{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["Assumptions","Testimony Sum","Earning & Infra Combined","Input","Earning Summary w. AFUDC","Infra Summary w.o AFUDC","RevReq","lookups","Earning","PGD (3)","PGD Broken Out","Nuc","IT (2)","PD (2)","Cus Serv","E&C","Infra","PGD","PGD (2)","Nuclear","IT","PD","Customer Service","ECC","Other","HR & Corp Serv","HR Proj Mngmt","Sales Program","Loc 10 - Contingency"],"not_rendered":{"charts":0,"images":2,"macros":0,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Assumptions","index":0,"n_rows":64,"n_cols":15,"rows_kept":64,"cut":false,"hidden":false,"merged":[[8,3,8,9]]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 1 of 29"]
["GENERAL  ASSUMPTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"PROJECT TITLE:",null,"Capital Spend Revenue Requirements"]
[]
[]
[]
[null,"DATES"]
[null,"Model Start Year",null,2017]
[null,"Discount Date",null,"2020-01-01"]
[null,"Inflation Base Year",null,2020]
[]
[]
["I)","TAX RATES"]
[null,"State Income Tax Rate",null,null,5.5E-2]
[null,"Federal Income Tax Rate",null,null,0.21]
[null,"Blended Income Tax Rate",null,null,{"$f":"((1-E20)*E21)+E20","v":0.25345000000000001}]
[]
["II)","COST OF CAPITAL"]
[]
[]
[null,null,null,"ASSETS","WTD COST ","UNWTD AFTER","WTD AFTER","WTD PRE"]
[null,"SOURCE","WEIGHT","COST","RATE","TAX RATE","TAX RATE","TAX RATE"]
[null,"DEBT",{"$f":"1-C30","v":0.40400000000000003},4.1000000000000002E-2,{"$f":"C29*D29","v":1.6564000000000002E-2},{"$f":"D29*(1-$E$22)","v":3.0608550000000002E-2},{"$f":"E29*(1-$E$22)","v":1.2365854200000002E-2},{"$f":"+E29","v":1.6564000000000002E-2}]
[null,"COMMON",0.59599999999999997,0.1055,{"$f":"C30*D30","v":6.2877999999999989E-2},{"$f":"D30","v":0.1055},{"$f":"E30","v":6.2877999999999989E-2},{"$f":"+E30/(1-Tax_Rate)","v":8.4224767262741931E-2}]
[null,"TOTAL",{"$f":"SUM(C29:C30)","v":1},null,null,null,{"$f":"SUM(G29:G30)","v":7.5243854199999988E-2},{"$f":"SUM(H29:H30)","v":0.10078876726274194}]
[]
[null,"DISCOUNT RATE (\"WACC\"):",null,null,{"$f":"G31","v":7.5243854199999988E-2}]
[]
[]
[]
["III)","PROPERTY TAXES",null,null,0,"<-- Not in use"]
[null,"PROPERTY INSURANCE ",null,null,0,"<-- Not in use"]
[]
[]
[]
["IV)","FEDERAL TAX INCENTIVES"]
[]
[null,null,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"ITC",0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1,"<-- May need adjusting depending on whether panels are purchased when needed or if Safe Harbored"]
[null,"Bonus",0,0,0,0,0,0,0,0,"<-- Not in use"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"https://www.irs.gov/pub/irs-drop/n-18-59.pdf"]

{"sheet":"Testimony Sum","index":1,"n_rows":73,"n_cols":12,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 2 of 29"]
[]
[null,"Capital Initiatives ($MM)",null,"2019 - 2022",null,"2019-2023",null,null,null,"Comments"]
[null,"Per Witness Bores Direct Testimony ",null,"Capex ","Revenue Requirement","Capex ","Incremental 2023 Capex","Revenue Requirement","Incremental 2023 Rev. Req.",null,"Check vs. Spoor"]
[]
[]
[null,"Power Delivery"]
[]
[null,"Reliability",null,{"$f":"SUM('Earning & Infra Combined'!Q36:T36)+SUM('Earning & Infra Combined'!Q49:T49)+SUM('Earning & Infra Combined'!Q140:T145)+SUM('Earning & Infra Combined'!Q119:T124)+SUM('Earning & Infra Combined'!Q62:T62)","v":5821.0916577480666},{"$f":"'Earning & Infra Combined'!AG36+'Earning & Infra Combined'!AG125-'Earning & Infra Combined'!AC125+'Earning & Infra Combined'!AG146-'Earning & Infra Combined'!AC146+'Earning & Infra Combined'!AG49+'Earning & Infra Combined'!AG62","v":644.88829889274803},{"$f":"SUM('Earning & Infra Combined'!Q36:U36)+SUM('Earning & Infra Combined'!Q49:U49)+SUM('Earning & Infra Combined'!Q140:U145)+SUM('Earning & Infra Combined'!Q119:U124)+SUM('Earning & Infra Combined'!Q62:U62)","v":7226.4725167588495},{"$f":"F14-D14","v":1405.3808590107828},{"$f":"'Earning & Infra Combined'!AH36+'Earning & Infra Combined'!AH125-'Earning & Infra Combined'!AC125+'Earning & Infra Combined'!AH146-'Earning & Infra Combined'!AC146+'Earning & Infra Combined'!AH49+'Earning & Infra Combined'!AH62","v":835.19406041585535},{"$f":"H14-E14","v":190.30576152310732},"Includes NFRC, 500 kV, Pensacola UG Modernization",{"$f":"D70+D71-D14/1000","v":-1.0916577480664102E-3},{"$f":"E70+E71-F14/1000","v":3.5274832411511525E-3}]
[]
[null,"Generation Upgrades"]
[]
[null,"Six FPL solar facilities (447 MW)",null,{"$f":"SUM('Earning & Infra Combined'!Q76:S76)","v":537.31754832530078},{"$f":"SUM('Earning & Infra Combined'!AG76:AG76)","v":64.939320640990616},{"$f":"SUM('Earning & Infra Combined'!Q76:S76)","v":537.31754832530078},{"$f":"F18-D18","v":0},{"$f":"SUM('Earning & Infra Combined'!AH76:AH76)","v":63.098031147962857},{"$f":"H18-E18","v":-1.8412894930277588}]
[]
[null,"Three Gulf solar projects (224 MW)",null,{"$f":"SUM('Earning & Infra Combined'!Q73:T75)","v":310.66030432000002},{"$f":"SUM('Earning & Infra Combined'!AG73:AG75)","v":36.143464895739825},{"$f":"SUM('Earning & Infra Combined'!Q73:U75)","v":310.66030432000002},{"$f":"F20-D20","v":0},{"$f":"SUM('Earning & Infra Combined'!AH73:AH75)","v":35.235443891553281},{"$f":"H20-E20","v":-0.90802100418654419},"Mason, Blue Springs, Cotton Creek"]
[]
[null,"Ten FPL solar facilities (745 MW)",null,0,0,{"$f":"SUM('Earning & Infra Combined'!Q77:T77)","v":859.55287707774846},{"$f":"F22-D22","v":859.55287707774846},{"$f":"SUM('Earning & Infra Combined'!AH77:AH77)","v":105.25158115154009},{"$f":"H22","v":105.25158115154009}]
[]
[null,"Dania Beach Clean Energy Center Unit 7",null,{"$f":"SUM('Earning & Infra Combined'!P60:T60)+SUM('Earning & Infra Combined'!P177:T177)","v":914.59916041288227},{"$f":"'Earning & Infra Combined'!AG60+'Earning & Infra Combined'!AG177+7.25","v":80.000033879717009},{"$f":"SUM('Earning & Infra Combined'!P60:T60)+SUM('Earning & Infra Combined'!P177:T177)","v":914.59916041288227},{"$f":"F24-D24","v":0},{"$f":"'Earning & Infra Combined'!AH60+'Earning & Infra Combined'!AH177","v":120.41758955636489},{"$f":"H24-E24","v":40.417555676647879},"2018-2022 capex spend"]
[]
[null,"Manatee Battery Storage",null,{"$f":"SUM('Earning & Infra Combined'!Q92:T92)","v":346.13678544628607},{"$f":"'Earning & Infra Combined'!AG92","v":67.37591531192939},{"$f":"SUM('Earning & Infra Combined'!Q92:T92)","v":346.13678544628607},{"$f":"F26-D26","v":0},{"$f":"'Earning & Infra Combined'!AH92","v":63.981696454079085},{"$f":"H26-E26","v":-3.394218857850305},"Includes Echo and Sunshine batteries"]
[]
[null,"Gulf CTs",null,{"$f":"SUM('Earning & Infra Combined'!Q63:T63)","v":430.00787475000004},{"$f":"SUM('Earning & Infra Combined'!AG63:AG63)","v":59.529012781773147},{"$f":"SUM('Earning & Infra Combined'!Q63:T63)","v":430.00787475000004},{"$f":"F28-D28","v":0},{"$f":"SUM('Earning & Infra Combined'!AH63:AH63)","v":57.795414237400188},{"$f":"H28-E28","v":-1.7335985443729598}]
[]
[null,"Kai Upgrades",null,{"$f":"112692.03705748/1000","v":112.69203705748001},14.418723093203299,{"$f":"112692.03705748/1000","v":112.69203705748001},{"$f":"F30-D30","v":0},13.5095362531235,{"$f":"H30-E30","v":-0.90918684007979955}]
[]
[null,"Generation Upgrades",null,{"$f":"SUM('Earning & Infra Combined'!Q19:T22)+SUM('Earning & Infra Combined'!Q61:T61)","v":404.83421158276542},{"$f":"SUM('Earning & Infra Combined'!AG23)+SUM('Earning & Infra Combined'!AG61)","v":149.58251929736701},{"$f":"SUM('Earning & Infra Combined'!Q19:T22)+SUM('Earning & Infra Combined'!Q61:T61)","v":404.83421158276542},{"$f":"F32-D32","v":0},{"$f":"SUM('Earning & Infra Combined'!AH23)+SUM('Earning & Infra Combined'!AH61)","v":144.72447036467642},{"$f":"H32-E32","v":-4.8580489326905933},"HRSG Boiler; .05 CT Parts; 3SAR-DLN2.6+ Labor/Parts; 3SAR Hot Days Projects, Crist Pipeline"]
[]
[null,"Combined Cycle Fleet Maintenance ",null,0,0,{"$f":"'Earning & Infra Combined'!U162","v":515.73166404785195},{"$f":"F34-D34","v":515.73166404785195},{"$f":"'Earning & Infra Combined'!AH162-'Earning & Infra Combined'!AG162","v":77.152494181895406},{"$f":"H34-E34","v":77.152494181895406}]
[]
[null,"Total Generation Upgrades",null,{"$f":"SUM(D18:D34)","v":3056.2479218947146},{"$f":"SUM(E18:E34)","v":471.9889899007203},4431.5324630203149,1375.2845411256003,681.16625723859579,209.17726733787543]
[]
[null,"Growth",null,{"$f":"SUM('Earning & Infra Combined'!Q37:T45)+SUM('Earning & Infra Combined'!Q110:T116)","v":4514.3371291284366},{"$f":"SUM('Earning & Infra Combined'!AG37:AG45)+SUM('Earning & Infra Combined'!AG110:AG116)-SUM('Earning & Infra Combined'!AC110:AC116)","v":525.59950024986028},{"$f":"SUM('Earning & Infra Combined'!Q37:U45)+SUM('Earning & Infra Combined'!Q110:U116)","v":5859.6006346160957},{"$f":"F38-D38","v":1345.2635054876591},{"$f":"SUM('Earning & Infra Combined'!AH37:AH45)+SUM('Earning & Infra Combined'!AH110:AH116)-SUM('Earning & Infra Combined'!AC110:AC116)","v":675.52012243511933},{"$f":"H38-E38","v":149.92062218525905},null,{"$f":"D69-D38/1000","v":5.6628708715633636E-3},{"$f":"E69-F38/1000","v":1.0399365383903181E-2}]
[]
[null,"Storm Hardening",null,{"$f":"SUM('Earning & Infra Combined'!Q127:T133)","v":2096.8222470541223},{"$f":"SUM('Earning & Infra Combined'!AG127:AG133)-SUM('Earning & Infra Combined'!AC127:AC133)","v":269.44366682687814},{"$f":"SUM('Earning & Infra Combined'!Q127:U133)","v":2241.9974754010932},{"$f":"F40-D40","v":145.17522834697093},{"$f":"SUM('Earning & Infra Combined'!AH127:AH133)-SUM('Earning & Infra Combined'!AC127:AC133)","v":279.07273415463698},{"$f":"H40-E40","v":9.6290673277588326},"Base only",{"$f":"D68-D40/1000","v":3.1777529458776321E-3},{"$f":"E68-F40/1000","v":8.0025245989068239E-3}]
[]
[null,"Regulatory Compliance"]
[]
[null,"NERC & FERC Reliability",null,{"$f":"SUM('Earning & Infra Combined'!Q135:T137)","v":272.52802539603647},{"$f":"SUM('Earning & Infra Combined'!AG135:AG137)-SUM('Earning & Infra Combined'!AC135:AC137)","v":30.854319268607149},{"$f":"SUM('Earning & Infra Combined'!Q135:U137)","v":345.4769071365651},{"$f":"F44-D44","v":72.948881740528634},{"$f":"SUM('Earning & Infra Combined'!AH135:AH137)-SUM('Earning & Infra Combined'!AC135:AC137)","v":39.322068140988293},{"$f":"H44-E44","v":8.4677488723811436},"PD Only",{"$f":"D72-D44/1000","v":-2.5280253960364707E-3},{"$f":"E72-F44/1000","v":-5.4769071365650679E-3}]
[]
[null,"Cyber Security",null,86.296999999999997,15.757229528255101,{"$f":"109130/1000","v":109.13},{"$f":"F46-D46","v":22.832999999999998},{"$f":"20123.2054331026/1000","v":20.123205433102601},{"$f":"H46-E46","v":4.3659759048475006}]
[]
[null,"NRC Requirements - TP License Renewal",null,57.065790912403003,{"$f":"7158.69912082495/1000","v":7.1586991208249504},57.295005414734398,{"$f":"F48-D48","v":0.22921450233139495},8.3864056262691609,{"$f":"H48-E48","v":1.2277065054442104}]
[]
[null,"Total Regulatory Compliance",null,{"$f":"SUM(D44:D48)","v":415.89081630843953},53.7702479176872,511.90191255129952,96.01109624286002,67.831679200360057,{"$f":"SUM(I44:I48)","v":14.061431282672855}]
[]
[null,"Total Capex Spend",null,{"$f":"D14+D36+D40+D44+D38","v":15761.026981221377},{"$f":"E14+E36+E40+E50+E38","v":1965.6907037878939},{"$f":"F14+F36+F40+F44+F38","v":20105.079996932916},{"$f":"F52-D52","v":4344.053015711539},{"$f":"H14+H36+H40+H50+H38","v":2538.7848534445675},{"$f":"I14+I36+I40+I50+I38","v":573.09414965667349}]
[]
[]
[null,"Capital Initiatives Revenue Requirement per SRB-7 & SRB-10",null,null,1967.7510675117087,null,null,null,616.07928465250257,"Excludes SoBRA, OCEC, Solar Together, IT Accelerate"]
[]
[null,"Other",null,null,{"$f":"E55-E52","v":2.0603637238148167},null,null,null,{"$f":"I52-I55","v":-42.985134995829071}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Per Witness Spoor's Testimony",null,"2019-2022","2019-2023"]
[]
[null,"FPSC Storm Hardening/SPP",null,2.1,2.25]
[null,"Growth",null,4.5199999999999996,5.8699999999999992]
[null,"Reliability/Grid Modernization",null,4.57,5.6300000000000008]
[null,"Grid Servicing/Support",null,1.25,1.6]
[null,"Other Regulatory Commitments",null,0.27,0.34]
[null,"Total  (Base Only, Excludes SPPCRC)",null,{"$f":"SUM(D68:D72)","v":12.709999999999999},{"$f":"SUM(E68:E72)","v":15.69}]

{"sheet":"Earning & Infra Combined","index":2,"n_rows":229,"n_cols":78,"rows_kept":229,"cut":false,"hidden":false,"merged":[[15,14,15,16],[15,18,15,20]]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 3 of 29"]
[]
["FPL Finance Inputs",null,null,null,null,null,null,null,null,null,"Source Data",null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Requirements"]
[null,null,null,null,"Default Construction Start Date",null,null,{"$f":"'Earning Summary w. AFUDC'!$I$9","v":"2020-01-01"}]
[null,"Total Revenue Requirements",{"$f":"IF($Z$229=0,\"Ok\",\"Variance\")","v":"Ok"},null,"Default In-Service Date",null,null,{"$f":"'Earning Summary w. AFUDC'!$I$10","v":"2020-07-01"}]
[null,"CPVRR",{"$f":"IF($Y$229=0,\"Ok\",\"Variance\")","v":"Ok"},null,"Default Depreciation Rate",null,null,{"$f":"'Earning Summary w. AFUDC'!$I$11","v":3.5000000000000003E-2}]
[null,"CPVRR (Juris Sep Factor Applied)",{"$f":"IF($X$229=0,\"Ok\",\"Variance\")","v":"Ok"},null,"Default Juris. Sep. Factor",null,null,{"$f":"'Earning Summary w. AFUDC'!$I$12","v":0.98},null,null,"Combined Capital Expenditures - Earning Only",null,null,null,"A01 Base and A18 New Nuclear only"]
[null,null,null,null,null,null,null,null,null,null,"Excluding Nuclear Fuels",null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Factor",null,null,{"$f":"RevReq!O$11","v":1.1989762558247452},{"$f":"RevReq!P$11","v":1.1150738050177502},{"$f":"RevReq!Q$11","v":1.0370427142291219},{"$f":"RevReq!R$11","v":0.96437627044824581},{"$f":"RevReq!S$11","v":0.89697989089527419},{"$f":"RevReq!T$11","v":0.83421066522871945},{"$f":"RevReq!U$11","v":0.77583393010824186},{"$f":"RevReq!V$11","v":0.72139890638453352},{"$f":"RevReq!W$11","v":0.67091655866404998},{"$f":"RevReq!X$11","v":0.62396688531944555},{"$f":"RevReq!Y$11","v":0.58030267541839398},{"$f":"RevReq!Z$11","v":0.53958675841934678},{"$f":"RevReq!AA$11","v":0.50182733554967274},{"$f":"RevReq!AB$11","v":0.46671025701703822},{"$f":"RevReq!AC$11","v":0.43405061576871667},{"$f":"RevReq!AD$11","v":0.40359621741137258},{"$f":"RevReq!AE$11","v":0.37535319623998697},{"$f":"RevReq!AF$11","v":0.34908657675542465},{"$f":"RevReq!AG$11","v":0.32465805351210414},{"$f":"RevReq!AH$11","v":0.30187899196402423},{"$f":"RevReq!AI$11","v":0.28075398039696531},{"$f":"RevReq!AJ$11","v":0.26110726352939834},{"$f":"RevReq!AK$11","v":0.24283539265022502},{"$f":"RevReq!AL$11","v":0.2257972742502902},{"$f":"RevReq!AM$11","v":0.2099963402425464},{"$f":"RevReq!AN$11","v":0.19530113045732059},{"$f":"RevReq!AO$11","v":0.18163426807273222},{"$f":"RevReq!AP$11","v":0.16889021898197104},{"$f":"RevReq!AQ$11","v":0.15707155016257057},{"$f":"RevReq!AR$11","v":0.14607993298360633},{"$f":"RevReq!AS$11","v":0.13585749168712277},{"$f":"RevReq!AT$11","v":0.12632528963197387},{"$f":"RevReq!AU$11","v":0.11748524684752751},{"$f":"RevReq!AV$11","v":0.10926381619259616},{"$f":"RevReq!AW$11","v":0.10161770817457064},{"$f":"RevReq!AX$11","v":9.4487880333115087E-2},{"$f":"RevReq!AY$11","v":8.7875768797967907E-2},{"$f":"RevReq!AZ$11","v":8.1726362308156594E-2},{"$f":"RevReq!BA$11","v":7.6007281500773974E-2},{"$f":"RevReq!BB$11","v":7.0674364221567115E-2},{"$f":"RevReq!BC$11","v":6.572868465651456E-2},{"$f":"RevReq!BD$11","v":6.1129095878830038E-2},{"$f":"RevReq!BE$11","v":5.6851379005845283E-2},{"$f":"RevReq!BF$11","v":5.2862501947481849E-2},{"$f":"RevReq!BG$11","v":4.9163268165631553E-2},{"$f":"RevReq!BH$11","v":4.5722900878340647E-2},{"$f":"RevReq!BI$11","v":4.2523285020177382E-2},{"$f":"RevReq!BJ$11","v":3.9539713486304875E-2},{"$f":"RevReq!BK$11","v":3.6772787244362455E-2},{"$f":"RevReq!BL$11","v":3.419948609864136E-2},{"$f":"RevReq!BM$11","v":3.1806260472966252E-2}]
[null,null,null,null,null,null,null,null,null,null,"2017 - 2023",null,null,null,"Capital Expenditures"]
[null,null,null,null,null,null,null,null,null,null,"$ Millions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,"Actual/R10","Forecast N11",null,null,null,null,null,"Period",null,null,{"$f":"RevReq!O$8","v":0},{"$f":"RevReq!P$8","v":1},{"$f":"RevReq!Q$8","v":2},{"$f":"RevReq!R$8","v":3},{"$f":"RevReq!S$8","v":4},{"$f":"RevReq!T$8","v":5},{"$f":"RevReq!U$8","v":6},{"$f":"RevReq!V$8","v":7},{"$f":"RevReq!W$8","v":8},{"$f":"RevReq!X$8","v":9},{"$f":"RevReq!Y$8","v":10},{"$f":"RevReq!Z$8","v":11},{"$f":"RevReq!AA$8","v":12},{"$f":"RevReq!AB$8","v":13},{"$f":"RevReq!AC$8","v":14},{"$f":"RevReq!AD$8","v":15},{"$f":"RevReq!AE$8","v":16},{"$f":"RevReq!AF$8","v":17},{"$f":"RevReq!AG$8","v":18},{"$f":"RevReq!AH$8","v":19},{"$f":"RevReq!AI$8","v":20},{"$f":"RevReq!AJ$8","v":21},{"$f":"RevReq!AK$8","v":22},{"$f":"RevReq!AL$8","v":23},{"$f":"RevReq!AM$8","v":24},{"$f":"RevReq!AN$8","v":25},{"$f":"RevReq!AO$8","v":26},{"$f":"RevReq!AP$8","v":27},{"$f":"RevReq!AQ$8","v":28},{"$f":"RevReq!AR$8","v":29},{"$f":"RevReq!AS$8","v":30},{"$f":"RevReq!AT$8","v":31},{"$f":"RevReq!AU$8","v":32},{"$f":"RevReq!AV$8","v":33},{"$f":"RevReq!AW$8","v":34},{"$f":"RevReq!AX$8","v":35},{"$f":"RevReq!AY$8","v":36},{"$f":"RevReq!AZ$8","v":37},{"$f":"RevReq!BA$8","v":38},{"$f":"RevReq!BB$8","v":39},{"$f":"RevReq!BC$8","v":40},{"$f":"RevReq!BD$8","v":41},{"$f":"RevReq!BE$8","v":42},{"$f":"RevReq!BF$8","v":43},{"$f":"RevReq!BG$8","v":44},{"$f":"RevReq!BH$8","v":45},{"$f":"RevReq!BI$8","v":46},{"$f":"RevReq!BJ$8","v":47},{"$f":"RevReq!BK$8","v":48},{"$f":"RevReq!BL$8","v":49},{"$f":"RevReq!BM$8","v":50}]
["Project Identifier","Business Unit","Project Category","Construction Start Year","Construction Start Date","In-Service Date","Depreciation Rate","Jurisdictional Separation Factor",null,null,null,"In-Service Date","Depreciation Rate","Jurisdictional Separation Factor",2017,2018,2019,2020,2021,2022,2023,null,null,null,"Year",null,null,{"$f":"RevReq!O$9","v":2017},{"$f":"RevReq!P$9","v":2018},{"$f":"RevReq!Q$9","v":2019},{"$f":"RevReq!R$9","v":2020},{"$f":"RevReq!S$9","v":2021},{"$f":"RevReq!T$9","v":2022},{"$f":"RevReq!U$9","v":2023},{"$f":"RevReq!V$9","v":2024},{"$f":"RevReq!W$9","v":2025},{"$f":"RevReq!X$9","v":2026},{"$f":"RevReq!Y$9","v":2027},{"$f":"RevReq!Z$9","v":2028},{"$f":"RevReq!AA$9","v":2029},{"$f":"RevReq!AB$9","v":2030},{"$f":"RevReq!AC$9","v":2031},{"$f":"RevReq!AD$9","v":2032},{"$f":"RevReq!AE$9","v":2033},{"$f":"RevReq!AF$9","v":2034},{"$f":"RevReq!AG$9","v":2035},{"$f":"RevReq!AH$9","v":2036},{"$f":"RevReq!AI$9","v":2037},{"$f":"RevReq!AJ$9","v":2038},{"$f":"RevReq!AK$9","v":2039},{"$f":"RevReq!AL$9","v":2040},{"$f":"RevReq!AM$9","v":2041},{"$f":"RevReq!AN$9","v":2042},{"$f":"RevReq!AO$9","v":2043},{"$f":"RevReq!AP$9","v":2044},{"$f":"RevReq!AQ$9","v":2045},{"$f":"RevReq!AR$9","v":2046},{"$f":"RevReq!AS$9","v":2047},{"$f":"RevReq!AT$9","v":2048},{"$f":"RevReq!AU$9","v":2049},{"$f":"RevReq!AV$9","v":2050},{"$f":"RevReq!AW$9","v":2051},{"$f":"RevReq!AX$9","v":2052},{"$f":"RevReq!AY$9","v":2053},{"$f":"RevReq!AZ$9","v":2054},{"$f":"RevReq!BA$9","v":2055},{"$f":"RevReq!BB$9","v":2056},{"$f":"RevReq!BC$9","v":2057},{"$f":"RevReq!BD$9","v":2058},{"$f":"RevReq!BE$9","v":2059},{"$f":"RevReq!BF$9","v":2060},{"$f":"RevReq!BG$9","v":2061},{"$f":"RevReq!BH$9","v":2062},{"$f":"RevReq!BI$9","v":2063},{"$f":"RevReq!BJ$9","v":2064},{"$f":"RevReq!BK$9","v":2065},{"$f":"RevReq!BL$9","v":2066},{"$f":"RevReq!BM$9","v":2067}]
[null,null,null,null,null,null,null,null,null,null,"Power Generation",null,null,null,null,null,null,null,null,null,null,null,null,"Juris. Sep. Factor CPVRR","CPVRR","Total"]
[1,{"$f":"'Earning Summary w. AFUDC'!B19","v":"Power Generation"},"Generation Upgrades",{"$f":"'Earning Summary w. AFUDC'!D19","v":2019},{"$f":"'Earning Summary w. AFUDC'!E19","v":"2019-01-01"},{"$f":"'Earning Summary w. AFUDC'!G19","v":"2020-12-01"},{"$f":"'Earning Summary w. AFUDC'!H19","v":0.04},{"$f":"'Earning Summary w. AFUDC'!I19","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L19","v":"HRSG Boiler"},{"$f":"'Earning Summary w. AFUDC'!M19","v":202012},{"$f":"'Earning Summary w. AFUDC'!N19","v":0.04},{"$f":"'Earning Summary w. AFUDC'!O19","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P19","v":0},{"$f":"'Earning Summary w. AFUDC'!Q19","v":0},{"$f":"'Earning Summary w. AFUDC'!R19","v":22.852570759999999},{"$f":"'Earning Summary w. AFUDC'!S19","v":17.446117302889402},{"$f":"'Earning Summary w. AFUDC'!T19","v":0},{"$f":"'Earning Summary w. AFUDC'!U19","v":0},{"$f":"'Earning Summary w. AFUDC'!V19","v":0},null,null,{"$f":"Y19*H19","v":43.556911276322417},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB19:$BZ19)","v":45.590044919554884},{"$f":"SUM(AB19:BZ19)","v":91.06937671494434},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AE$16+1)","v":0.46603079273639031},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AF$16+1)","v":5.5788306625294695},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AG$16+1)","v":5.4163644588428941},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AH$16+1)","v":5.2538982551563178},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AI$16+1)","v":5.0914320514697424},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AJ$16+1)","v":4.9289658477831662},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AK$16+1)","v":4.7664996440965899},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AL$16+1)","v":4.6040334404100145},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AM$16+1)","v":4.4415672367234382},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AN$16+1)","v":4.2791010330368628},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AO$16+1)","v":4.1166348293502866},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AP$16+1)","v":3.9541686256637107},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AQ$16+1)","v":3.7917024219771349},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AR$16+1)","v":3.6292362182905591},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AS$16+1)","v":3.4667700146039833},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AT$16+1)","v":3.3043038109174079},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AU$16+1)","v":3.1418376072308325},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AV$16+1)","v":2.9793714035442567},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AW$16+1)","v":2.8169051998576808},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AX$16+1)","v":2.6544389961711055},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AY$16+1)","v":2.4919727924845292},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),AZ$16+1)","v":2.3295065887979534},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BA$16+1)","v":2.1670403851113771},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BB$16+1)","v":2.0045741814248013},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.842107977738225},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.5520822389956106},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A19,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.4322945284951337E-15}]
[{"$f":"MAX($A$18:A19)+1","v":2},{"$f":"'Earning Summary w. AFUDC'!B20","v":"Power Generation"},"Generation Upgrades",{"$f":"'Earning Summary w. AFUDC'!D20","v":2017},{"$f":"'Earning Summary w. AFUDC'!E20","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G20","v":"2020-05-01"},{"$f":"'Earning Summary w. AFUDC'!H20","v":4.2999999999999997E-2},{"$f":"'Earning Summary w. AFUDC'!I20","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L20","v":".05 CT Parts"},{"$f":"'Earning Summary w. AFUDC'!M20","v":202005},{"$f":"'Earning Summary w. AFUDC'!N20","v":4.2999999999999997E-2},{"$f":"'Earning Summary w. AFUDC'!O20","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P20","v":65.008358919999992},{"$f":"'Earning Summary w. AFUDC'!Q20","v":24.952009409999999},{"$f":"'Earning Summary w. AFUDC'!R20","v":3.2258582699999998},{"$f":"'Earning Summary w. AFUDC'!S20","v":-1.0145000000141846E-7},{"$f":"'Earning Summary w. AFUDC'!T20","v":0},{"$f":"'Earning Summary w. AFUDC'!U20","v":0.25138585451590001},{"$f":"'Earning Summary w. AFUDC'!V20","v":0},null,null,{"$f":"Y20*H20","v":104.62989018728618},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB20:$BZ20)","v":109.51376610029493},{"$f":"SUM(AB20:BZ20)","v":202.94699691086646},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AE$16+1)","v":8.7981346325720455},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AF$16+1)","v":12.927961035211275},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AG$16+1)","v":12.547834144351011},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AH$16+1)","v":12.155113690068106},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AI$16+1)","v":11.750162834171409},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AJ$16+1)","v":11.345211978274712},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AK$16+1)","v":10.940261122378017},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AL$16+1)","v":10.53531026648132},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AM$16+1)","v":10.130359410584624},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AN$16+1)","v":9.7254085546879274},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AO$16+1)","v":9.3204576987912304},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AP$16+1)","v":8.9155068428945334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AQ$16+1)","v":8.5105559869978364},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AR$16+1)","v":8.1056051311011412},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AS$16+1)","v":7.7006542752044442},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AT$16+1)","v":7.2957034193077481},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AU$16+1)","v":6.890752563411052},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AV$16+1)","v":6.485801707514355},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AW$16+1)","v":6.080850851617658},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AX$16+1)","v":5.6758999957209619},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AY$16+1)","v":5.2709491398242649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),AZ$16+1)","v":4.8659982839275688},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BA$16+1)","v":4.4610474280308718},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BB$16+1)","v":2.4927703405625525},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.1996201840506778E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BD$16+1)","v":6.6893753392748253E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BE$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BF$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BG$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BH$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BI$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BJ$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BK$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BL$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BM$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BN$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BO$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BP$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BQ$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BR$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BS$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BT$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BU$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BV$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BW$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BX$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BY$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A20,RevReq!$C$16:$C$140,0),BZ$16+1)","v":8.5937671709708019E-15}]
[{"$f":"MAX($A$18:A20)+1","v":3},{"$f":"'Earning Summary w. AFUDC'!B21","v":"Power Generation"},"Generation Upgrades",{"$f":"'Earning Summary w. AFUDC'!D21","v":2017},{"$f":"'Earning Summary w. AFUDC'!E21","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G21","v":"2018-12-01"},{"$f":"'Earning Summary w. AFUDC'!H21","v":4.2999999999999997E-2},{"$f":"'Earning Summary w. AFUDC'!I21","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L21","v":"3SAR-DLN2.6+ Labor/Parts"},{"$f":"'Earning Summary w. AFUDC'!M21","v":201812},{"$f":"'Earning Summary w. AFUDC'!N21","v":4.2999999999999997E-2},{"$f":"'Earning Summary w. AFUDC'!O21","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P21","v":422.87974137000003},{"$f":"'Earning Summary w. AFUDC'!Q21","v":69.71485315000001},{"$f":"'Earning Summary w. AFUDC'!R21","v":17.313947560000003},{"$f":"'Earning Summary w. AFUDC'!S21","v":5.1782542667999962},{"$f":"'Earning Summary w. AFUDC'!T21","v":0},{"$f":"'Earning Summary w. AFUDC'!U21","v":0},{"$f":"'Earning Summary w. AFUDC'!V21","v":0},null,null,636.8725320118416,666.60023614286899,1118.8232088188863,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AC$16+1)","v":5.8135114553807377},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AD$16+1)","v":69.78856817180494},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AE$16+1)","v":69.956260321441619},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AF$16+1)","v":68.416729773614549},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AG$16+1)","v":66.184386354418876},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AH$16+1)","v":63.952042935223176},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AI$16+1)","v":61.719699516027489},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AJ$16+1)","v":59.487356096831803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AK$16+1)","v":57.255012677636124},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AL$16+1)","v":55.022669258440438},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AM$16+1)","v":52.790325839244751},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AN$16+1)","v":50.557982420049065},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AO$16+1)","v":48.325639000853386},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AP$16+1)","v":46.093295581657699},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AQ$16+1)","v":43.860952162462013},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AR$16+1)","v":41.628608743266327},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AS$16+1)","v":39.39626532407064},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AT$16+1)","v":37.163921904874954},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AU$16+1)","v":34.931578485679267},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AV$16+1)","v":32.699235066483588},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AW$16+1)","v":30.466891647287902},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AX$16+1)","v":28.234548228092216},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AY$16+1)","v":26.002204808896529},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),AZ$16+1)","v":23.769861389700846},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BA$16+1)","v":4.8926810167190933},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BB$16+1)","v":0.37263983717005894},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BC$16+1)","v":4.0340801558258421E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BD$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BE$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BF$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BG$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BH$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BI$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BJ$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BK$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BL$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BM$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BN$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BO$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BP$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BQ$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BR$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BS$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BT$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BU$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BV$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BW$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BX$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BY$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A21,RevReq!$C$16:$C$140,0),BZ$16+1)","v":3.4375068683883208E-14}]
[{"$f":"MAX($A$18:A21)+1","v":4},{"$f":"'Earning Summary w. AFUDC'!B22","v":"Power Generation"},"Generation Upgrades",{"$f":"'Earning Summary w. AFUDC'!D22","v":2018},{"$f":"'Earning Summary w. AFUDC'!E22","v":"2018-01-01"},{"$f":"'Earning Summary w. AFUDC'!G22","v":"2020-05-01"},{"$f":"'Earning Summary w. AFUDC'!H22","v":4.2999999999999997E-2},{"$f":"'Earning Summary w. AFUDC'!I22","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L22","v":"3SAR Hot Days Projects"},{"$f":"'Earning Summary w. AFUDC'!M22","v":202005},{"$f":"'Earning Summary w. AFUDC'!N22","v":4.2999999999999997E-2},{"$f":"'Earning Summary w. AFUDC'!O22","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P22","v":0},{"$f":"'Earning Summary w. AFUDC'!Q22","v":148.24214601},{"$f":"'Earning Summary w. AFUDC'!R22","v":175.28548386},{"$f":"'Earning Summary w. AFUDC'!S22","v":33.413023120010102},{"$f":"'Earning Summary w. AFUDC'!T22","v":0},{"$f":"'Earning Summary w. AFUDC'!U22","v":0},{"$f":"'Earning Summary w. AFUDC'!V22","v":0},null,null,399.84159631582327,418.50525674565239,775.2770193442268,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AE$16+1)","v":33.700387265849358},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AF$16+1)","v":49.519280124617161},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AG$16+1)","v":47.972328963381848},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AH$16+1)","v":46.425377802146535},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AI$16+1)","v":44.878426640911215},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AJ$16+1)","v":43.331475479675909},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AK$16+1)","v":41.784524318440596},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AL$16+1)","v":40.237573157205276},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AM$16+1)","v":38.690621995969963},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AN$16+1)","v":37.14367083473465},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AO$16+1)","v":35.596719673499337},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AP$16+1)","v":34.049768512264023},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AQ$16+1)","v":32.502817351028703},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AR$16+1)","v":30.95586618979339},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AS$16+1)","v":29.408915028558077},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AT$16+1)","v":27.861963867322761},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AU$16+1)","v":26.315012706087444},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AV$16+1)","v":24.768061544852131},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AW$16+1)","v":23.221110383616818},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AX$16+1)","v":21.674159222381505},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AY$16+1)","v":20.127208061146195},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),AZ$16+1)","v":18.580256899910882},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BA$16+1)","v":17.033305738675569},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BB$16+1)","v":9.4981875821572164},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BC$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BD$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BE$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BF$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BG$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BH$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BI$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A22,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.2916712455922139E-14}]
[null,null,null,null,null,null,null,null,null,null,"Total Power Generation",null,null,null,{"$f":"SUM(O19:O22)","v":487.88810029000001},{"$f":"SUM(P19:P22)","v":242.90900857000003},218.67786045,56.037394588249498,0,0.25138585451590001,0,null,null,{"$f":"SUM(X19:X22)","v":1184.9009297912735},{"$f":"SUM(Y19:Y22)","v":1240.2093039083711},{"$f":"SUM(Z19:Z22)","v":2188.1166017889236},null,{"$f":"SUM(AB19:AB22)","v":0},{"$f":"SUM(AC19:AC22)","v":5.8135114553807377},69.78856817180494,112.92081301259941,136.44280159597244,132.12091392099464,127.78643268259412,123.43972104257986,119.0930094025656,114.74629776255134,110.39958612253704,106.05287448252278,101.7061628425085,97.359451202494242,93.012739562479965,88.666027922465688,84.31931628245141,79.972604642437148,75.62589300242287,71.279181362408593,66.93246972239433,62.58575808238006,58.23904644236579,53.892334802351513,49.54562316233725,28.554074568536912,14.368171941314628,1.8944449811370132,1.5587716143349426,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14]
[]
[null,null,null,null,null,null,null,null,null,null,"Nuclear"]
[{"$f":"MAX($A$18:A25)+1","v":5},{"$f":"'Earning Summary w. AFUDC'!B26","v":"Nuclear Generation"},{"$f":"'Earning Summary w. AFUDC'!C26","v":"Projects"},{"$f":"'Earning Summary w. AFUDC'!D26","v":2017},{"$f":"'Earning Summary w. AFUDC'!E26","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G26","v":"2020-11-01"},{"$f":"'Earning Summary w. AFUDC'!H26","v":4.9000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!I26","v":0.959314},null,null,{"$f":"'Earning Summary w. AFUDC'!L26","v":"PTN LP Turbine Replacement"},{"$f":"'Earning Summary w. AFUDC'!M26","v":202011},{"$f":"'Earning Summary w. AFUDC'!N26","v":4.9000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!O26","v":0.959314},{"$f":"'Earning Summary w. AFUDC'!P26","v":33.194871480000003},{"$f":"'Earning Summary w. AFUDC'!Q26","v":52.381798340000003},{"$f":"'Earning Summary w. AFUDC'!R26","v":0.94645933000000004},{"$f":"'Earning Summary w. AFUDC'!S26","v":36.198257222442798},{"$f":"'Earning Summary w. AFUDC'!T26","v":5.4589114134600001},{"$f":"'Earning Summary w. AFUDC'!U26","v":0},{"$f":"'Earning Summary w. AFUDC'!V26","v":0},null,null,{"$f":"Y26*H26","v":136.85415132204267},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB26:$BZ26)","v":142.65834890561658},{"$f":"SUM(AB26:BZ26)","v":260.02221549830796},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AE$16+1)","v":3.01320770314936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AF$16+1)","v":18.112267195676541},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AG$16+1)","v":18.17186581693521},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AH$16+1)","v":17.538828241075805},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AI$16+1)","v":16.905790665216401},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AJ$16+1)","v":16.272753089356996},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AK$16+1)","v":15.639715513497595},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AL$16+1)","v":15.006677937638191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AM$16+1)","v":14.373640361778788},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AN$16+1)","v":13.740602785919386},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AO$16+1)","v":13.107565210059983},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AP$16+1)","v":12.47452763420058},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AQ$16+1)","v":11.841490058341176},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AR$16+1)","v":11.208452482481775},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AS$16+1)","v":10.57541490662237},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AT$16+1)","v":9.9423773307629677},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AU$16+1)","v":9.309339754903565},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AV$16+1)","v":8.6763021790441623},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AW$16+1)","v":8.0432646031847597},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AX$16+1)","v":7.4102270273253561},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AY$16+1)","v":6.7771894514659534},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),AZ$16+1)","v":1.8128630993126782},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BA$16+1)","v":6.7852450358375366E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BB$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BC$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BD$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BE$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BF$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BG$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BH$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BI$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BJ$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BK$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BL$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BM$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BN$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BO$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BP$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BQ$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BR$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BS$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BT$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BU$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BV$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BW$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BX$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BY$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A26,RevReq!$C$16:$C$140,0),BZ$16+1)","v":8.5937671709708019E-15}]
[{"$f":"MAX($A$18:A26)+1","v":6},{"$f":"'Earning Summary w. AFUDC'!B27","v":"Nuclear Generation"},{"$f":"'Earning Summary w. AFUDC'!C27","v":"Projects"},{"$f":"'Earning Summary w. AFUDC'!D27","v":2017},{"$f":"'Earning Summary w. AFUDC'!E27","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G27","v":"2028-06-01"},{"$f":"'Earning Summary w. AFUDC'!H27","v":0.04},{"$f":"'Earning Summary w. AFUDC'!I27","v":0.959314},null,null,{"$f":"'Earning Summary w. AFUDC'!L27","v":"Other"},{"$f":"'Earning Summary w. AFUDC'!M27","v":202806},{"$f":"'Earning Summary w. AFUDC'!N27","v":0.04},{"$f":"'Earning Summary w. AFUDC'!O27","v":0.959314},{"$f":"'Earning Summary w. AFUDC'!P27","v":10.870332109999996},{"$f":"'Earning Summary w. AFUDC'!Q27","v":0.86133078999999668},{"$f":"'Earning Summary w. AFUDC'!R27","v":1.5100046499999999},{"$f":"'Earning Summary w. AFUDC'!S27","v":1.6060001099694006},{"$f":"'Earning Summary w. AFUDC'!T27","v":0.69078866770700031},{"$f":"'Earning Summary w. AFUDC'!U27","v":0.73703389576169998},{"$f":"'Earning Summary w. AFUDC'!V27","v":0.66681554037879998},null,null,10.671726145129167,11.1243306624621,38.287232170361271,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AM$16+1)","v":1.3714951021483583},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AN$16+1)","v":2.3112905982002077},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AO$16+1)","v":2.2429868336992653},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AP$16+1)","v":2.1746830691983234},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AQ$16+1)","v":2.1063793046973811},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AR$16+1)","v":2.0380755401964388},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AS$16+1)","v":1.9697717756954969},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AT$16+1)","v":1.9014680111945548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AU$16+1)","v":1.8331642466936127},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AV$16+1)","v":1.7648604821926706},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AW$16+1)","v":1.6965567176917284},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AX$16+1)","v":1.6282529531907861},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AY$16+1)","v":1.5599491886898442},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),AZ$16+1)","v":1.4916454241889023},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BA$16+1)","v":1.42334165968796},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BB$16+1)","v":1.3550378951870181},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.2867341306860758},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.2184303661851337},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.1501266016841916},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.0818228371832495},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.0135190726823073},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BH$16+1)","v":0.94521530818136523},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BI$16+1)","v":0.87691154368042312},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0.80860777917948101},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BK$16+1)","v":0.7403040146785389},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BL$16+1)","v":0.29660171366797122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BM$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BN$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BO$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BP$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BQ$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BR$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BS$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BT$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BU$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BV$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BW$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BX$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BY$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A27,RevReq!$C$16:$C$140,0),BZ$16+1)","v":3.5807363212378341E-16}]
[null,null,null,null,null,null,null,null,null,null,"Total Nuclear",null,null,null,{"$f":"SUM(O26:O27)","v":44.065203589999996},53.24312913,2.4564639800000001,37.804257332412199,6.1497000811670004,0.73703389576169998,0.66681554037879998,null,null,{"$f":"SUM(X26:X27)","v":147.52587746717182},{"$f":"SUM(Y26:Y27)","v":153.78267956807866},{"$f":"SUM(Z26:Z27)","v":298.30944766866924},null,{"$f":"SUM(AB26:AB27)","v":0},{"$f":"SUM(AC26:AC27)","v":0},0,3.01320770314936,18.112267195676541,18.17186581693521,17.538828241075805,16.905790665216401,16.272753089356996,15.639715513497595,15.006677937638191,15.745135463927147,16.051893384119595,15.350552043759247,14.649210703398904,13.947869363038556,13.246528022678213,12.545186682317867,11.843845341957522,11.142504001597178,10.441162661236833,9.7398213208764872,9.0384799805161418,8.3371386401557981,3.3045085235015805,1.4911941100463353,1.3550378951870268,1.2867341306860844,1.2184303661851423,1.1501266016842002,1.0818228371832581,1.013519072682316,0.94521530818137378,0.87691154368043167,0.80860777917948956,0.74030401467854745,0.29660171366797983,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15]
[]
[null,null,null,null,null,null,null,null,null,null,"Information Technology"]
[{"$f":"MAX($A$18:A30)+1","v":7},{"$f":"'Earning Summary w. AFUDC'!B31","v":"Information Management"},{"$f":"'Earning Summary w. AFUDC'!C31","v":"Projects"},{"$f":"'Earning Summary w. AFUDC'!D31","v":2019},{"$f":"'Earning Summary w. AFUDC'!E31","v":"2019-01-01"},{"$f":"'Earning Summary w. AFUDC'!G31","v":"2020-02-01"},{"$f":"'Earning Summary w. AFUDC'!H31","v":0.05},{"$f":"'Earning Summary w. AFUDC'!I31","v":0.96898399999999996},null,null,{"$f":"'Earning Summary w. AFUDC'!L31","v":"IT CAMS Project - Gulf"},{"$f":"'Earning Summary w. AFUDC'!M31","v":202002},{"$f":"'Earning Summary w. AFUDC'!N31","v":0.05},{"$f":"'Earning Summary w. AFUDC'!O31","v":0.96898399999999996},{"$f":"'Earning Summary w. AFUDC'!P31","v":0},{"$f":"'Earning Summary w. AFUDC'!Q31","v":0},{"$f":"'Earning Summary w. AFUDC'!R31","v":73.63485034},{"$f":"'Earning Summary w. AFUDC'!S31","v":26.0653647},{"$f":"'Earning Summary w. AFUDC'!T31","v":0},{"$f":"'Earning Summary w. AFUDC'!U31","v":0},{"$f":"'Earning Summary w. AFUDC'!V31","v":0},null,null,{"$f":"Y31*H31","v":113.63200488805823},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB31:$BZ31)","v":117.26922724013838},{"$f":"SUM(AB31:BZ31)","v":200.18683273711883},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AE$16+1)","v":13.550584646013329},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AF$16+1)","v":14.321892313023961},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AG$16+1)","v":13.819459224538365},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AH$16+1)","v":13.317026136052771},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AI$16+1)","v":12.814593047567175},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AJ$16+1)","v":12.312159959081583},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AK$16+1)","v":11.809726870595989},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AL$16+1)","v":11.307293782110396},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AM$16+1)","v":10.8048606936248},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AN$16+1)","v":10.302427605139206},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AO$16+1)","v":9.7999945166536122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AP$16+1)","v":9.2975614281680166},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AQ$16+1)","v":8.7951283396824227},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AR$16+1)","v":8.2926952511968288},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AS$16+1)","v":7.7902621627112332},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AT$16+1)","v":7.2878290742256402},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AU$16+1)","v":6.7853959857400463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AV$16+1)","v":6.2829628972544533},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AW$16+1)","v":5.7805298087688595},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AX$16+1)","v":5.2780967202832656},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AY$16+1)","v":0.43635227468686916},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),AZ$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BA$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BB$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BC$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BD$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BE$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BF$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BG$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BH$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BI$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BJ$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BK$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BL$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BO$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BQ$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BR$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BW$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BX$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A31,RevReq!$C$16:$C$140,0),BZ$16+1)","v":5.7291781139805346E-15}]
[null,null,null,null,null,null,null,null,null,null,"Total Information Technology",null,null,null,{"$f":"SUM(O31:O31)","v":0},0,73.63485034,26.0653647,0,0,0,null,null,{"$f":"SUM(X31:X31)","v":113.63200488805823},{"$f":"SUM(Y31:Y31)","v":117.26922724013838},{"$f":"SUM(Z31:Z31)","v":200.18683273711883},null,{"$f":"SUM(AB31:AB31)","v":0},{"$f":"SUM(AC31:AC31)","v":0},0,13.550584646013329,14.321892313023961,13.819459224538365,13.317026136052771,12.814593047567175,12.312159959081583,11.809726870595989,11.307293782110396,10.8048606936248,10.302427605139206,9.7999945166536122,9.2975614281680166,8.7951283396824227,8.2926952511968288,7.7902621627112332,7.2878290742256402,6.7853959857400463,6.2829628972544533,5.7805298087688595,5.2780967202832656,0.43635227468686916,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15]
[]
[null,null,null,null,null,null,null,null,null,null,"Power Delivery"]
[null,null,null,null,null,null,null,null,null,null,"Growth"]
[{"$f":"MAX($A$18:A35)+1","v":8},{"$f":"'Earning Summary w. AFUDC'!B36","v":"Power Delivery"},"Reliability",{"$f":"'Earning Summary w. AFUDC'!D36","v":2019},{"$f":"'Earning Summary w. AFUDC'!E36","v":"2019-01-01"},{"$f":"'Earning Summary w. AFUDC'!G36","v":"2019-01-01"},{"$f":"'Earning Summary w. AFUDC'!H36","v":2.1000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!I36","v":0.90258099999999997},null,null,{"$f":"'Earning Summary w. AFUDC'!L36","v":"500kV Improvement"},{"$f":"'Earning Summary w. AFUDC'!M36","v":201901},{"$f":"'Earning Summary w. AFUDC'!N36","v":2.1000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!O36","v":0.90258099999999997},{"$f":"'Earning Summary w. AFUDC'!P36","v":0},{"$f":"'Earning Summary w. AFUDC'!Q36","v":0},{"$f":"'Earning Summary w. AFUDC'!R36","v":328.27606500000002},{"$f":"'Earning Summary w. AFUDC'!S36","v":299.540588810945},{"$f":"'Earning Summary w. AFUDC'!T36","v":528.57195603316904},{"$f":"'Earning Summary w. AFUDC'!U36","v":397.24294934620099},{"$f":"'Earning Summary w. AFUDC'!V36","v":306.94410470406399},null,null,{"$f":"Y36*H36","v":2001.8034499610033},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB36:$BZ36)","v":2217.8657095163794},{"$f":"SUM(AB36:BZ36)","v":6284.8121988049033},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AD$16+1)","v":39.632928609125003},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AE$16+1)","v":75.10179189712855},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AF$16+1)","v":137.58772641685582},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AG$16+1)","v":183.09948980455692},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AH$16+1)","v":216.86863969449118},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AI$16+1)","v":212.93061201566877},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AJ$16+1)","v":208.99258433684633},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AK$16+1)","v":205.05455665802393},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AL$16+1)","v":201.11652897920152},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AM$16+1)","v":197.17850130037911},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AN$16+1)","v":193.2404736215567},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AO$16+1)","v":189.30244594273429},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AP$16+1)","v":185.36441826391186},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AQ$16+1)","v":181.42639058508945},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AR$16+1)","v":177.48836290626704},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AS$16+1)","v":173.55033522744463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AT$16+1)","v":169.61230754862223},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AU$16+1)","v":165.67427986979979},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AV$16+1)","v":161.73625219097735},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AW$16+1)","v":157.79822451215495},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AX$16+1)","v":153.86019683333254},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AY$16+1)","v":149.9221691545101},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),AZ$16+1)","v":145.98414147568766},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BA$16+1)","v":142.04611379686528},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BB$16+1)","v":138.10808611804288},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BC$16+1)","v":134.17005843922044},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BD$16+1)","v":130.23203076039803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BE$16+1)","v":126.2940030815756},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BF$16+1)","v":122.35597540275319},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BG$16+1)","v":118.41794772393078},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BH$16+1)","v":114.47992004510837},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BI$16+1)","v":110.54189236628596},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BJ$16+1)","v":106.60386468746356},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BK$16+1)","v":102.66583700864115},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BL$16+1)","v":98.72780932981874},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BM$16+1)","v":94.789781650996332},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BN$16+1)","v":90.851753972173924},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BO$16+1)","v":86.913726293351502},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BP$16+1)","v":82.975698614529094},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BQ$16+1)","v":79.037670935706686},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BR$16+1)","v":75.099643256884278},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BS$16+1)","v":71.16161557806187},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BT$16+1)","v":67.223587899239462},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BU$16+1)","v":63.285560220417061},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BV$16+1)","v":59.347532541594653},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BW$16+1)","v":55.409504862772245},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BX$16+1)","v":51.471477183949837},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BY$16+1)","v":45.039587144780114},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A36,RevReq!$C$16:$C$140,0),BZ$16+1)","v":35.038162045977415}]
[{"$f":"MAX($A$18:A36)+1","v":9},{"$f":"'Earning Summary w. AFUDC'!B37","v":"Power Delivery"},{"$f":"'Earning Summary w. AFUDC'!C37","v":"Growth"},{"$f":"'Earning Summary w. AFUDC'!D37","v":2017},{"$f":"'Earning Summary w. AFUDC'!E37","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G37","v":"2019-04-01"},{"$f":"'Earning Summary w. AFUDC'!H37","v":2.1000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!I37","v":0.90258099999999997},null,null,{"$f":"'Earning Summary w. AFUDC'!L37","v":"Corbett-Sugar-Quarry 500 KV Line"},{"$f":"'Earning Summary w. AFUDC'!M37","v":201904},{"$f":"'Earning Summary w. AFUDC'!N37","v":2.1000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!O37","v":0.90258099999999997},{"$f":"'Earning Summary w. AFUDC'!P37","v":44.138818460000003},{"$f":"'Earning Summary w. AFUDC'!Q37","v":194.14371811000001},{"$f":"'Earning Summary w. AFUDC'!R37","v":32.327120139999998},{"$f":"'Earning Summary w. AFUDC'!S37","v":0.19022075999999999},{"$f":"'Earning Summary w. AFUDC'!T37","v":0},{"$f":"'Earning Summary w. AFUDC'!U37","v":0},{"$f":"'Earning Summary w. AFUDC'!V37","v":0},null,null,330.33017917276788,365.98397171308494,920.62603898341831,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AD$16+1)","v":24.503126367118604},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AE$16+1)","v":32.258487223726682},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AF$16+1)","v":31.691163936170824},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AG$16+1)","v":31.117998633843669},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AH$16+1)","v":30.544833331516511},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AI$16+1)","v":29.971668029189349},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AJ$16+1)","v":29.398502726862191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AK$16+1)","v":28.825337424535029},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AL$16+1)","v":28.252172122207867},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AM$16+1)","v":27.679006819880705},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AN$16+1)","v":27.105841517553547},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AO$16+1)","v":26.532676215226385},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AP$16+1)","v":25.959510912899226},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AQ$16+1)","v":25.386345610572068},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AR$16+1)","v":24.813180308244906},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AS$16+1)","v":24.240015005917744},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AT$16+1)","v":23.666849703590586},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AU$16+1)","v":23.093684401263427},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AV$16+1)","v":22.520519098936266},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AW$16+1)","v":21.947353796609104},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AX$16+1)","v":21.374188494281945},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AY$16+1)","v":20.801023191954787},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),AZ$16+1)","v":20.227857889627625},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BA$16+1)","v":19.654692587300463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BB$16+1)","v":19.081527284973305},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BC$16+1)","v":18.508361982646143},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BD$16+1)","v":17.935196680318988},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BE$16+1)","v":17.362031377991826},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BF$16+1)","v":16.788866075664671},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BG$16+1)","v":16.21570077333751},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BH$16+1)","v":15.642535471010351},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BI$16+1)","v":15.069370168683193},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BJ$16+1)","v":14.496204866356033},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BK$16+1)","v":13.923039564028874},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BL$16+1)","v":13.349874261701716},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BM$16+1)","v":12.776708959374556},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BN$16+1)","v":12.203543657047398},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BO$16+1)","v":11.630378354720239},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BP$16+1)","v":11.057213052393081},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BQ$16+1)","v":10.484047750065921},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BR$16+1)","v":9.9108824477387625},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BS$16+1)","v":9.3377171454116024},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BT$16+1)","v":8.764551843084444},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BU$16+1)","v":8.1913865407572857},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BV$16+1)","v":7.6182212384301273},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BW$16+1)","v":7.0450559361029681},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BX$16+1)","v":6.4718906337758089},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.1920510943461471},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A37,RevReq!$C$16:$C$140,0),BZ$16+1)","v":3.6464744277099732E-3}]
[{"$f":"MAX($A$18:A37)+1","v":10},{"$f":"'Earning Summary w. AFUDC'!B38","v":"Power Delivery"},{"$f":"'Earning Summary w. AFUDC'!C38","v":"Growth"},{"$f":"'Earning Summary w. AFUDC'!D38","v":2017},{"$f":"'Earning Summary w. AFUDC'!E38","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G38","v":"2020-05-01"},{"$f":"'Earning Summary w. AFUDC'!H38","v":2.1000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!I38","v":0.90258099999999997},null,null,{"$f":"'Earning Summary w. AFUDC'!L38","v":"Eau-Gallie Injection"},{"$f":"'Earning Summary w. AFUDC'!M38","v":202005},{"$f":"'Earning Summary w. AFUDC'!N38","v":2.1000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!O38","v":0.90258099999999997},{"$f":"'Earning Summary w. AFUDC'!P38","v":6.1745550000000003E-2},{"$f":"'Earning Summary w. AFUDC'!Q38","v":0.47433687000000002},{"$f":"'Earning Summary w. AFUDC'!R38","v":8.6719428500000006},{"$f":"'Earning Summary w. AFUDC'!S38","v":24.05210666},{"$f":"'Earning Summary w. AFUDC'!T38","v":0},{"$f":"'Earning Summary w. AFUDC'!U38","v":0},{"$f":"'Earning Summary w. AFUDC'!V38","v":0},null,null,37.508927409943865,41.557408598168884,113.06932766572753,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AE$16+1)","v":2.6770079106270286},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AF$16+1)","v":3.9685803981934504},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AG$16+1)","v":3.8981831965728122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AH$16+1)","v":3.8277859949521749},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AI$16+1)","v":3.7573887933315366},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AJ$16+1)","v":3.6869915917108984},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AK$16+1)","v":3.6165943900902602},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AL$16+1)","v":3.546197188469622},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AM$16+1)","v":3.4757999868489837},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AN$16+1)","v":3.4054027852283459},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AO$16+1)","v":3.3350055836077077},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AP$16+1)","v":3.2646083819870695},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AQ$16+1)","v":3.1942111803664313},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AR$16+1)","v":3.1238139787457935},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AS$16+1)","v":3.0534167771251552},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AT$16+1)","v":2.983019575504517},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AU$16+1)","v":2.9126223738838792},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AV$16+1)","v":2.842225172263241},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AW$16+1)","v":2.7718279706426028},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AX$16+1)","v":2.701430769021965},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AY$16+1)","v":2.6310335674013268},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),AZ$16+1)","v":2.5606363657806885},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BA$16+1)","v":2.4902391641600508},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BB$16+1)","v":2.4198419625394125},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BC$16+1)","v":2.3494447609187743},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BD$16+1)","v":2.2790475592981365},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BE$16+1)","v":2.2086503576774983},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BF$16+1)","v":2.1382531560568601},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BG$16+1)","v":2.0678559544362223},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.997458752815584},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.9270615511949458},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.8566643495743076},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.7862671479536698},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.7158699463330316},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.6454727447123934},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.5750755430917556},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.5046783414711173},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.4342811398504791},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.3638839382298411},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.2934867366092031},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.2230895349885649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.1526923333679269},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.0822951317472889},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.0118979301266506},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BW$16+1)","v":0.94150072850601252},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BX$16+1)","v":0.8711035268853744},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BY$16+1)","v":0.8007063252647364},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A38,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0.69872511556219163}]
[{"$f":"MAX($A$18:A38)+1","v":11},{"$f":"'Earning Summary w. AFUDC'!B39","v":"Power Delivery"},{"$f":"'Earning Summary w. AFUDC'!C39","v":"Growth"},{"$f":"'Earning Summary w. AFUDC'!D39","v":2017},{"$f":"'Earning Summary w. AFUDC'!E39","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G39","v":"2020-12-01"},{"$f":"'Earning Summary w. AFUDC'!H39","v":2.1000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!I39","v":0.90258099999999997},null,null,{"$f":"'Earning Summary w. AFUDC'!L39","v":"North Project"},{"$f":"'Earning Summary w. AFUDC'!M39","v":202012},{"$f":"'Earning Summary w. AFUDC'!N39","v":2.1000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!O39","v":0.90258099999999997},{"$f":"'Earning Summary w. AFUDC'!P39","v":17.983902910000001},{"$f":"'Earning Summary w. AFUDC'!Q39","v":99.034522879999997},{"$f":"'Earning Summary w. AFUDC'!R39","v":118.50090715},{"$f":"'Earning Summary w. AFUDC'!S39","v":55.832897060000001},{"$f":"'Earning Summary w. AFUDC'!T39","v":0},{"$f":"'Earning Summary w. AFUDC'!U39","v":0},{"$f":"'Earning Summary w. AFUDC'!V39","v":0},null,null,314.74058023397902,348.71172807092,987.12990680670703,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AE$16+1)","v":2.9312580078242401},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AF$16+1)","v":35.123707287714211},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AG$16+1)","v":34.507041613594247},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AH$16+1)","v":33.890375939474275},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AI$16+1)","v":33.27371026535431},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AJ$16+1)","v":32.657044591234339},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AK$16+1)","v":32.040378917114367},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AL$16+1)","v":31.423713242994406},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AM$16+1)","v":30.807047568874438},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AN$16+1)","v":30.19038189475447},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AO$16+1)","v":29.573716220634502},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AP$16+1)","v":28.957050546514537},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AQ$16+1)","v":28.340384872394569},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AR$16+1)","v":27.723719198274601},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AS$16+1)","v":27.107053524154633},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AT$16+1)","v":26.490387850034665},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AU$16+1)","v":25.873722175914697},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AV$16+1)","v":25.257056501794732},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AW$16+1)","v":24.640390827674764},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AX$16+1)","v":24.023725153554796},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AY$16+1)","v":23.407059479434828},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),AZ$16+1)","v":22.79039380531486},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BA$16+1)","v":22.173728131194888},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BB$16+1)","v":21.55706245707492},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BC$16+1)","v":20.940396782954956},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BD$16+1)","v":20.323731108834988},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BE$16+1)","v":19.70706543471502},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BF$16+1)","v":19.090399760595052},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BG$16+1)","v":18.473734086475083},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BH$16+1)","v":17.857068412355115},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BI$16+1)","v":17.240402738235147},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BJ$16+1)","v":16.623737064115183},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BK$16+1)","v":16.007071389995215},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BL$16+1)","v":15.390405715875247},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BM$16+1)","v":14.773740041755278},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BN$16+1)","v":14.15707436763531},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BO$16+1)","v":13.540408693515344},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BP$16+1)","v":12.923743019395376},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BQ$16+1)","v":12.30707734527541},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BR$16+1)","v":11.690411671155442},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BS$16+1)","v":11.073745997035473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BT$16+1)","v":10.457080322915505},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BU$16+1)","v":9.8404146487955391},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BV$16+1)","v":9.2237489746755674},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BW$16+1)","v":8.6070833005556011},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BX$16+1)","v":7.990417626435633},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BY$16+1)","v":7.3737519523156649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A39,RevReq!$C$16:$C$140,0),BZ$16+1)","v":6.7570862781956977}]
[{"$f":"MAX($A$18:A39)+1","v":12},{"$f":"'Earning Summary w. AFUDC'!B40","v":"Power Delivery"},{"$f":"'Earning Summary w. AFUDC'!C40","v":"Growth"},{"$f":"'Earning Summary w. AFUDC'!D40","v":2019},{"$f":"'Earning Summary w. AFUDC'!E40","v":"2019-01-01"},{"$f":"'Earning Summary w. AFUDC'!G40","v":"2020-07-01"},{"$f":"'Earning Summary w. AFUDC'!H40","v":4.9000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!I40","v":0.959314},null,null,{"$f":"'Earning Summary w. AFUDC'!L40","v":"PTN  3 &  4 Generation Projects"},{"$f":"'Earning Summary w. AFUDC'!M40","v":202007},{"$f":"'Earning Summary w. AFUDC'!N40","v":4.9000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!O40","v":0.959314},{"$f":"'Earning Summary w. AFUDC'!P40","v":0},{"$f":"'Earning Summary w. AFUDC'!Q40","v":0},{"$f":"'Earning Summary w. AFUDC'!R40","v":1.6175E-3},{"$f":"'Earning Summary w. AFUDC'!S40","v":1.1385E-4},{"$f":"'Earning Summary w. AFUDC'!T40","v":0},{"$f":"'Earning Summary w. AFUDC'!U40","v":0},{"$f":"'Earning Summary w. AFUDC'!V40","v":0},null,null,1.8999306413209594E-3,1.980509657235232E-3,3.5112564484435517E-3,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AE$16+1)","v":1.2753075835571988E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AF$16+1)","v":2.5078625122253124E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AG$16+1)","v":2.4223572024471412E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AH$16+1)","v":2.3368518926689705E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AI$16+1)","v":2.2513465828908003E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AJ$16+1)","v":2.1658412731126296E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AK$16+1)","v":2.0803359633344589E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AL$16+1)","v":1.9948306535562881E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AM$16+1)","v":1.9093253437781174E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AN$16+1)","v":1.8238200339999467E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AO$16+1)","v":1.738314724221776E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AP$16+1)","v":1.6528094144436056E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AQ$16+1)","v":1.5673041046654351E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AR$16+1)","v":1.4817987948872644E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AS$16+1)","v":1.3962934851090934E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AT$16+1)","v":1.310788175330923E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AU$16+1)","v":1.2252828655527523E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AV$16+1)","v":1.1397775557745814E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AW$16+1)","v":1.0542722459964106E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AX$16+1)","v":9.6876693621823984E-5},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AY$16+1)","v":8.092771406645712E-5},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),AZ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BA$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A40,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[{"$f":"MAX($A$18:A40)+1","v":13},{"$f":"'Earning Summary w. AFUDC'!B41","v":"Power Delivery"},{"$f":"'Earning Summary w. AFUDC'!C41","v":"Growth"},{"$f":"'Earning Summary w. AFUDC'!D41","v":2022},{"$f":"'Earning Summary w. AFUDC'!E41","v":"2022-01-01"},{"$f":"'Earning Summary w. AFUDC'!G41","v":"2024-12-01"},{"$f":"'Earning Summary w. AFUDC'!H41","v":2.1000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!I41","v":0.90258099999999997},null,null,{"$f":"'Earning Summary w. AFUDC'!L41","v":"Quarry to ClearSky Major Projects"},{"$f":"'Earning Summary w. AFUDC'!M41","v":202412},{"$f":"'Earning Summary w. AFUDC'!N41","v":2.1000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!O41","v":0.90258099999999997},{"$f":"'Earning Summary w. AFUDC'!P41","v":0},{"$f":"'Earning Summary w. AFUDC'!Q41","v":0},{"$f":"'Earning Summary w. AFUDC'!R41","v":0},{"$f":"'Earning Summary w. AFUDC'!S41","v":0},{"$f":"'Earning Summary w. AFUDC'!T41","v":0},{"$f":"'Earning Summary w. AFUDC'!U41","v":51.395505739717997},{"$f":"'Earning Summary w. AFUDC'!V41","v":79.988429407940004},null,null,105.82520604390669,117.24732300359379,431.2848456287482,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AI$16+1)","v":1.3218371865594891},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AJ$16+1)","v":15.838872695205961},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AK$16+1)","v":15.560790173111092},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AL$16+1)","v":15.282707651016221},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AM$16+1)","v":15.004625128921351},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AN$16+1)","v":14.726542606826479},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AO$16+1)","v":14.448460084731609},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AP$16+1)","v":14.170377562636739},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AQ$16+1)","v":13.892295040541869},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AR$16+1)","v":13.614212518446999},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AS$16+1)","v":13.336129996352129},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AT$16+1)","v":13.058047474257259},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AU$16+1)","v":12.779964952162389},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AV$16+1)","v":12.50188243006752},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AW$16+1)","v":12.223799907972648},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AX$16+1)","v":11.945717385877778},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AY$16+1)","v":11.667634863782908},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),AZ$16+1)","v":11.389552341688038},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BA$16+1)","v":11.111469819593168},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BB$16+1)","v":10.833387297498298},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BC$16+1)","v":10.555304775403428},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BD$16+1)","v":10.277222253308558},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BE$16+1)","v":9.9991397312136883},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BF$16+1)","v":9.7210572091188183},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BG$16+1)","v":9.4429746870239484},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BH$16+1)","v":9.1648921649290802},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BI$16+1)","v":8.8868096428342103},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BJ$16+1)","v":8.6087271207393421},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BK$16+1)","v":8.3306445986444722},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BL$16+1)","v":8.0525620765496022},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BM$16+1)","v":7.7744795544547314},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BN$16+1)","v":7.4963970323598614},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BO$16+1)","v":7.2183145102649915},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BP$16+1)","v":6.9402319881701215},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BQ$16+1)","v":6.6621494660752525},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BR$16+1)","v":6.3840669439803825},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BS$16+1)","v":6.1059844218855126},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.8279018997906427},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.5498193776957727},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.2717368556009028},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BW$16+1)","v":4.9936543335060328},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BX$16+1)","v":4.7155718114111629},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BY$16+1)","v":4.4374892893162929},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A41,RevReq!$C$16:$C$140,0),BZ$16+1)","v":4.159406767221423}]
[{"$f":"MAX($A$18:A41)+1","v":14},{"$f":"'Earning Summary w. AFUDC'!B42","v":"Power Delivery"},{"$f":"'Earning Summary w. AFUDC'!C42","v":"Growth"},{"$f":"'Earning Summary w. AFUDC'!D42","v":2020},{"$f":"'Earning Summary w. AFUDC'!E42","v":"2020-01-01"},{"$f":"'Earning Summary w. AFUDC'!G42","v":"2021-12-01"},{"$f":"'Earning Summary w. AFUDC'!H42","v":3.2000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!I42","v":0.90258099999999997},null,null,{"$f":"'Earning Summary w. AFUDC'!L42","v":"Argyle Injection (PNG-24)"},{"$f":"'Earning Summary w. AFUDC'!M42","v":202112},{"$f":"'Earning Summary w. AFUDC'!N42","v":3.2000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!O42","v":0.90258099999999997},{"$f":"'Earning Summary w. AFUDC'!P42","v":0},{"$f":"'Earning Summary w. AFUDC'!Q42","v":0},{"$f":"'Earning Summary w. AFUDC'!R42","v":0},{"$f":"'Earning Summary w. AFUDC'!S42","v":0.19592208432149999},{"$f":"'Earning Summary w. AFUDC'!T42","v":29.908582602299798},{"$f":"'Earning Summary w. AFUDC'!U42","v":0.56500000000560002},{"$f":"'Earning Summary w. AFUDC'!V42","v":0},null,null,29.704372908419025,32.910478847238117,78.971682858259513,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AF$16+1)","v":0.32908274431076323},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AG$16+1)","v":3.9470779528727165},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AH$16+1)","v":3.9177701412653838},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AI$16+1)","v":3.8188536110278157},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AJ$16+1)","v":3.7199370807902472},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AK$16+1)","v":3.6210205505526787},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AL$16+1)","v":3.5221040203151102},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AM$16+1)","v":3.4231874900775421},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AN$16+1)","v":3.3242709598399736},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AO$16+1)","v":3.2253544296024055},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AP$16+1)","v":3.1264378993648365},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AQ$16+1)","v":3.0275213691272689},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AR$16+1)","v":2.9286048388897004},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AS$16+1)","v":2.8296883086521323},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AT$16+1)","v":2.7307717784145638},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AU$16+1)","v":2.6318552481769957},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AV$16+1)","v":2.5329387179394272},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AW$16+1)","v":2.4340221877018591},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AX$16+1)","v":2.3351056574642906},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AY$16+1)","v":2.236189127226722},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),AZ$16+1)","v":2.1372725969891539},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BA$16+1)","v":2.0383560667515854},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BB$16+1)","v":1.9394395365140173},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.8405230062764488},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.7416064760388805},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.6426899458013122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.5437734155637439},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.4448568853261756},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.3459403550886073},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.247023824851039},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.1481072946134707},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.0491907643759024},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BL$16+1)","v":0.18794338804734925},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BM$16+1)","v":3.1651884093765077E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A42,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.8645890569902673E-15}]
[{"$f":"MAX($A$18:A42)+1","v":15},{"$f":"'Earning Summary w. AFUDC'!B43","v":"Power Delivery"},{"$f":"'Earning Summary w. AFUDC'!C43","v":"Growth"},{"$f":"'Earning Summary w. AFUDC'!D43","v":2021},{"$f":"'Earning Summary w. AFUDC'!E43","v":"2021-01-01"},{"$f":"'Earning Summary w. AFUDC'!G43","v":"2022-06-01"},{"$f":"'Earning Summary w. AFUDC'!H43","v":3.2000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!I43","v":0.90258099999999997},null,null,{"$f":"'Earning Summary w. AFUDC'!L43","v":"Deaton Injection (PNG-28)"},{"$f":"'Earning Summary w. AFUDC'!M43","v":202206},{"$f":"'Earning Summary w. AFUDC'!N43","v":3.2000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!O43","v":0.90258099999999997},{"$f":"'Earning Summary w. AFUDC'!P43","v":0},{"$f":"'Earning Summary w. AFUDC'!Q43","v":0},{"$f":"'Earning Summary w. AFUDC'!R43","v":0},{"$f":"'Earning Summary w. AFUDC'!S43","v":0},{"$f":"'Earning Summary w. AFUDC'!T43","v":8.1846571527345002},{"$f":"'Earning Summary w. AFUDC'!U43","v":14.208045702755101},{"$f":"'Earning Summary w. AFUDC'!V43","v":0},null,null,20.950900108339859,23.212210436891382,57.656527364606156,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AG$16+1)","v":1.7134766140319186},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AH$16+1)","v":2.895259066756509},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AI$16+1)","v":2.8230372134289672},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AJ$16+1)","v":2.7508153601014254},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AK$16+1)","v":2.6785935067738835},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AL$16+1)","v":2.6063716534463426},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AM$16+1)","v":2.5341498001188003},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AN$16+1)","v":2.4619279467912585},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AO$16+1)","v":2.3897060934637171},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AP$16+1)","v":2.3174842401361753},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AQ$16+1)","v":2.2452623868086334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AR$16+1)","v":2.1730405334810916},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AS$16+1)","v":2.1008186801535498},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AT$16+1)","v":2.0285968268260079},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AU$16+1)","v":1.9563749734984666},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AV$16+1)","v":1.8841531201709247},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AW$16+1)","v":1.8119312668433831},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AX$16+1)","v":1.7397094135158413},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AY$16+1)","v":1.6674875601882997},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),AZ$16+1)","v":1.5952657068607579},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BA$16+1)","v":1.523043853533216},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BB$16+1)","v":1.4508220002056742},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.3786001468781326},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.306378293550591},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.2341564402230494},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.1619345868955078},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.0897127335679664},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.0174908802404248},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BI$16+1)","v":0.94526902691288317},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0.87304717358534167},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BK$16+1)","v":0.80082532025780007},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BL$16+1)","v":0.50178494535961415},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A43,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.1484417927427005E-15}]
[{"$f":"MAX($A$18:A43)+1","v":16},{"$f":"'Earning Summary w. AFUDC'!B44","v":"Power Delivery"},{"$f":"'Earning Summary w. AFUDC'!C44","v":"Growth"},{"$f":"'Earning Summary w. AFUDC'!D44","v":2020},{"$f":"'Earning Summary w. AFUDC'!E44","v":"2020-01-01"},{"$f":"'Earning Summary w. AFUDC'!G44","v":"2022-12-01"},{"$f":"'Earning Summary w. AFUDC'!H44","v":3.2000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!I44","v":0.90258099999999997},null,null,{"$f":"'Earning Summary w. AFUDC'!L44","v":"Deaton Project"},{"$f":"'Earning Summary w. AFUDC'!M44","v":202212},{"$f":"'Earning Summary w. AFUDC'!N44","v":3.2000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!O44","v":0.90258099999999997},{"$f":"'Earning Summary w. AFUDC'!P44","v":0},{"$f":"'Earning Summary w. AFUDC'!Q44","v":0},{"$f":"'Earning Summary w. AFUDC'!R44","v":0},{"$f":"'Earning Summary w. AFUDC'!S44","v":0.1854175820898},{"$f":"'Earning Summary w. AFUDC'!T44","v":20.4155663235003},{"$f":"'Earning Summary w. AFUDC'!U44","v":90.570126056017699},{"$f":"'Earning Summary w. AFUDC'!V44","v":0.38500000130399997},null,null,100.58499976858361,111.4415213355739,287.24864737491487,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AG$16+1)","v":1.2152498217483707},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AH$16+1)","v":14.557326964701826},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AI$16+1)","v":14.244964164826861},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AJ$16+1)","v":13.88516887510562},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AK$16+1)","v":13.525373585384379},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AL$16+1)","v":13.165578295663138},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AM$16+1)","v":12.805783005941898},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AN$16+1)","v":12.445987716220657},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AO$16+1)","v":12.086192426499416},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AP$16+1)","v":11.726397136778175},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AQ$16+1)","v":11.366601847056936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AR$16+1)","v":11.006806557335695},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AS$16+1)","v":10.647011267614454},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AT$16+1)","v":10.287215977893213},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AU$16+1)","v":9.9274206881719742},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AV$16+1)","v":9.5676253984507333},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AW$16+1)","v":9.2078301087294925},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AX$16+1)","v":8.8480348190082516},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AY$16+1)","v":8.4882395292870108},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),AZ$16+1)","v":8.1284442395657699},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BA$16+1)","v":7.7686489498445299},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BB$16+1)","v":7.4088536601232899},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BC$16+1)","v":7.0490583704020491},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BD$16+1)","v":6.6892630806808082},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BE$16+1)","v":6.3294677909595674},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BF$16+1)","v":5.9696725012383265},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BG$16+1)","v":5.6098772115170856},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BH$16+1)","v":5.2500819217958448},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BI$16+1)","v":4.8902866320746048},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BJ$16+1)","v":4.5304913423533639},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BK$16+1)","v":4.1706960526321231},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BL$16+1)","v":3.8109007629108822},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BM$16+1)","v":0.63593986259018731},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.156809808362462E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A44,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.4322945284951337E-15}]
[{"$f":"MAX($A$18:A44)+1","v":17},{"$f":"'Earning Summary w. AFUDC'!B45","v":"Power Delivery"},{"$f":"'Earning Summary w. AFUDC'!C45","v":"Growth"},{"$f":"'Earning Summary w. AFUDC'!D45","v":2021},{"$f":"'Earning Summary w. AFUDC'!E45","v":"2021-01-01"},{"$f":"'Earning Summary w. AFUDC'!G45","v":"2023-06-01"},{"$f":"'Earning Summary w. AFUDC'!H45","v":3.2000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!I45","v":0.90258099999999997},null,null,{"$f":"'Earning Summary w. AFUDC'!L45","v":"Major Projects Transmission"},{"$f":"'Earning Summary w. AFUDC'!M45","v":202306},{"$f":"'Earning Summary w. AFUDC'!N45","v":3.2000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!O45","v":0.90258099999999997},{"$f":"'Earning Summary w. AFUDC'!P45","v":0},{"$f":"'Earning Summary w. AFUDC'!Q45","v":0},{"$f":"'Earning Summary w. AFUDC'!R45","v":0},{"$f":"'Earning Summary w. AFUDC'!S45","v":0},{"$f":"'Earning Summary w. AFUDC'!T45","v":1.2279454001765999},{"$f":"'Earning Summary w. AFUDC'!U45","v":63.6479077890817},{"$f":"'Earning Summary w. AFUDC'!V45","v":34.298574733700697},null,null,86.290953951608216,95.60466479086999,255.35341375761868,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AH$16+1)","v":7.5887696118079386},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AI$16+1)","v":12.822733525620164},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AJ$16+1)","v":12.502872138921198},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AK$16+1)","v":12.183010752222231},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AL$16+1)","v":11.863149365523265},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AM$16+1)","v":11.543287978824299},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AN$16+1)","v":11.223426592125334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AO$16+1)","v":10.903565205426366},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AP$16+1)","v":10.5837038187274},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AQ$16+1)","v":10.263842432028435},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AR$16+1)","v":9.943981045329469},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AS$16+1)","v":9.6241196586305033},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AT$16+1)","v":9.3042582719315376},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AU$16+1)","v":8.984396885232572},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AV$16+1)","v":8.6645354985336045},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AW$16+1)","v":8.3446741118346388},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AX$16+1)","v":8.0248127251356731},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AY$16+1)","v":7.7049513384367074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),AZ$16+1)","v":7.3850899517377417},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BA$16+1)","v":7.0652285650387761},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BB$16+1)","v":6.7453671783398104},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BC$16+1)","v":6.4255057916408447},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BD$16+1)","v":6.1056444049418781},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BE$16+1)","v":5.7857830182429124},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BF$16+1)","v":5.4659216315439458},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BG$16+1)","v":5.1460602448449801},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.8261988581460145},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BI$16+1)","v":4.5063374714470488},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BJ$16+1)","v":4.1864760847480831},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BK$16+1)","v":3.8666146980491169},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BL$16+1)","v":3.5467533113501508},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.2223415912560629},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BN$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BO$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BP$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BQ$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BR$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BS$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BT$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BU$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BV$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BW$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BX$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BY$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A45,RevReq!$C$16:$C$140,0),BZ$16+1)","v":8.5937671709708019E-15}]
[null,null,null,null,null,null,null,null,null,null,"Total Growth",null,null,null,{"$f":"SUM(O36:O45)","v":62.184466920000006},293.65257786000001,487.77765263999999,379.99726680735631,588.30870751188036,617.62953463377914,421.61610884700866,null,null,{"$f":"SUM(X36:X45)","v":3027.7414694891922},3354.5369968223777,9416.1561005013518,null,{"$f":"SUM(AB36:AB45)","v":0},{"$f":"SUM(AC36:AC45)","v":0},64.136054976243599,112.96867257006487,208.70051156949629,259.49875987294087,314.09099443015509,314.96502993966556,323.43300598090553,317.10586399140419,310.77872200190279,304.45158001240162,298.12443802290016,291.79729603339882,285.47015404389742,279.14301205439614,272.8158700648948,266.4887280753934,260.16158608589217,253.8344440963908,247.50730210688937,241.18016011738803,234.85301812788668,228.5258687399367,222.19865437325228,215.87152093428196,209.54438749531161,203.21725405634118,196.89012061737083,190.56298717840048,184.23585373943013,177.90872030045975,171.58158686148937,165.25445342251902,158.9273199835487,152.60018654457829,145.28390373794636,134.62162959354893,126.28600138211662,120.80750619332321,115.33116781433817,109.85482943535312,104.37849105636808,98.902152677383029,93.425814298397995,87.949475919412961,82.473137540427928,76.99679916144288,71.520460782457832,62.843585806022965,46.657026681384444]
[]
[null,null,null,null,null,null,null,null,null,null,"Reliability"]
[{"$f":"MAX($A$18:A48)+1","v":18},{"$f":"'Earning Summary w. AFUDC'!B49","v":"Power Delivery"},{"$f":"'Earning Summary w. AFUDC'!C49","v":"Reliability"},{"$f":"'Earning Summary w. AFUDC'!D49","v":2019},{"$f":"'Earning Summary w. AFUDC'!E49","v":"2019-01-01"},{"$f":"'Earning Summary w. AFUDC'!G49","v":"2022-12-01"},{"$f":"'Earning Summary w. AFUDC'!H49","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!I49","v":1},null,null,{"$f":"'Earning Summary w. AFUDC'!L49","v":"Pensacola UG Modernization"},{"$f":"'Earning Summary w. AFUDC'!M49","v":202212},{"$f":"'Earning Summary w. AFUDC'!N49","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!O49","v":1},{"$f":"'Earning Summary w. AFUDC'!P49","v":0},{"$f":"'Earning Summary w. AFUDC'!Q49","v":0},{"$f":"'Earning Summary w. AFUDC'!R49","v":43.235873239999997},{"$f":"'Earning Summary w. AFUDC'!S49","v":-3.582488389586},{"$f":"'Earning Summary w. AFUDC'!T49","v":22.257660676703502},{"$f":"'Earning Summary w. AFUDC'!U49","v":17.7119487263096},{"$f":"'Earning Summary w. AFUDC'!V49","v":0.54690897986959996},null,null,{"$f":"Y49*H49","v":79.620469027000752},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB49:$BZ49)","v":79.620469027000752},{"$f":"SUM(AB49:BZ49)","v":199.01655650893917},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AG$16+1)","v":0.88298820689717594},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AH$16+1)","v":10.579185698729949},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AI$16+1)","v":10.372891101463209},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AJ$16+1)","v":10.098163427035663},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AK$16+1)","v":9.8234357526081144},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AL$16+1)","v":9.5487080781805673},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AM$16+1)","v":9.2739804037530202},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AN$16+1)","v":8.9992527293254714},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AO$16+1)","v":8.7245250548979243},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AP$16+1)","v":8.4497973804703754},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AQ$16+1)","v":8.1750697060428283},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AR$16+1)","v":7.9003420316152813},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AS$16+1)","v":7.6256143571877342},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AT$16+1)","v":7.3508866827601853},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AU$16+1)","v":7.0761590083326382},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AV$16+1)","v":6.8014313339050911},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AW$16+1)","v":6.5267036594775441},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AX$16+1)","v":6.251975985049997},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AY$16+1)","v":5.9772483106224499},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),AZ$16+1)","v":5.7025206361949028},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BA$16+1)","v":5.4277929617673557},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BB$16+1)","v":5.1530652873398086},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BC$16+1)","v":4.8783376129122606},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BD$16+1)","v":4.6036099384847136},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BE$16+1)","v":4.3288822640571656},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BF$16+1)","v":4.0541545896296176},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BG$16+1)","v":3.7794269152020696},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BH$16+1)","v":3.5046992407745217},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BI$16+1)","v":3.2299715663469737},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.9552438919194257},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BK$16+1)","v":0.9540777796060973},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BL$16+1)","v":6.4149163490795219E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BO$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BQ$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BR$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BW$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BX$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A49,RevReq!$C$16:$C$140,0),BZ$16+1)","v":5.7291781139805346E-15}]
[null,null,null,null,null,null,null,null,null,null,"Total Reliability",null,null,null,{"$f":"SUM(O49:O49)","v":0},0,43.235873239999997,-3.582488389586,22.257660676703502,17.7119487263096,0.54690897986959996,null,null,{"$f":"SUM(X49:X49)","v":79.620469027000752},{"$f":"SUM(Y49:Y49)","v":79.620469027000752},{"$f":"SUM(Z49:Z49)","v":199.01655650893917},null,{"$f":"SUM(AB49:AB49)","v":0},{"$f":"SUM(AC49:AC49)","v":0},0,0,0,0.88298820689717594,10.579185698729949,10.372891101463209,10.098163427035663,9.8234357526081144,9.5487080781805673,9.2739804037530202,8.9992527293254714,8.7245250548979243,8.4497973804703754,8.1750697060428283,7.9003420316152813,7.6256143571877342,7.3508866827601853,7.0761590083326382,6.8014313339050911,6.5267036594775441,6.251975985049997,5.9772483106224499,5.7025206361949028,5.4277929617673557,5.1530652873398086,4.8783376129122606,4.6036099384847136,4.3288822640571656,4.0541545896296176,3.7794269152020696,3.5046992407745217,3.2299715663469737,2.9552438919194257,0.9540777796060973,6.4149163490795219E-3,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15]
[]
[null,null,null,null,null,null,null,null,null,null,"Total Power Delivery",null,null,null,{"$f":"+O46+O50","v":62.184466920000006},293.65257786000001,531.01352587999997,376.41477841777032,610.56636818858385,635.34148336008877,422.16301782687827,null,null,{"$f":"+X46+X50","v":3107.3619385161928},3434.1574658493782,9615.172657010291,null,{"$f":"+AB46+AB50","v":0},0,64.136054976243599,112.96867257006487,208.70051156949629,260.38174807983802,324.67018012888502,325.33792104112877,333.53116940794121,326.92929974401233,320.32743008008333,313.72556041615462,307.12369075222563,300.52182108829675,293.91995142436781,287.31808176043899,280.71621209651005,274.11434243258111,267.51247276865234,260.91060310472346,254.30873344079447,247.70686377686556,241.10499411293668,234.50311705055915,227.90117500944717,221.29931389604931,214.69745278265142,208.09559166925342,201.49373055585554,194.89186944245765,188.29000832905973,181.68814721566181,175.0862861022639,168.48442498886598,161.88256387546812,153.5542643241844,145.29031865429545,134.62162959354893,126.28600138211662,120.80750619332321,115.33116781433817,109.85482943535312,104.37849105636808,98.902152677383029,93.425814298397995,87.949475919412961,82.473137540427928,76.99679916144288,71.520460782457832,62.843585806022972,46.657026681384451]
[]
[null,null,null,null,null,null,null,null,null,null,"Customer Service"]
[{"$f":"MAX($A$18:A54)+1","v":19},{"$f":"'Earning Summary w. AFUDC'!B55","v":"Customer Service"},{"$f":"'Earning Summary w. AFUDC'!C55","v":"Projects"},{"$f":"'Earning Summary w. AFUDC'!D55","v":2017},{"$f":"'Earning Summary w. AFUDC'!E55","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G55","v":"2017-06-01"},{"$f":"'Earning Summary w. AFUDC'!H55","v":0.2},{"$f":"'Earning Summary w. AFUDC'!I55","v":1},null,null,{"$f":"'Earning Summary w. AFUDC'!L55","v":"Other"},{"$f":"'Earning Summary w. AFUDC'!M55","v":201706},{"$f":"'Earning Summary w. AFUDC'!N55","v":0.2},{"$f":"'Earning Summary w. AFUDC'!O55","v":1},{"$f":"'Earning Summary w. AFUDC'!P55","v":0.13878793},{"$f":"'Earning Summary w. AFUDC'!Q55","v":7.6788110000000007E-2},{"$f":"'Earning Summary w. AFUDC'!R55","v":-6.2641600000000004E-3},{"$f":"'Earning Summary w. AFUDC'!S55","v":0},{"$f":"'Earning Summary w. AFUDC'!T55","v":3.7144897199999999E-2},{"$f":"'Earning Summary w. AFUDC'!U55","v":3.7144897199999999E-2},{"$f":"'Earning Summary w. AFUDC'!V55","v":3.7144897199999999E-2},null,null,{"$f":"Y55*H55","v":0.36206070666075624},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB55:$BZ55)","v":0.36206070666075624},{"$f":"SUM(AB55:BZ55)","v":0.40156570048828705},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AB$16+1)","v":2.3535763963881722E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AC$16+1)","v":5.1736846541608691E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AD$16+1)","v":5.6275261321597533E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AE$16+1)","v":5.1244618774547217E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AF$16+1)","v":5.3324421752234688E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AG$16+1)","v":4.4090835088214667E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AH$16+1)","v":3.1626432453909503E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AI$16+1)","v":2.8290248144542219E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AJ$16+1)","v":2.6592294978722682E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AK$16+1)","v":2.023083825599099E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AL$16+1)","v":1.1366739929750097E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AM$16+1)","v":3.2513992832870556E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AN$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AO$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AP$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AQ$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AR$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AS$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AT$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AU$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AV$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AW$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AX$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AY$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),AZ$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BA$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BB$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BC$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BD$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BE$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BF$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BG$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BH$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BI$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BJ$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BK$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BL$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BO$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BQ$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BR$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BW$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BX$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A55,RevReq!$C$16:$C$140,0),BZ$16+1)","v":5.5949005019341158E-18}]
[null,null,null,null,null,null,null,null,null,null,"Total Customer Service",null,null,null,{"$f":"SUM(O55:O55)","v":0.13878793},7.6788110000000007E-2,-6.2641600000000004E-3,0,3.7144897199999999E-2,3.7144897199999999E-2,3.7144897199999999E-2,null,null,{"$f":"SUM(X55:X55)","v":0.36206070666075624},{"$f":"SUM(Y55:Y55)","v":0.36206070666075624},{"$f":"SUM(Z55:Z55)","v":0.40156570048828705},null,{"$f":"SUM(AB55:AB55)","v":2.3535763963881722E-2},{"$f":"SUM(AC55:AC55)","v":5.1736846541608691E-2},5.6275261321597533E-2,5.1244618774547217E-2,5.3324421752234688E-2,4.4090835088214667E-2,3.1626432453909503E-2,2.8290248144542219E-2,2.6592294978722682E-2,2.023083825599099E-2,1.1366739929750097E-2,3.2513992832870556E-3,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18]
[]
[null,null,null,null,null,null,null,null,null,null,"Engineering & Construction"]
[{"$f":"MAX($A$18:A58)+1","v":20},{"$f":"'Earning Summary w. AFUDC'!B59","v":"Engineering & Construction"},{"$f":"'Earning Summary w. AFUDC'!C59","v":"Projects"},{"$f":"'Earning Summary w. AFUDC'!D59","v":2017},{"$f":"'Earning Summary w. AFUDC'!E59","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G59","v":"2019-03-01"},{"$f":"'Earning Summary w. AFUDC'!H59","v":3.5000000000000003E-2},{"$f":"'Earning Summary w. AFUDC'!I59","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L59","v":"Okeechobee Energy Center"},{"$f":"'Earning Summary w. AFUDC'!M59","v":201903},{"$f":"'Earning Summary w. AFUDC'!N59","v":3.5000000000000003E-2},{"$f":"'Earning Summary w. AFUDC'!O59","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P59","v":407.01049405999998},{"$f":"'Earning Summary w. AFUDC'!Q59","v":321.18226849000001},{"$f":"'Earning Summary w. AFUDC'!R59","v":65.155581609999999},{"$f":"'Earning Summary w. AFUDC'!S59","v":13.396726997275801},{"$f":"'Earning Summary w. AFUDC'!T59","v":2.03473056643E-2},{"$f":"'Earning Summary w. AFUDC'!U59","v":2.1014059691099998E-2},{"$f":"'Earning Summary w. AFUDC'!V59","v":2.17184082057E-2},null,null,{"$f":"Y59*H59","v":1001.7795097441643},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB59:$BZ59)","v":1048.5402089002812},{"$f":"SUM(AB59:BZ59)","v":1968.5598665943774},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AD$16+1)","v":88.607069279260017},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AE$16+1)","v":105.49254546403039},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AF$16+1)","v":102.95606426673288},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AG$16+1)","v":100.11292652469331},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AH$16+1)","v":97.26980860583798},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AI$16+1)","v":94.424204546406514},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AJ$16+1)","v":91.578102583161723},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AK$16+1)","v":88.732000619916917},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AL$16+1)","v":85.885898656672126},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AM$16+1)","v":83.039796693427334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AN$16+1)","v":80.193694730182543},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AO$16+1)","v":77.347592766937737},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AP$16+1)","v":74.501490803692931},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AQ$16+1)","v":71.65538884044814},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AR$16+1)","v":68.809286877203348},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AS$16+1)","v":65.963184913958557},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AT$16+1)","v":63.117082950713765},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AU$16+1)","v":60.27098098746896},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AV$16+1)","v":57.424879024224168},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AW$16+1)","v":54.578777060979377},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AX$16+1)","v":51.732675097734578},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AY$16+1)","v":48.88657313448978},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),AZ$16+1)","v":46.040471171244981},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BA$16+1)","v":43.194369208000182},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BB$16+1)","v":40.348267244755377},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BC$16+1)","v":37.502165281510578},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BD$16+1)","v":34.65606331826578},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BE$16+1)","v":31.809961355020977},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BF$16+1)","v":22.057985661057401},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BG$16+1)","v":0.36623336009566854},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BH$16+1)","v":2.3110129711611527E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.4252201882620093E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BJ$16+1)","v":5.8933309503561928E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A59,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.1458356227961069E-14}]
[{"$f":"MAX($A$18:A59)+1","v":21},{"$f":"'Earning Summary w. AFUDC'!B60","v":"Engineering & Construction"},"Dania Beach",{"$f":"'Earning Summary w. AFUDC'!D60","v":2018},{"$f":"'Earning Summary w. AFUDC'!E60","v":"2018-01-01"},{"$f":"'Earning Summary w. AFUDC'!G60","v":"2022-06-01"},{"$f":"'Earning Summary w. AFUDC'!H60","v":3.5000000000000003E-2},{"$f":"'Earning Summary w. AFUDC'!I60","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L60","v":"Dania Beach Energy Center"},{"$f":"'Earning Summary w. AFUDC'!M60","v":202206},{"$f":"'Earning Summary w. AFUDC'!N60","v":3.5000000000000003E-2},{"$f":"'Earning Summary w. AFUDC'!O60","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P60","v":0},{"$f":"'Earning Summary w. AFUDC'!Q60","v":173.26919451000001},{"$f":"'Earning Summary w. AFUDC'!R60","v":139.99064376000001},{"$f":"'Earning Summary w. AFUDC'!S60","v":374.20348332501101},{"$f":"'Earning Summary w. AFUDC'!T60","v":143.93408401919999},{"$f":"'Earning Summary w. AFUDC'!U60","v":56.5930118128},{"$f":"'Earning Summary w. AFUDC'!V60","v":0},null,null,872.13040693465575,912.83939248177285,2166.1918650470184,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AG$16+1)","v":69.424182089531229},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AH$16+1)","v":117.18560295031762},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AI$16+1)","v":114.05312186734176},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AJ$16+1)","v":110.92064078436587},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AK$16+1)","v":107.78815970139004},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AL$16+1)","v":104.65567861841416},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AM$16+1)","v":101.5231975354383},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AN$16+1)","v":98.390716452462442},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AO$16+1)","v":95.258235369486584},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AP$16+1)","v":92.125754286510713},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AQ$16+1)","v":88.993273203534855},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AR$16+1)","v":85.860792120558983},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AS$16+1)","v":82.728311037583126},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AT$16+1)","v":79.595829954607268},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AU$16+1)","v":76.463348871631396},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AV$16+1)","v":73.330867788655539},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AW$16+1)","v":70.198386705679667},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AX$16+1)","v":67.065905622703809},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AY$16+1)","v":63.933424539727945},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),AZ$16+1)","v":60.80094345675208},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BA$16+1)","v":57.668462373776208},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BB$16+1)","v":54.535981290800343},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BC$16+1)","v":51.403500207824479},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BD$16+1)","v":48.271019124848607},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BE$16+1)","v":45.138538041872735},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BF$16+1)","v":42.00605695889687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BG$16+1)","v":38.873575875921006},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BH$16+1)","v":35.741094792945134},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BI$16+1)","v":32.257263423439511},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A60,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[{"$f":"MAX($A$18:A60)+1","v":22},{"$f":"'Earning Summary w. AFUDC'!B61","v":"Engineering & Construction"},"Generation Upgrades",{"$f":"'Earning Summary w. AFUDC'!D61","v":2019},{"$f":"'Earning Summary w. AFUDC'!E61","v":"2019-01-01"},{"$f":"'Earning Summary w. AFUDC'!G61","v":"2020-12-01"},{"$f":"'Earning Summary w. AFUDC'!H61","v":0.04},{"$f":"'Earning Summary w. AFUDC'!I61","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L61","v":"Crist Pipeline"},{"$f":"'Earning Summary w. AFUDC'!M61","v":202012},{"$f":"'Earning Summary w. AFUDC'!N61","v":0.04},{"$f":"'Earning Summary w. AFUDC'!O61","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P61","v":0},{"$f":"'Earning Summary w. AFUDC'!Q61","v":0},{"$f":"'Earning Summary w. AFUDC'!R61","v":71.942348640000006},{"$f":"'Earning Summary w. AFUDC'!S61","v":56.265222049999998},{"$f":"'Earning Summary w. AFUDC'!T61","v":1.66},{"$f":"'Earning Summary w. AFUDC'!U61","v":0},{"$f":"'Earning Summary w. AFUDC'!V61","v":0},null,null,140.24197184696635,146.78813553948524,293.48247515565129,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AE$16+1)","v":1.4826456809270021},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AF$16+1)","v":17.767872158327293},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AG$16+1)","v":17.461605376372379},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AH$16+1)","v":16.938037682082296},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AI$16+1)","v":16.414469987792209},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AJ$16+1)","v":15.890902293502126},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AK$16+1)","v":15.367334599212043},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AL$16+1)","v":14.843766904921958},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AM$16+1)","v":14.320199210631875},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AN$16+1)","v":13.79663151634179},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AO$16+1)","v":13.273063822051707},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AP$16+1)","v":12.749496127761624},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AQ$16+1)","v":12.225928433471541},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AR$16+1)","v":11.702360739181458},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AS$16+1)","v":11.178793044891373},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AT$16+1)","v":10.655225350601288},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AU$16+1)","v":10.131657656311205},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AV$16+1)","v":9.608089962021122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AW$16+1)","v":9.0845222677310389},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AX$16+1)","v":8.5609545734409558},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AY$16+1)","v":8.0373868791508727},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),AZ$16+1)","v":7.5138191848607878},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BA$16+1)","v":6.9902514905707047},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BB$16+1)","v":6.4666837962806207},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BC$16+1)","v":5.9431161019905376},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BD$16+1)","v":5.0137263104064012},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BE$16+1)","v":6.3934004817040452E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A61,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.1458356227961069E-14}]
[{"$f":"MAX($A$18:A61)+1","v":23},{"$f":"'Earning Summary w. AFUDC'!B62","v":"Engineering & Construction"},"Reliability",{"$f":"'Earning Summary w. AFUDC'!D62","v":2019},{"$f":"'Earning Summary w. AFUDC'!E62","v":"2019-01-01"},{"$f":"'Earning Summary w. AFUDC'!G62","v":"2022-06-01"},{"$f":"'Earning Summary w. AFUDC'!H62","v":3.2000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!I62","v":0.90258099999999997},null,null,{"$f":"'Earning Summary w. AFUDC'!L62","v":"North Florida Resiliency Connection"},{"$f":"'Earning Summary w. AFUDC'!M62","v":202206},{"$f":"'Earning Summary w. AFUDC'!N62","v":3.2000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!O62","v":0.90258099999999997},{"$f":"'Earning Summary w. AFUDC'!P62","v":0},{"$f":"'Earning Summary w. AFUDC'!Q62","v":0},{"$f":"'Earning Summary w. AFUDC'!R62","v":88.517458050000002},{"$f":"'Earning Summary w. AFUDC'!S62","v":284.49756532725752},{"$f":"'Earning Summary w. AFUDC'!T62","v":152.30056231406434},{"$f":"'Earning Summary w. AFUDC'!U62","v":68.06911930867814},{"$f":"'Earning Summary w. AFUDC'!V62","v":0},null,null,555.17834361045038,615.10085367457373,1527.8415340193746,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AG$16+1)","v":45.405452914875404},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AH$16+1)","v":76.721531041292579},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AI$16+1)","v":74.807722627548074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AJ$16+1)","v":72.893914213803569},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AK$16+1)","v":70.98010580005905},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AL$16+1)","v":69.06629738631456},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AM$16+1)","v":67.15248897257004},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AN$16+1)","v":65.23868055882555},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AO$16+1)","v":63.324872145081038},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AP$16+1)","v":61.41106373133654},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AQ$16+1)","v":59.497255317592028},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AR$16+1)","v":57.583446903847531},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AS$16+1)","v":55.669638490103019},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AT$16+1)","v":53.755830076358521},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AU$16+1)","v":51.842021662614009},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AV$16+1)","v":49.928213248869511},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AW$16+1)","v":48.014404835124992},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AX$16+1)","v":46.100596421380502},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AY$16+1)","v":44.18678800763599},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),AZ$16+1)","v":42.272979593891485},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BA$16+1)","v":40.359171180146973},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BB$16+1)","v":38.445362766402468},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BC$16+1)","v":36.531554352657963},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BD$16+1)","v":34.617745938913458},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BE$16+1)","v":32.703937525168953},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BF$16+1)","v":30.790129111424452},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BG$16+1)","v":28.876320697679944},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BH$16+1)","v":26.962512283935439},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BI$16+1)","v":25.048703870190941},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BJ$16+1)","v":23.134895456446444},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BK$16+1)","v":21.221087042701942},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BL$16+1)","v":13.296809844581203},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BO$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BQ$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BR$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BW$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BX$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A62,RevReq!$C$16:$C$140,0),BZ$16+1)","v":5.729178113980534E-14}]
[{"$f":"MAX($A$18:A62)+1","v":24},{"$f":"'Earning Summary w. AFUDC'!B63","v":"Engineering & Construction"},"Gulf CTs",{"$f":"'Earning Summary w. AFUDC'!D63","v":2019},{"$f":"'Earning Summary w. AFUDC'!E63","v":"2019-01-01"},{"$f":"'Earning Summary w. AFUDC'!G63","v":"2021-12-01"},{"$f":"'Earning Summary w. AFUDC'!H63","v":0.04},{"$f":"'Earning Summary w. AFUDC'!I63","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L63","v":"Plant Crist Combustion"},{"$f":"'Earning Summary w. AFUDC'!M63","v":202112},{"$f":"'Earning Summary w. AFUDC'!N63","v":0.04},{"$f":"'Earning Summary w. AFUDC'!O63","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P63","v":0},{"$f":"'Earning Summary w. AFUDC'!Q63","v":0},{"$f":"'Earning Summary w. AFUDC'!R63","v":169.48775664999999},{"$f":"'Earning Summary w. AFUDC'!S63","v":148.40384510000001},{"$f":"'Earning Summary w. AFUDC'!T63","v":112.11627300000001},{"$f":"'Earning Summary w. AFUDC'!U63","v":0},{"$f":"'Earning Summary w. AFUDC'!V63","v":0},null,null,432.23115497085894,452.40668342487464,971.75741986655044,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AF$16+1)","v":4.9727899439281291},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AG$16+1)","v":59.529012781773147},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AH$16+1)","v":57.795414237400188},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AI$16+1)","v":56.061815693027228},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AJ$16+1)","v":54.328217148654261},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AK$16+1)","v":52.594618604281301},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AL$16+1)","v":50.861020059908334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AM$16+1)","v":49.127421515535374},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AN$16+1)","v":47.393822971162415},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AO$16+1)","v":45.660224426789455},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AP$16+1)","v":43.926625882416488},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AQ$16+1)","v":42.193027338043528},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AR$16+1)","v":40.459428793670568},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AS$16+1)","v":38.725830249297601},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AT$16+1)","v":36.992231704924642},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AU$16+1)","v":35.258633160551682},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AV$16+1)","v":33.525034616178715},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AW$16+1)","v":31.791436071805759},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AX$16+1)","v":30.057837527432799},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AY$16+1)","v":28.324238983059839},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),AZ$16+1)","v":26.590640438686879},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BA$16+1)","v":24.85704189431392},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BB$16+1)","v":23.12344334994096},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BC$16+1)","v":21.389844805568},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BD$16+1)","v":19.65624626119504},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BE$16+1)","v":16.561521407004136},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BF$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BG$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BH$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BI$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A63,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.864589056990267E-14}]
[null,null,null,null,null,null,null,null,null,null,"Sub-Total Projects",null,null,null,{"$f":"SUM(O59:O63)","v":407.01049405999998},494.45146299999999,535.09378871000001,876.76684279954429,410.03126663892863,124.68314518116924,2.17184082057E-2,null,null,{"$f":"SUM(X59:X63)","v":3001.5613871070959},3175.6752740209881,6927.8331606829734,null,{"$f":"SUM(AB59:AB63)","v":0},{"$f":"SUM(AC59:AC63)","v":0},88.607069279260017,106.97519114495739,125.69672636898831,291.93317968724546,365.91039451693064,355.76133472211575,345.61177702348755,335.46221932485935,325.31266162623115,315.16310392760295,305.01354622897475,294.86398853034655,284.71443083171829,274.56487313309009,264.41531543446189,254.26575773583369,244.11620003720552,233.96664233857723,223.81708463994906,213.66752694132083,203.51796924269266,193.36841154406443,183.21885384543623,173.06929614680797,162.91973844817977,152.77018074955157,142.21480095362929,126.27789233388384,94.85417173137877,68.116129933696669,62.705918089851778,57.307392513818755,23.135484789541518,21.221087042701992,13.296809844581254,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13]
[]
[null,null,null,null,null,null,null,null,null,null,"Solar"]
[{"$f":"MAX($A$18:A66)+1","v":25},{"$f":"'Earning Summary w. AFUDC'!B67","v":"Engineering & Construction"},"FPL Solar",{"$f":"'Earning Summary w. AFUDC'!D67","v":2017},{"$f":"'Earning Summary w. AFUDC'!E67","v":"2016-01-01"},{"$f":"'Earning Summary w. AFUDC'!G67","v":"2016-12-01"},{"$f":"'Earning Summary w. AFUDC'!H67","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!I67","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L67","v":"2016 Solar"},{"$f":"'Earning Summary w. AFUDC'!M67","v":201612},{"$f":"'Earning Summary w. AFUDC'!N67","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!O67","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P67","v":3.6517133099999999},{"$f":"'Earning Summary w. AFUDC'!Q67","v":0.73378108999999991},{"$f":"'Earning Summary w. AFUDC'!R67","v":1.6074690000000003E-2},{"$f":"'Earning Summary w. AFUDC'!S67","v":2.1671799999999999E-3},{"$f":"'Earning Summary w. AFUDC'!T67","v":0},{"$f":"'Earning Summary w. AFUDC'!U67","v":0},{"$f":"'Earning Summary w. AFUDC'!V67","v":0},null,null,{"$f":"Y67*H67","v":5.2353601277400017},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB67:$BZ67)","v":5.4797343613173082},{"$f":"SUM(AB67:BZ67)","v":9.3866102466969679},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AB$16+1)","v":3.6865242916258409E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AC$16+1)","v":0.44874786253456467},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AD$16+1)","v":0.51767220710608353},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AE$16+1)","v":0.50444627546280796},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AF$16+1)","v":0.489602942334324},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AG$16+1)","v":0.4745121392342041},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AH$16+1)","v":0.4594213361340842},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AI$16+1)","v":0.44433053303396441},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0.42923972993384452},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AK$16+1)","v":0.41414892683372473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AL$16+1)","v":0.39905812373360483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AM$16+1)","v":0.38396732063348493},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AN$16+1)","v":0.36887651753336503},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AO$16+1)","v":0.35378571443324525},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AP$16+1)","v":0.33869491133312535},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AQ$16+1)","v":0.32360410823300556},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AR$16+1)","v":0.30851330513288566},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AS$16+1)","v":0.29342250203276576},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AT$16+1)","v":0.27833169893264592},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AU$16+1)","v":0.26324089583252608},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AV$16+1)","v":0.24815009273240615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AW$16+1)","v":0.23305928963228631},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AX$16+1)","v":0.21796848653216647},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AY$16+1)","v":0.20287768343204657},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),AZ$16+1)","v":0.18778688033192673},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BA$16+1)","v":0.17269607723180685},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BB$16+1)","v":0.15760527413168698},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BC$16+1)","v":0.14251447103156714},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BD$16+1)","v":0.1274236679314473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BE$16+1)","v":0.11233286483132748},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BF$16+1)","v":4.732353822431512E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BG$16+1)","v":6.193165669743662E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.7953432895605312E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.6927300769646563E-5},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BJ$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BK$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BL$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BM$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BN$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BO$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BP$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BQ$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BR$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BS$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BT$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BU$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BV$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BW$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BX$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BY$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A67,RevReq!$C$16:$C$140,0),BZ$16+1)","v":3.5807363212378341E-16}]
[{"$f":"MAX($A$18:A67)+1","v":26},{"$f":"'Earning Summary w. AFUDC'!B68","v":"Engineering & Construction"},"FPL Solar",{"$f":"'Earning Summary w. AFUDC'!D68","v":2017},{"$f":"'Earning Summary w. AFUDC'!E68","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G68","v":"2018-01-01"},{"$f":"'Earning Summary w. AFUDC'!H68","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!I68","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L68","v":"2017 SoBRA"},{"$f":"'Earning Summary w. AFUDC'!M68","v":201801},{"$f":"'Earning Summary w. AFUDC'!N68","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!O68","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P68","v":381.29821433000001},{"$f":"'Earning Summary w. AFUDC'!Q68","v":4.6800026900000002},{"$f":"'Earning Summary w. AFUDC'!R68","v":1.37993915},{"$f":"'Earning Summary w. AFUDC'!S68","v":5.0543139462299998E-2},{"$f":"'Earning Summary w. AFUDC'!T68","v":0},{"$f":"'Earning Summary w. AFUDC'!U68","v":0},{"$f":"'Earning Summary w. AFUDC'!V68","v":0},null,null,463.25736900452443,484.88112777895469,825.83080079472347,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AC$16+1)","v":46.758919519319903},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AD$16+1)","v":45.603413640924693},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AE$16+1)","v":44.282130699974545},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AF$16+1)","v":42.954551562145596},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AG$16+1)","v":41.626972424316662},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AH$16+1)","v":40.299393286487714},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AI$16+1)","v":38.97181414865878},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AJ$16+1)","v":37.644235010829831},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AK$16+1)","v":36.31665587300089},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AL$16+1)","v":34.989076735171949},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AM$16+1)","v":33.661497597343015},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AN$16+1)","v":32.333918459514074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AO$16+1)","v":31.006339321685132},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AP$16+1)","v":29.678760183856191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AQ$16+1)","v":28.35118104602725},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AR$16+1)","v":27.023601908198309},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AS$16+1)","v":25.696022770369368},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AT$16+1)","v":24.368443632540426},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AU$16+1)","v":23.040864494711485},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AV$16+1)","v":21.713285356882544},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AW$16+1)","v":20.385706219053603},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AX$16+1)","v":19.058127081224661},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AY$16+1)","v":17.730547943395724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),AZ$16+1)","v":16.402968805566786},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BA$16+1)","v":15.075389667737848},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BB$16+1)","v":13.747810529908911},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BC$16+1)","v":12.42023139207997},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BD$16+1)","v":11.092652254251032},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BE$16+1)","v":9.7650731164220943},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BF$16+1)","v":3.8159346635324045},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.4786501761983119E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.9494783013419091E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BI$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BJ$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BK$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BL$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BM$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BN$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BO$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BP$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BQ$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BR$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BS$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BT$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BU$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BV$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BW$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BX$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BY$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A68,RevReq!$C$16:$C$140,0),BZ$16+1)","v":4.0104246797863746E-14}]
[{"$f":"MAX($A$18:A68)+1","v":27},{"$f":"'Earning Summary w. AFUDC'!B69","v":"Engineering & Construction"},"FPL Solar",{"$f":"'Earning Summary w. AFUDC'!D69","v":2017},{"$f":"'Earning Summary w. AFUDC'!E69","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G69","v":"2018-03-01"},{"$f":"'Earning Summary w. AFUDC'!H69","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!I69","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L69","v":"2018 SoBRA"},{"$f":"'Earning Summary w. AFUDC'!M69","v":201803},{"$f":"'Earning Summary w. AFUDC'!N69","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!O69","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P69","v":384.26300599000001},{"$f":"'Earning Summary w. AFUDC'!Q69","v":9.3655114600000005},{"$f":"'Earning Summary w. AFUDC'!R69","v":0.61536078999999999},{"$f":"'Earning Summary w. AFUDC'!S69","v":3.0859850000000001E-2},{"$f":"'Earning Summary w. AFUDC'!T69","v":0},{"$f":"'Earning Summary w. AFUDC'!U69","v":0},{"$f":"'Earning Summary w. AFUDC'!V69","v":0},null,null,466.02886346178371,487.78198904524544,840.37426506094482,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AC$16+1)","v":39.738089172616114},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AD$16+1)","v":46.623751926801205},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AE$16+1)","v":45.288641269905099},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AF$16+1)","v":43.938174171983007},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AG$16+1)","v":42.587066368275337},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AH$16+1)","v":41.23595856456766},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AI$16+1)","v":39.88485076085999},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AJ$16+1)","v":38.53374295715232},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AK$16+1)","v":37.18263515344465},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AL$16+1)","v":35.831527349736973},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AM$16+1)","v":34.480419546029296},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AN$16+1)","v":33.129311742321626},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AO$16+1)","v":31.778203938613949},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AP$16+1)","v":30.427096134906279},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AQ$16+1)","v":29.075988331198602},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AR$16+1)","v":27.724880527490932},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AS$16+1)","v":26.373772723783254},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AT$16+1)","v":25.022664920075584},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AU$16+1)","v":23.671557116367907},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AV$16+1)","v":22.320449312660237},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AW$16+1)","v":20.96934150895256},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AX$16+1)","v":19.61823370524489},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AY$16+1)","v":18.267125901537213},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),AZ$16+1)","v":16.916018097829543},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BA$16+1)","v":15.564910294121869},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BB$16+1)","v":14.213802490414196},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BC$16+1)","v":12.862694686706522},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BD$16+1)","v":11.511586882998849},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BE$16+1)","v":10.160479079291175},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BF$16+1)","v":5.4316057767852763},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BG$16+1)","v":9.2601325868717152E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.2451568599961777E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A69,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.1458356227961069E-14}]
[{"$f":"MAX($A$18:A69)+1","v":28},{"$f":"'Earning Summary w. AFUDC'!B70","v":"Engineering & Construction"},"FPL Solar",{"$f":"'Earning Summary w. AFUDC'!D70","v":2017},{"$f":"'Earning Summary w. AFUDC'!E70","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G70","v":"2019-01-01"},{"$f":"'Earning Summary w. AFUDC'!H70","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!I70","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L70","v":"2019 SoBRA"},{"$f":"'Earning Summary w. AFUDC'!M70","v":201901},{"$f":"'Earning Summary w. AFUDC'!N70","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!O70","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P70","v":0.24991542999999999},{"$f":"'Earning Summary w. AFUDC'!Q70","v":367.57701342999997},{"$f":"'Earning Summary w. AFUDC'!R70","v":11.05730932},{"$f":"'Earning Summary w. AFUDC'!S70","v":4.5400269999999965E-2},{"$f":"'Earning Summary w. AFUDC'!T70","v":0},{"$f":"'Earning Summary w. AFUDC'!U70","v":0},{"$f":"'Earning Summary w. AFUDC'!V70","v":0},null,null,421.50454332590186,441.17937890766819,807.75616893426684,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AD$16+1)","v":45.899527017296563},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AE$16+1)","v":44.606659624344744},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AF$16+1)","v":43.308136685629222},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AG$16+1)","v":42.009613746913686},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AH$16+1)","v":40.711090808198158},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AI$16+1)","v":39.412567869482629},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AJ$16+1)","v":38.114044930767108},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AK$16+1)","v":36.815521992051572},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AL$16+1)","v":35.516999053336043},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AM$16+1)","v":34.218476114620522},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AN$16+1)","v":32.919953175904993},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AO$16+1)","v":31.621430237189465},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AP$16+1)","v":30.322907298473936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AQ$16+1)","v":29.024384359758407},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AR$16+1)","v":27.725861421042879},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AS$16+1)","v":26.42733848232735},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AT$16+1)","v":25.128815543611822},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AU$16+1)","v":23.830292604896297},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AV$16+1)","v":22.531769666180772},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AW$16+1)","v":21.233246727465239},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AX$16+1)","v":19.934723788749714},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AY$16+1)","v":18.636200850034189},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),AZ$16+1)","v":17.337677911318664},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BA$16+1)","v":16.039154972603139},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BB$16+1)","v":14.740632033887614},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BC$16+1)","v":13.442109095172089},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BD$16+1)","v":12.143586156456564},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BE$16+1)","v":10.845063217741036},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BF$16+1)","v":9.5465402790255105},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BG$16+1)","v":3.7113986839267374},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.4458585999346013E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BI$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BJ$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BK$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BL$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BO$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BQ$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BR$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BW$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BX$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A70,RevReq!$C$16:$C$140,0),BZ$16+1)","v":5.1562603025824808E-14}]
[{"$f":"MAX($A$18:A70)+1","v":29},{"$f":"'Earning Summary w. AFUDC'!B71","v":"Engineering & Construction"},"FPL Solar",{"$f":"'Earning Summary w. AFUDC'!D71","v":2018},{"$f":"'Earning Summary w. AFUDC'!E71","v":"2018-01-01"},{"$f":"'Earning Summary w. AFUDC'!G71","v":"2020-04-01"},{"$f":"'Earning Summary w. AFUDC'!H71","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!I71","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L71","v":"2020 SoBRA"},{"$f":"'Earning Summary w. AFUDC'!M71","v":202004},{"$f":"'Earning Summary w. AFUDC'!N71","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!O71","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P71","v":0},{"$f":"'Earning Summary w. AFUDC'!Q71","v":70.094184489999989},{"$f":"'Earning Summary w. AFUDC'!R71","v":281.56181875999999},{"$f":"'Earning Summary w. AFUDC'!S71","v":44.628125340902301},{"$f":"'Earning Summary w. AFUDC'!T71","v":0},{"$f":"'Earning Summary w. AFUDC'!U71","v":0},{"$f":"'Earning Summary w. AFUDC'!V71","v":0},null,null,402.7666986312019,421.56689592172722,844.6105692434636,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AE$16+1)","v":36.005563640277281},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AF$16+1)","v":46.988922972471457},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AG$16+1)","v":45.630929353051577},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AH$16+1)","v":44.272935733631705},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AI$16+1)","v":42.914942114211826},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AJ$16+1)","v":41.556948494791946},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AK$16+1)","v":40.198954875372074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AL$16+1)","v":38.840961255952202},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AM$16+1)","v":37.482967636532322},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AN$16+1)","v":36.124974017112443},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AO$16+1)","v":34.766980397692564},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AP$16+1)","v":33.408986778272691},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AQ$16+1)","v":32.050993158852812},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AR$16+1)","v":30.69299953943294},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AS$16+1)","v":29.33500592001306},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AT$16+1)","v":27.977012300593188},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AU$16+1)","v":26.619018681173308},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AV$16+1)","v":25.261025061753429},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AW$16+1)","v":23.903031442333557},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AX$16+1)","v":22.545037822913685},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AY$16+1)","v":21.187044203493805},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),AZ$16+1)","v":19.829050584073933},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BA$16+1)","v":18.471056964654061},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BB$16+1)","v":17.113063345234188},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BC$16+1)","v":15.755069725814311},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BD$16+1)","v":14.397076106394438},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BE$16+1)","v":13.039082486974566},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BF$16+1)","v":11.68108886755469},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BG$16+1)","v":10.323095248134818},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BH$16+1)","v":6.236750514698679},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BI$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BJ$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BK$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BL$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BO$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BQ$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BR$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BW$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BX$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A71,RevReq!$C$16:$C$140,0),BZ$16+1)","v":5.1562603025824808E-14}]
[{"$f":"MAX($A$18:A71)+1","v":30},{"$f":"'Earning Summary w. AFUDC'!B72","v":"Engineering & Construction"},"FPL Solar",{"$f":"'Earning Summary w. AFUDC'!D72","v":2017},{"$f":"'Earning Summary w. AFUDC'!E72","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G72","v":"2020-01-01"},{"$f":"'Earning Summary w. AFUDC'!H72","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!I72","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L72","v":"SolarTogether"},{"$f":"'Earning Summary w. AFUDC'!M72","v":202001},{"$f":"'Earning Summary w. AFUDC'!N72","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!O72","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P72","v":1.393E-4},{"$f":"'Earning Summary w. AFUDC'!Q72","v":2.0066400000000002E-2},{"$f":"'Earning Summary w. AFUDC'!R72","v":479.51951458000002},{"$f":"'Earning Summary w. AFUDC'!S72","v":16.275050637088},{"$f":"'Earning Summary w. AFUDC'!T72","v":2.1186818827299999E-2},{"$f":"'Earning Summary w. AFUDC'!U72","v":0},{"$f":"'Earning Summary w. AFUDC'!V72","v":0},null,null,512.9328603662849,536.87535363708434,1056.9628580094929,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AE$16+1)","v":60.064951718767198},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AF$16+1)","v":58.368451348594483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AG$16+1)","v":56.669311720473196},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AH$16+1)","v":54.970172092351895},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AI$16+1)","v":53.271032464230608},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AJ$16+1)","v":51.571892836109306},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AK$16+1)","v":49.872753207988019},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AL$16+1)","v":48.173613579866718},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AM$16+1)","v":46.474473951745431},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AN$16+1)","v":44.775334323624129},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AO$16+1)","v":43.076194695502842},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AP$16+1)","v":41.377055067381548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AQ$16+1)","v":39.677915439260254},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AR$16+1)","v":37.978775811138966},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AS$16+1)","v":36.279636183017665},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AT$16+1)","v":34.580496554896378},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AU$16+1)","v":32.881356926775084},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AV$16+1)","v":31.182217298653789},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AW$16+1)","v":29.483077670532495},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AX$16+1)","v":27.783938042411201},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AY$16+1)","v":26.084798414289914},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),AZ$16+1)","v":24.385658786168616},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BA$16+1)","v":22.686519158047325},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BB$16+1)","v":20.987379529926031},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BC$16+1)","v":19.288239901804737},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BD$16+1)","v":17.589100273683442},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BE$16+1)","v":15.889960645562148},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BF$16+1)","v":14.190821017440854},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BG$16+1)","v":12.491681389319563},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.8558404862715445},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BI$16+1)","v":2.0747365751570189E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A72,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.864589056990267E-14}]
[{"$f":"MAX($A$18:A72)+1","v":31},{"$f":"'Earning Summary w. AFUDC'!B73","v":"Engineering & Construction"},"Gulf Solar",{"$f":"'Earning Summary w. AFUDC'!D73","v":2019},{"$f":"'Earning Summary w. AFUDC'!E73","v":"2019-01-01"},{"$f":"'Earning Summary w. AFUDC'!G73","v":"2020-04-01"},{"$f":"'Earning Summary w. AFUDC'!H73","v":2.9000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!I73","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L73","v":"Mason Solar"},{"$f":"'Earning Summary w. AFUDC'!M73","v":202004},{"$f":"'Earning Summary w. AFUDC'!N73","v":2.9000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!O73","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P73","v":0},{"$f":"'Earning Summary w. AFUDC'!Q73","v":0},{"$f":"'Earning Summary w. AFUDC'!R73","v":91.925056040000001},{"$f":"'Earning Summary w. AFUDC'!S73","v":7.7464186799999997},{"$f":"'Earning Summary w. AFUDC'!T73","v":0},{"$f":"'Earning Summary w. AFUDC'!U73","v":0},{"$f":"'Earning Summary w. AFUDC'!V73","v":0},null,null,104.49868795858386,109.37643966173876,237.89839547717878,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AE$16+1)","v":8.8321779369858309},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AF$16+1)","v":11.557741859079169},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AG$16+1)","v":11.266414672098808},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AH$16+1)","v":10.975087485118445},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AI$16+1)","v":10.683760298138083},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AJ$16+1)","v":10.392433111157722},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AK$16+1)","v":10.101105924177359},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AL$16+1)","v":9.8097787371969964},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AM$16+1)","v":9.5184515502166338},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AN$16+1)","v":9.2271243632362729},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AO$16+1)","v":8.9357971762559103},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AP$16+1)","v":8.6444699892755477},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AQ$16+1)","v":8.353142802295185},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AR$16+1)","v":8.0618156153148242},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AS$16+1)","v":7.7704884283344606},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AT$16+1)","v":7.479161241354098},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AU$16+1)","v":7.1878340543737353},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AV$16+1)","v":6.8965068673933745},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AW$16+1)","v":6.6051796804130118},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AX$16+1)","v":6.3138524934326492},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AY$16+1)","v":6.0225253064522866},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),AZ$16+1)","v":5.7311981194719248},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BA$16+1)","v":5.4398709324915631},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BB$16+1)","v":5.1485437455112004},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BC$16+1)","v":4.8572165585308378},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BD$16+1)","v":4.5658893715504769},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BE$16+1)","v":4.2745621845701152},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BF$16+1)","v":3.9832349975897534},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BG$16+1)","v":3.6919078106093925},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BH$16+1)","v":3.4005806236290308},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BI$16+1)","v":3.109253436648669},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.8179262496683073},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.5265990626879464},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.2352718757075847},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.4814909162115883},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BN$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BO$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BP$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BQ$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BR$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BS$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BT$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BU$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BV$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BW$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BX$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BY$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A73,RevReq!$C$16:$C$140,0),BZ$16+1)","v":8.5937671709708019E-15}]
[{"$f":"MAX($A$18:A73)+1","v":32},{"$f":"'Earning Summary w. AFUDC'!B74","v":"Engineering & Construction"},"Gulf Solar",{"$f":"'Earning Summary w. AFUDC'!D74","v":2020},{"$f":"'Earning Summary w. AFUDC'!E74","v":"2020-01-01"},{"$f":"'Earning Summary w. AFUDC'!G74","v":"2021-12-01"},{"$f":"'Earning Summary w. AFUDC'!H74","v":2.9000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!I74","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L74","v":"Blue Springs Solar"},{"$f":"'Earning Summary w. AFUDC'!M74","v":202112},{"$f":"'Earning Summary w. AFUDC'!N74","v":2.9000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!O74","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P74","v":0},{"$f":"'Earning Summary w. AFUDC'!Q74","v":0},{"$f":"'Earning Summary w. AFUDC'!R74","v":0},{"$f":"'Earning Summary w. AFUDC'!S74","v":39.347871920000003},{"$f":"'Earning Summary w. AFUDC'!T74","v":64.680036999999999},{"$f":"'Earning Summary w. AFUDC'!U74","v":0},{"$f":"'Earning Summary w. AFUDC'!V74","v":0},null,null,96.611814105140141,101.12142518258258,248.32003365350221,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AF$16+1)","v":1.0242460204331785},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AG$16+1)","v":12.265613870504138},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AH$16+1)","v":11.961553374176079},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AI$16+1)","v":11.657492877848016},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AJ$16+1)","v":11.353432381519957},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AK$16+1)","v":11.049371885191897},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AL$16+1)","v":10.745311388863835},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AM$16+1)","v":10.441250892535775},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AN$16+1)","v":10.137190396207716},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AO$16+1)","v":9.8331298998796548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AP$16+1)","v":9.5290694035515955},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AQ$16+1)","v":9.2250089072235344},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AR$16+1)","v":8.9209484108954751},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AS$16+1)","v":8.616887914567414},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AT$16+1)","v":8.3128274182393529},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AU$16+1)","v":8.0087669219112936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AV$16+1)","v":7.7047064255832325},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AW$16+1)","v":7.4006459292551714},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AX$16+1)","v":7.0965854329271121},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AY$16+1)","v":6.7925249365990528},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),AZ$16+1)","v":6.4884644402709917},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BA$16+1)","v":6.1844039439429324},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BB$16+1)","v":5.8803434476148713},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BC$16+1)","v":5.576282951286812},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BD$16+1)","v":5.2722224549587509},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BE$16+1)","v":4.9681619586306898},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BF$16+1)","v":4.6641014623026287},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BG$16+1)","v":4.3600409659745676},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.0559804696465065},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BI$16+1)","v":3.7519199733184458},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BJ$16+1)","v":3.4478594769903848},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BK$16+1)","v":3.1437989806623237},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.8397384843342626},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.5356779880062019},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.2316174916781408},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BO$16+1)","v":0.84285447597020191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BP$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BR$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BS$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BT$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BU$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BV$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BW$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BX$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BY$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A74,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-1.4322945284951337E-15}]
[{"$f":"MAX($A$18:A74)+1","v":33},{"$f":"'Earning Summary w. AFUDC'!B75","v":"Engineering & Construction"},"Gulf Solar",{"$f":"'Earning Summary w. AFUDC'!D75","v":2020},{"$f":"'Earning Summary w. AFUDC'!E75","v":"2020-01-01"},{"$f":"'Earning Summary w. AFUDC'!G75","v":"2021-12-01"},{"$f":"'Earning Summary w. AFUDC'!H75","v":2.9000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!I75","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L75","v":"Cotton Creek Solar"},{"$f":"'Earning Summary w. AFUDC'!M75","v":202112},{"$f":"'Earning Summary w. AFUDC'!N75","v":2.9000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!O75","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P75","v":0},{"$f":"'Earning Summary w. AFUDC'!Q75","v":0},{"$f":"'Earning Summary w. AFUDC'!R75","v":0},{"$f":"'Earning Summary w. AFUDC'!S75","v":47.000321679999999},{"$f":"'Earning Summary w. AFUDC'!T75","v":59.960599000000002},{"$f":"'Earning Summary w. AFUDC'!U75","v":0},{"$f":"'Earning Summary w. AFUDC'!V75","v":0},null,null,99.335733002166307,103.97249017396442,255.3212853994103,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AF$16+1)","v":1.053124094156394},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AG$16+1)","v":12.611436353136884},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AH$16+1)","v":12.298803032258757},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AI$16+1)","v":11.986169711380628},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AJ$16+1)","v":11.673536390502498},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AK$16+1)","v":11.360903069624371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AL$16+1)","v":11.048269748746243},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AM$16+1)","v":10.735636427868116},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AN$16+1)","v":10.423003106989986},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AO$16+1)","v":10.110369786111857},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AP$16+1)","v":9.7977364652337275},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AQ$16+1)","v":9.4851031443556},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AR$16+1)","v":9.1724698234774724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AS$16+1)","v":8.8598365025993431},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AT$16+1)","v":8.5472031817212155},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AU$16+1)","v":8.2345698608430862},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AV$16+1)","v":7.9219365399649586},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AW$16+1)","v":7.609303219086831},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AX$16+1)","v":7.2966698982087017},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AY$16+1)","v":6.9840365773305724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),AZ$16+1)","v":6.6714032564524448},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BA$16+1)","v":6.3587699355743164},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BB$16+1)","v":6.0461366146961879},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BC$16+1)","v":5.7335032938180586},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BD$16+1)","v":5.4208699729399301},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BE$16+1)","v":5.1082366520618017},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BF$16+1)","v":4.7956033311836723},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BG$16+1)","v":4.482970010305543},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.1703366894274136},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BI$16+1)","v":3.8577033685492852},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BJ$16+1)","v":3.5450700476711559},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BK$16+1)","v":3.2324367267930265},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.9198034059148981},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.6071700850367678},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.2945367641586394},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BO$16+1)","v":0.86661831122993593},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A75,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.4322945284951337E-15}]
[{"$f":"MAX($A$18:A75)+1","v":34},{"$f":"'Earning Summary w. AFUDC'!B76","v":"Engineering & Construction"},"FPL Solar",{"$f":"'Earning Summary w. AFUDC'!D76","v":2020},{"$f":"'Earning Summary w. AFUDC'!E76","v":"2020-01-01"},{"$f":"'Earning Summary w. AFUDC'!G76","v":"2021-12-01"},{"$f":"'Earning Summary w. AFUDC'!H76","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!I76","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L76","v":"Unidentified Future Solar - 2021"},{"$f":"'Earning Summary w. AFUDC'!M76","v":202112},{"$f":"'Earning Summary w. AFUDC'!N76","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!O76","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P76","v":0},{"$f":"'Earning Summary w. AFUDC'!Q76","v":0},{"$f":"'Earning Summary w. AFUDC'!R76","v":0},{"$f":"'Earning Summary w. AFUDC'!S76","v":29.489970598304701},{"$f":"'Earning Summary w. AFUDC'!T76","v":507.82757772699603},{"$f":"'Earning Summary w. AFUDC'!U76","v":0},{"$f":"'Earning Summary w. AFUDC'!V76","v":0},null,null,483.74825620336173,506.32848114866772,1145.298014142968,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AF$16+1)","v":5.4243967860063549},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AG$16+1)","v":64.939320640990616},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AH$16+1)","v":63.098031147962857},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AI$16+1)","v":61.256741654935098},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AJ$16+1)","v":59.415452161907339},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AK$16+1)","v":57.574162668879588},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AL$16+1)","v":55.732873175851829},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AM$16+1)","v":53.89158368282407},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AN$16+1)","v":52.050294189796311},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AO$16+1)","v":50.209004696768552},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AP$16+1)","v":48.367715203740794},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AQ$16+1)","v":46.526425710713035},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AR$16+1)","v":44.685136217685276},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AS$16+1)","v":42.843846724657517},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AT$16+1)","v":41.002557231629758},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AU$16+1)","v":39.161267738602},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AV$16+1)","v":37.319978245574241},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AW$16+1)","v":35.478688752546482},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AX$16+1)","v":33.637399259518723},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AY$16+1)","v":31.796109766490964},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),AZ$16+1)","v":29.954820273463206},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BA$16+1)","v":28.113530780435447},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BB$16+1)","v":26.272241287407688},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BC$16+1)","v":24.430951794379929},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BD$16+1)","v":22.58966230135217},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BE$16+1)","v":20.748372808324412},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BF$16+1)","v":18.907083315296656},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BG$16+1)","v":17.065793822268898},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BH$16+1)","v":15.224504329241139},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BI$16+1)","v":13.383214836213387},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BJ$16+1)","v":4.1968529375037011},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BK$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BL$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BM$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BN$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BO$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BP$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BQ$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BR$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BS$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BT$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BU$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BV$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BW$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BX$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BY$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A76,RevReq!$C$16:$C$140,0),BZ$16+1)","v":4.5833424911844277E-14}]
[{"$f":"MAX($A$18:A76)+1","v":35},{"$f":"'Earning Summary w. AFUDC'!B77","v":"Engineering & Construction"},"FPL Solar",{"$f":"'Earning Summary w. AFUDC'!D77","v":2021},{"$f":"'Earning Summary w. AFUDC'!E77","v":"2021-01-01"},{"$f":"'Earning Summary w. AFUDC'!G77","v":"2022-12-01"},{"$f":"'Earning Summary w. AFUDC'!H77","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!I77","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L77","v":"Unidentified Future Solar - 2022"},{"$f":"'Earning Summary w. AFUDC'!M77","v":202212},{"$f":"'Earning Summary w. AFUDC'!N77","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!O77","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P77","v":0},{"$f":"'Earning Summary w. AFUDC'!Q77","v":0},{"$f":"'Earning Summary w. AFUDC'!R77","v":0},{"$f":"'Earning Summary w. AFUDC'!S77","v":0},{"$f":"'Earning Summary w. AFUDC'!T77","v":42.271156991441401},{"$f":"'Earning Summary w. AFUDC'!U77","v":817.28172008630702},{"$f":"'Earning Summary w. AFUDC'!V77","v":0},null,null,732.50900313855755,766.70079164265326,1872.364405018189,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AG$16+1)","v":8.7914201747522682},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AH$16+1)","v":105.25158115154009},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AI$16+1)","v":102.30604980569457},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AJ$16+1)","v":99.360518459849061},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AK$16+1)","v":96.414987114003537},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AL$16+1)","v":93.469455768158014},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AM$16+1)","v":90.523924422312504},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AN$16+1)","v":87.578393076466966},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AO$16+1)","v":84.632861730621457},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AP$16+1)","v":81.687330384775933},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AQ$16+1)","v":78.741799038930409},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AR$16+1)","v":75.7962676930849},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AS$16+1)","v":72.850736347239376},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AT$16+1)","v":69.905205001393853},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AU$16+1)","v":66.959673655548329},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AV$16+1)","v":64.014142309702819},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AW$16+1)","v":61.068610963857296},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AX$16+1)","v":58.123079618011772},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AY$16+1)","v":55.177548272166248},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),AZ$16+1)","v":52.232016926320725},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BA$16+1)","v":49.286485580475215},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BB$16+1)","v":46.340954234629706},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BC$16+1)","v":43.395422888784182},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BD$16+1)","v":40.449891542938673},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BE$16+1)","v":37.504360197093149},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BF$16+1)","v":34.55882885124764},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BG$16+1)","v":31.613297505402112},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BH$16+1)","v":28.667766159556603},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BI$16+1)","v":25.722234813711086},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BJ$16+1)","v":22.77670346786557},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BK$16+1)","v":7.1628578620547803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A77,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.0312520605164962E-13}]
[{"$f":"MAX($A$18:A77)+1","v":36},{"$f":"'Earning Summary w. AFUDC'!B78","v":"Engineering & Construction"},"FPL Solar",{"$f":"'Earning Summary w. AFUDC'!D78","v":2020},{"$f":"'Earning Summary w. AFUDC'!E78","v":"2020-01-01"},{"$f":"'Earning Summary w. AFUDC'!G78","v":"2023-12-01"},{"$f":"'Earning Summary w. AFUDC'!H78","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!I78","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L78","v":"Unidentified Future Solar - 2023"},{"$f":"'Earning Summary w. AFUDC'!M78","v":202312},{"$f":"'Earning Summary w. AFUDC'!N78","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!O78","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P78","v":0},{"$f":"'Earning Summary w. AFUDC'!Q78","v":0},{"$f":"'Earning Summary w. AFUDC'!R78","v":0},{"$f":"'Earning Summary w. AFUDC'!S78","v":6.4400999999999998E-3},{"$f":"'Earning Summary w. AFUDC'!T78","v":0},{"$f":"'Earning Summary w. AFUDC'!U78","v":36.016998112840398},{"$f":"'Earning Summary w. AFUDC'!V78","v":698.32518937094403},null,null,592.18635883315801,619.82821804509717,1633.9920330333036,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AH$16+1)","v":7.6081973466770583},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AI$16+1)","v":91.088661563531474},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AJ$16+1)","v":88.572182404412771},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AK$16+1)","v":86.055703245294069},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AL$16+1)","v":83.539224086175352},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AM$16+1)","v":81.022744927056664},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AN$16+1)","v":78.506265767937947},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AO$16+1)","v":75.989786608819259},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AP$16+1)","v":73.473307449700556},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AQ$16+1)","v":70.956828290581839},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AR$16+1)","v":68.440349131463137},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AS$16+1)","v":65.923869972344434},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AT$16+1)","v":63.407390813225739},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AU$16+1)","v":60.890911654107036},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AV$16+1)","v":58.374432494988334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AW$16+1)","v":55.857953335869631},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AX$16+1)","v":53.341474176750914},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AY$16+1)","v":50.824995017632212},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),AZ$16+1)","v":48.308515858513509},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BA$16+1)","v":45.792036699394806},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BB$16+1)","v":43.275557540276097},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BC$16+1)","v":40.759078381157387},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BD$16+1)","v":38.242599222038692},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BE$16+1)","v":35.726120062919996},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BF$16+1)","v":33.209640903801294},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BG$16+1)","v":30.693161744682588},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BH$16+1)","v":28.176682585563885},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BI$16+1)","v":25.660203426445189},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BJ$16+1)","v":23.14372426732649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BK$16+1)","v":20.627245108207791},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BL$16+1)","v":6.5031889464073123},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BM$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BN$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BO$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BP$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BQ$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BR$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BS$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BT$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BU$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BV$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BW$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BX$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BY$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A78,RevReq!$C$16:$C$140,0),BZ$16+1)","v":8.0208493595727491E-14}]
[{"$f":"MAX($A$18:A78)+1","v":37},{"$f":"'Earning Summary w. AFUDC'!B79","v":"Engineering & Construction"},"FPL Solar",{"$f":"'Earning Summary w. AFUDC'!D79","v":2023},{"$f":"'Earning Summary w. AFUDC'!E79","v":"2023-01-01"},{"$f":"'Earning Summary w. AFUDC'!G79","v":"2024-12-01"},{"$f":"'Earning Summary w. AFUDC'!H79","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!I79","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L79","v":"Unidentified Future Solar - 2024"},{"$f":"'Earning Summary w. AFUDC'!M79","v":202412},{"$f":"'Earning Summary w. AFUDC'!N79","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!O79","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P79","v":0},{"$f":"'Earning Summary w. AFUDC'!Q79","v":0},{"$f":"'Earning Summary w. AFUDC'!R79","v":0},{"$f":"'Earning Summary w. AFUDC'!S79","v":0},{"$f":"'Earning Summary w. AFUDC'!T79","v":0},{"$f":"'Earning Summary w. AFUDC'!U79","v":0},{"$f":"'Earning Summary w. AFUDC'!V79","v":26.4122743301687},null,null,20.831631346438797,21.804002648553698,62.477179351885638,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AI$16+1)","v":0.28414812625491265},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AJ$16+1)","v":3.4022350101096457},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AK$16+1)","v":3.311724950717982},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AL$16+1)","v":3.2212148913263174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AM$16+1)","v":3.1307048319346533},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AN$16+1)","v":3.0401947725429888},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AO$16+1)","v":2.9496847131513246},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AP$16+1)","v":2.8591746537596605},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AQ$16+1)","v":2.7686645943679964},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AR$16+1)","v":2.6781545349763318},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AS$16+1)","v":2.5876444755846677},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AT$16+1)","v":2.4971344161930036},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AU$16+1)","v":2.4066243568013395},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AV$16+1)","v":2.3161142974096749},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AW$16+1)","v":2.2256042380180108},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AX$16+1)","v":2.1350941786263467},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AY$16+1)","v":2.0445841192346825},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),AZ$16+1)","v":1.954074059843018},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BA$16+1)","v":1.8635640004513538},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BB$16+1)","v":1.7730539410596897},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.6825438816680252},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.5920338222763608},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.5015237628846965},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.4110137034930319},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.3205036441013676},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.2299935847097032},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.1394835253180386},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.0489734659263743},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BK$16+1)","v":0.95846340653471007},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BL$16+1)","v":0.86795334714304551},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BM$16+1)","v":0.27530004546667858},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A79,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[{"$f":"MAX($A$18:A79)+1","v":38},{"$f":"'Earning Summary w. AFUDC'!B80","v":"Engineering & Construction"},"FPL Solar",{"$f":"'Earning Summary w. AFUDC'!D80","v":2022},{"$f":"'Earning Summary w. AFUDC'!E80","v":"2022-01-01"},{"$f":"'Earning Summary w. AFUDC'!G80","v":"2025-12-01"},{"$f":"'Earning Summary w. AFUDC'!H80","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!I80","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L80","v":"Unidentified Future Solar - 2025"},{"$f":"'Earning Summary w. AFUDC'!M80","v":202512},{"$f":"'Earning Summary w. AFUDC'!N80","v":3.4000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!O80","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P80","v":0},{"$f":"'Earning Summary w. AFUDC'!Q80","v":0},{"$f":"'Earning Summary w. AFUDC'!R80","v":0},{"$f":"'Earning Summary w. AFUDC'!S80","v":0},{"$f":"'Earning Summary w. AFUDC'!T80","v":0},{"$f":"'Earning Summary w. AFUDC'!U80","v":3.0011999999999998E-8},{"$f":"'Earning Summary w. AFUDC'!V80","v":3.60144E-7},null,null,2.8617307694448241E-7,2.995309596196817E-7,9.2289842527387539E-7,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AJ$16+1)","v":4.1973703196200136E-9},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AK$16+1)","v":5.0257027698979704E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AL$16+1)","v":4.8920034061454194E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AM$16+1)","v":4.758304042392867E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AN$16+1)","v":4.624604678640316E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AO$16+1)","v":4.4909053148877637E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AP$16+1)","v":4.3572059511352113E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AQ$16+1)","v":4.2235065873826589E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AR$16+1)","v":4.0898072236301079E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AS$16+1)","v":3.9561078598775556E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AT$16+1)","v":3.8224084961250032E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AU$16+1)","v":3.6887091323724515E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AV$16+1)","v":3.5550097686198998E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AW$16+1)","v":3.4213104048673475E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AX$16+1)","v":3.2876110411147951E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AY$16+1)","v":3.1539116773622434E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),AZ$16+1)","v":3.0202123136096917E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BA$16+1)","v":2.8865129498571394E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BB$16+1)","v":2.7528135861045877E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BC$16+1)","v":2.6191142223520356E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BD$16+1)","v":2.4854148585994836E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BE$16+1)","v":2.3517154948469313E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BF$16+1)","v":2.2180161310943789E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BG$16+1)","v":2.0843167673418269E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.9506174035892748E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.8169180398367225E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.6832186760841701E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.5495193123316181E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.4158199485790659E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.2821205848265137E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BN$16+1)","v":4.066668519204775E-9},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A80,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Sub-Total Solar",null,null,null,{"$f":"SUM(O67:O80)","v":769.46298835999994},452.47055955999997,866.07507333000001,184.62316939575729,674.76055753726473,853.29871822915936,724.73746406125667,null,null,{"$f":"SUM(X67:X80)","v":4401.4471797910164},{"$f":"SUM(Y67:Y80)","v":4606.8963284547863},{"$f":"SUM(Z67:Z80)","v":9840.5926192889237},null,{"$f":"SUM(AB67:AB80)","v":3.6865242916258409E-2},{"$f":"SUM(AC67:AC80)","v":86.945756554470591},138.64436479212856,239.58457116571748,255.10734844283317,338.87261146374738,433.14222535910449,504.16256192826057,492.01989388324068,476.66862893683668,461.31736394303607,445.96609894923557,430.61483395543485,415.26356896163423,399.91230396783368,384.56103897403295,369.2097739802324,353.85850898643173,338.50724399263112,323.15597899883051,307.80471400502995,292.45344901122928,277.10218401742867,261.750919023628,246.39965402982742,231.0483890360268,215.69712404222622,200.34585904842558,184.99459405462497,169.64332906082433,146.24282072965789,119.78409064558736,96.019979045955765,76.624237799331723,60.977109929784355,37.651401162436002,15.365956073665634,6.8996390475428555,4.5261542599038709,1.7094727872005591,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13]
[]
[null,null,null,null,null,null,null,null,null,null,"Peaker Upgrades"]
[{"$f":"MAX($A$18:A83)+1","v":39},{"$f":"'Earning Summary w. AFUDC'!B84","v":"Engineering & Construction"},{"$f":"'Earning Summary w. AFUDC'!C84","v":"Peaker Upgrades"},{"$f":"'Earning Summary w. AFUDC'!D84","v":2017},{"$f":"'Earning Summary w. AFUDC'!E84","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G84","v":"2018-12-01"},{"$f":"'Earning Summary w. AFUDC'!H84","v":2.9000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!I84","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L84","v":"Ft. Lauderdale Peakers"},{"$f":"'Earning Summary w. AFUDC'!M84","v":201812},{"$f":"'Earning Summary w. AFUDC'!N84","v":2.9000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!O84","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P84","v":11.01677228},{"$f":"'Earning Summary w. AFUDC'!Q84","v":20.67928182},{"$f":"'Earning Summary w. AFUDC'!R84","v":0.55115099000000001},{"$f":"'Earning Summary w. AFUDC'!S84","v":0.14629364},{"$f":"'Earning Summary w. AFUDC'!T84","v":0},{"$f":"'Earning Summary w. AFUDC'!U84","v":0},{"$f":"'Earning Summary w. AFUDC'!V84","v":0},null,null,{"$f":"Y84*H84","v":41.638138383420134},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB84:$BZ84)","v":43.58170824428214},{"$f":"SUM(AB84:BZ84)","v":88.692631974560186},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AC$16+1)","v":0.33895583321205081},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AD$16+1)","v":4.0656436781007912},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AE$16+1)","v":4.0392640654542191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AF$16+1)","v":3.9621829231002765},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AG$16+1)","v":3.8675007997748834},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AH$16+1)","v":3.7728186764494902},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AI$16+1)","v":3.678136553124097},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AJ$16+1)","v":3.5834544297987039},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AK$16+1)","v":3.4887723064733116},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AL$16+1)","v":3.3940901831479184},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AM$16+1)","v":3.2994080598225253},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AN$16+1)","v":3.2047259364971321},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AO$16+1)","v":3.1100438131717389},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AP$16+1)","v":3.0153616898463467},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AQ$16+1)","v":2.9206795665209535},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AR$16+1)","v":2.8259974431955603},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AS$16+1)","v":2.7313153198701672},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AT$16+1)","v":2.636633196544774},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AU$16+1)","v":2.5419510732193817},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AV$16+1)","v":2.4472689498939886},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AW$16+1)","v":2.3525868265685954},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AX$16+1)","v":2.2579047032432022},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AY$16+1)","v":2.1632225799178095},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),AZ$16+1)","v":2.0685404565924168},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BA$16+1)","v":1.9738583332670234},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BB$16+1)","v":1.8791762099416305},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.7844940866162375},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.6898119632908446},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.5951298399654514},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.5004477166400587},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.4057655933146656},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.3110834699892726},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.2164013466638797},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.1217192233384865},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.0270371000130936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BL$16+1)","v":0.40813506361038732},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.1332999662422584E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.779964706382096E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A84,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.1484417927427005E-15}]
[{"$f":"MAX($A$18:A84)+1","v":40},{"$f":"'Earning Summary w. AFUDC'!B85","v":"Engineering & Construction"},{"$f":"'Earning Summary w. AFUDC'!C85","v":"Peaker Upgrades"},{"$f":"'Earning Summary w. AFUDC'!D85","v":2017},{"$f":"'Earning Summary w. AFUDC'!E85","v":"2016-01-01"},{"$f":"'Earning Summary w. AFUDC'!G85","v":"2016-12-01"},{"$f":"'Earning Summary w. AFUDC'!H85","v":2.9000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!I85","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L85","v":"Ft. Myers Peakers"},{"$f":"'Earning Summary w. AFUDC'!M85","v":201612},{"$f":"'Earning Summary w. AFUDC'!N85","v":2.9000000000000001E-2},{"$f":"'Earning Summary w. AFUDC'!O85","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P85","v":1.85625117},{"$f":"'Earning Summary w. AFUDC'!Q85","v":0.18740643000000001},{"$f":"'Earning Summary w. AFUDC'!R85","v":3.542824E-2},{"$f":"'Earning Summary w. AFUDC'!S85","v":0},{"$f":"'Earning Summary w. AFUDC'!T85","v":0},{"$f":"'Earning Summary w. AFUDC'!U85","v":0},{"$f":"'Earning Summary w. AFUDC'!V85","v":0},null,null,2.8540008210728818,2.9872188321096433,5.6924877669933398,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AB$16+1)","v":1.9850646392548729E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AC$16+1)","v":0.23975973821600249},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AD$16+1)","v":0.25671262288180907},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AE$16+1)","v":0.25489818317792862},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AF$16+1)","v":0.248821276711365},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AG$16+1)","v":0.24274437024480133},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AH$16+1)","v":0.23666746377823769},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AI$16+1)","v":0.23059055731167402},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0.22451365084511041},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AK$16+1)","v":0.21843674437854674},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AL$16+1)","v":0.2123598379119831},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AM$16+1)","v":0.20628293144541943},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AN$16+1)","v":0.20020602497885581},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AO$16+1)","v":0.19412911851229214},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AP$16+1)","v":0.1880522120457285},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AQ$16+1)","v":0.18197530557916483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AR$16+1)","v":0.17589839911260122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AS$16+1)","v":0.16982149264603752},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AT$16+1)","v":0.16374458617947391},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AU$16+1)","v":0.15766767971291024},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AV$16+1)","v":0.15159077324634662},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AW$16+1)","v":0.14551386677978295},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AX$16+1)","v":0.13943696031321931},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AY$16+1)","v":0.13336005384665567},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),AZ$16+1)","v":0.127283147380092},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BA$16+1)","v":0.12120624091352836},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BB$16+1)","v":0.11512933444696472},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BC$16+1)","v":0.10905242798040107},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BD$16+1)","v":0.10297552151383742},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BE$16+1)","v":9.6898615047273762E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BF$16+1)","v":9.082170858071012E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BG$16+1)","v":8.4744802114146478E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BH$16+1)","v":7.8667895647582822E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BI$16+1)","v":7.259098918101918E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BJ$16+1)","v":6.6514082714455525E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.9736704071859691E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BL$16+1)","v":3.4007433379567502E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BM$16+1)","v":4.3105781501622485E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BN$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BO$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BP$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BQ$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BR$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BS$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BT$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BU$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BV$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BW$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BX$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BY$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A85,RevReq!$C$16:$C$140,0),BZ$16+1)","v":4.4759204015472927E-17}]
[{"$f":"MAX($A$18:A85)+1","v":41},{"$f":"'Earning Summary w. AFUDC'!B86","v":"Engineering & Construction"},{"$f":"'Earning Summary w. AFUDC'!C86","v":"Peaker Upgrades"},{"$f":"'Earning Summary w. AFUDC'!D86","v":2017},{"$f":"'Earning Summary w. AFUDC'!E86","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G86","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!H86","v":7.3999999999999996E-2},{"$f":"'Earning Summary w. AFUDC'!I86","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L86","v":"Ft. Lauderdale Black Start Upgrades"},{"$f":"'Earning Summary w. AFUDC'!M86","v":201701},{"$f":"'Earning Summary w. AFUDC'!N86","v":7.3999999999999996E-2},{"$f":"'Earning Summary w. AFUDC'!O86","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P86","v":0.27557637000000001},{"$f":"'Earning Summary w. AFUDC'!Q86","v":0},{"$f":"'Earning Summary w. AFUDC'!R86","v":0},{"$f":"'Earning Summary w. AFUDC'!S86","v":0},{"$f":"'Earning Summary w. AFUDC'!T86","v":0},{"$f":"'Earning Summary w. AFUDC'!U86","v":0},{"$f":"'Earning Summary w. AFUDC'!V86","v":0},null,null,0.37334112575494516,0.39076780687012524,0.46350203772043325,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AB$16+1)","v":4.7139978902136739E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AC$16+1)","v":4.5084628708327676E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AD$16+1)","v":4.3029278514518626E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AE$16+1)","v":4.0973928320709577E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AF$16+1)","v":3.8918578126900527E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AG$16+1)","v":3.6863227933091464E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AH$16+1)","v":3.4807877739282414E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AI$16+1)","v":3.2752527545473364E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AJ$16+1)","v":3.0697177351664308E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AK$16+1)","v":2.8641827157855251E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AL$16+1)","v":2.6586476964046202E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AM$16+1)","v":2.4531126770237145E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AN$16+1)","v":2.2475776576428089E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AO$16+1)","v":1.0999627109761843E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AP$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AQ$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AR$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AS$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AT$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AU$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AV$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AW$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AX$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AY$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),AZ$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BA$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BB$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BC$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BD$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BE$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BF$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BG$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BH$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BI$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BJ$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BK$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BL$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BM$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BN$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BO$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BP$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BR$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BS$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BT$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BU$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BV$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BW$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BX$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BY$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A86,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-1.6784701505802348E-17}]
[{"$f":"MAX($A$18:A86)+1","v":42},{"$f":"'Earning Summary w. AFUDC'!B87","v":"Engineering & Construction"},{"$f":"'Earning Summary w. AFUDC'!C87","v":"Peaker Upgrades"},{"$f":"'Earning Summary w. AFUDC'!D87","v":2017},{"$f":"'Earning Summary w. AFUDC'!E87","v":"2016-01-01"},{"$f":"'Earning Summary w. AFUDC'!G87","v":"2016-07-01"},{"$f":"'Earning Summary w. AFUDC'!H87","v":4.1000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!I87","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L87","v":"Ft Myers 3A & 3B Upgrades"},{"$f":"'Earning Summary w. AFUDC'!M87","v":201607},{"$f":"'Earning Summary w. AFUDC'!N87","v":4.1000000000000002E-2},{"$f":"'Earning Summary w. AFUDC'!O87","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P87","v":-1.2228389200000001},{"$f":"'Earning Summary w. AFUDC'!Q87","v":0},{"$f":"'Earning Summary w. AFUDC'!R87","v":0},{"$f":"'Earning Summary w. AFUDC'!S87","v":0},{"$f":"'Earning Summary w. AFUDC'!T87","v":0},{"$f":"'Earning Summary w. AFUDC'!U87","v":0},{"$f":"'Earning Summary w. AFUDC'!V87","v":0},null,null,-1.6904173766114299,-1.7693220633485205,-2.7254837457355108,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AB$16+1)","v":-8.5429115133947409E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AC$16+1)","v":-0.16833163750808688},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AD$16+1)","v":-0.16327845198847107},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AE$16+1)","v":-0.15822526646885529},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AF$16+1)","v":-0.15317208094923948},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AG$16+1)","v":-0.14811889542962364},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AH$16+1)","v":-0.14306570991000783},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AI$16+1)","v":-0.13801252439039205},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AJ$16+1)","v":-0.13295933887077621},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AK$16+1)","v":-0.1279061533511604},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AL$16+1)","v":-0.1228529678315446},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AM$16+1)","v":-0.11779978231192879},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AN$16+1)","v":-0.11274659679231298},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AO$16+1)","v":-0.10769341127269716},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AP$16+1)","v":-0.10264022575308135},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AQ$16+1)","v":-9.7587040233465538E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AR$16+1)","v":-9.2533854713849714E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AS$16+1)","v":-8.748066919423389E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AT$16+1)","v":-8.2427483674618079E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AU$16+1)","v":-7.7374298155002269E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AV$16+1)","v":-7.2321112635386445E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AW$16+1)","v":-6.7267927115770634E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AX$16+1)","v":-6.221474159615481E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AY$16+1)","v":-5.7161556076538993E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),AZ$16+1)","v":-4.6882904378365092E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BA$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BB$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BC$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BD$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BE$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BF$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BG$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BH$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BI$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A87,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.2379602007736463E-17}]
[{"$f":"MAX($A$18:A87)+1","v":43},{"$f":"'Earning Summary w. AFUDC'!B88","v":"Engineering & Construction"},{"$f":"'Earning Summary w. AFUDC'!C88","v":"Peaker Upgrades"},{"$f":"'Earning Summary w. AFUDC'!D88","v":2017},{"$f":"'Earning Summary w. AFUDC'!E88","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G88","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!H88","v":7.5999999999999998E-2},{"$f":"'Earning Summary w. AFUDC'!I88","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L88","v":"Ft Myers Black Start Upgrades"},{"$f":"'Earning Summary w. AFUDC'!M88","v":201701},{"$f":"'Earning Summary w. AFUDC'!N88","v":7.5999999999999998E-2},{"$f":"'Earning Summary w. AFUDC'!O88","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P88","v":1.1042153100000001},{"$f":"'Earning Summary w. AFUDC'!Q88","v":5.5688700000000001E-3},{"$f":"'Earning Summary w. AFUDC'!R88","v":0},{"$f":"'Earning Summary w. AFUDC'!S88","v":0},{"$f":"'Earning Summary w. AFUDC'!T88","v":0},{"$f":"'Earning Summary w. AFUDC'!U88","v":0},{"$f":"'Earning Summary w. AFUDC'!V88","v":0},null,null,1.4993436816242856,1.5693295000065788,1.8462294637664147,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AB$16+1)","v":0.1909837484518197},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AC$16+1)","v":0.18348870350010346},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AD$16+1)","v":0.17498781626343163},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AE$16+1)","v":0.16648692902675974},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AF$16+1)","v":0.15798604179008788},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AG$16+1)","v":0.14948515455341602},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AH$16+1)","v":0.14098426731674416},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AI$16+1)","v":0.13248338008007229},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0.12398249284340043},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AK$16+1)","v":0.11548160560672857},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AL$16+1)","v":0.10698071837005671},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AM$16+1)","v":9.8479831133384849E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AN$16+1)","v":8.9978943896712987E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AO$16+1)","v":1.4369636816442861E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AP$16+1)","v":7.0194117254069585E-5},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AQ$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AR$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AS$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AT$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AU$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AV$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AW$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AX$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AY$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),AZ$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BA$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BB$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BC$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BD$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BE$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BF$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BG$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BH$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BI$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BJ$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BK$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BL$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BM$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BN$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BO$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BP$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BR$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BS$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BT$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BU$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BV$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BW$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BX$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BY$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A88,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-2.2379602007736463E-17}]
[null,null,null,null,null,null,null,null,null,null,"Sub-Total Peaker Uprgades",null,null,null,{"$f":"SUM(O84:O88)","v":13.029976210000001},20.87225712,0.58657923000000001,0.14629364,0,0,0,null,null,{"$f":"SUM(X84:X88)","v":44.674406635260823},{"$f":"SUM(Y84:Y88)","v":46.759702319919967},{"$f":"SUM(Z84:Z88)","v":93.969367497304859},null,{"$f":"SUM(AB84:AB88)","v":0.17254525861255776},{"$f":"SUM(AC84:AC88)","v":0.63895726612839754},4.3770949437720796,4.3433978395107609,4.2547367387793908,4.1484746570765685,4.042212575373747,3.9359504936709246,3.8296884119681027,3.7234263302652821,3.6171642485624598,3.5109021668596379,3.4046400851568164,3.221848784337539,3.1008438702562482,3.0050678318666524,2.9093619875943117,2.8136561433219707,2.7179502990496296,2.6222444547772898,2.5265386105049488,2.4308327662326077,2.3351269219602671,2.2394210776879264,2.1489406995941436,2.0950645741805518,1.9943055443885953,1.8935465145966386,1.7927874848046821,1.6920284550127251,1.5912694252207689,1.4905103954288119,1.3897513656368554,1.2889923358448989,1.188233306052942,1.0567738040849532,0.41153580694834407,1.1764057477438791E-2,1.779964706382124E-3,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15]
[]
[null,null,null,null,null,null,null,null,null,null,"Energy Storage"]
[{"$f":"MAX($A$18:A91)+1","v":44},{"$f":"'Earning Summary w. AFUDC'!B92","v":"Engineering & Construction"},"Manatee",{"$f":"'Earning Summary w. AFUDC'!D92","v":2020},{"$f":"'Earning Summary w. AFUDC'!E92","v":"2020-01-01"},{"$f":"'Earning Summary w. AFUDC'!G92","v":"2021-12-01"},{"$f":"'Earning Summary w. AFUDC'!H92","v":0.1},{"$f":"'Earning Summary w. AFUDC'!I92","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L92","v":"Manatee Battery Storage"},{"$f":"'Earning Summary w. AFUDC'!M92","v":202112},{"$f":"'Earning Summary w. AFUDC'!N92","v":0.1},{"$f":"'Earning Summary w. AFUDC'!O92","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P92","v":0},{"$f":"'Earning Summary w. AFUDC'!Q92","v":0},{"$f":"'Earning Summary w. AFUDC'!R92","v":0},{"$f":"'Earning Summary w. AFUDC'!S92","v":154.71582577114},{"$f":"'Earning Summary w. AFUDC'!T92","v":190.92035967514602},{"$f":"'Earning Summary w. AFUDC'!U92","v":0.50060000000000004},{"$f":"'Earning Summary w. AFUDC'!V92","v":0},null,null,{"$f":"Y92*H92","v":319.94357906122821},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB92:$BZ92)","v":334.87778893664688},{"$f":"SUM(AB92:BZ92)","v":520.57028499338287},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AF$16+1)","v":5.6381709453774889},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AG$16+1)","v":67.37591531192939},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AH$16+1)","v":63.981696454079085},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AI$16+1)","v":60.493026463137141},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AJ$16+1)","v":57.004356472195205},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AK$16+1)","v":53.515686481253269},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AL$16+1)","v":50.027016490311333},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AM$16+1)","v":46.538346499369396},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AN$16+1)","v":43.049676508427453},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AO$16+1)","v":39.561006517485517},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AP$16+1)","v":33.337186002210103},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AQ$16+1)","v":4.8200847607532613E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AR$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AS$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AT$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AU$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AV$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AW$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AX$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AY$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),AZ$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BA$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BB$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BC$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BD$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BE$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BF$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BG$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BH$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BI$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BJ$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BK$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BL$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BM$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BN$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BO$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BP$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BR$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BS$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BT$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BU$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BV$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BW$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BX$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BY$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A92,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-5.7291781139805346E-15}]
[{"$f":"MAX($A$18:A92)+1","v":45},{"$f":"'Earning Summary w. AFUDC'!B93","v":"Engineering & Construction"},{"$f":"'Earning Summary w. AFUDC'!C93","v":"Energy Storage"},{"$f":"'Earning Summary w. AFUDC'!D93","v":2020},{"$f":"'Earning Summary w. AFUDC'!E93","v":"2020-01-01"},{"$f":"'Earning Summary w. AFUDC'!G93","v":"2021-11-01"},{"$f":"'Earning Summary w. AFUDC'!H93","v":0.1},{"$f":"'Earning Summary w. AFUDC'!I93","v":0.95540400000000003},null,null,{"$f":"'Earning Summary w. AFUDC'!L93","v":"Unidentified Future Battery Storage"},{"$f":"'Earning Summary w. AFUDC'!M93","v":202111},{"$f":"'Earning Summary w. AFUDC'!N93","v":0.1},{"$f":"'Earning Summary w. AFUDC'!O93","v":0.95540400000000003},{"$f":"'Earning Summary w. AFUDC'!P93","v":0},{"$f":"'Earning Summary w. AFUDC'!Q93","v":0},{"$f":"'Earning Summary w. AFUDC'!R93","v":0},{"$f":"'Earning Summary w. AFUDC'!S93","v":9.0011999999999999E-8},{"$f":"'Earning Summary w. AFUDC'!T93","v":3.60144E-7},{"$f":"'Earning Summary w. AFUDC'!U93","v":1.0012000000000001E-8},{"$f":"'Earning Summary w. AFUDC'!V93","v":0},null,null,4.2738887510057978E-7,4.4733837737813507E-7,6.9206682726880724E-7,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AF$16+1)","v":1.4686289150021754E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AG$16+1)","v":8.7688197475022215E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AH$16+1)","v":8.4767514258584646E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AI$16+1)","v":8.0129537713208509E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AJ$16+1)","v":7.5491561167832373E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AK$16+1)","v":7.0853584622456223E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AL$16+1)","v":6.6215608077080087E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AM$16+1)","v":6.1577631531703938E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AN$16+1)","v":5.6939654986327795E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AO$16+1)","v":5.2301678440951645E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AP$16+1)","v":4.0539190798208285E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AQ$16+1)","v":8.7637904740976129E-10},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AR$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AS$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AT$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AU$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AV$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AW$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AX$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AY$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),AZ$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BA$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BB$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BC$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BD$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BE$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BF$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BG$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BH$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BI$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BJ$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BK$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BL$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BM$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BN$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BO$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BP$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BR$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BS$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BT$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BU$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BV$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BW$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BX$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BY$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A93,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-1.6007138734629009E-23}]
[null,null,null,null,null,null,null,null,null,null,"Sub-Total Energy Storage",null,null,null,{"$f":"SUM(O92:O93)","v":0},{"$f":"SUM(P92:P93)","v":0},0,154.71582586115201,190.92036003529003,0.50060001001200005,0,null,null,{"$f":"SUM(X92:X93)","v":319.9435794886171},{"$f":"SUM(Y92:Y93)","v":334.87778938398526},{"$f":"SUM(Z92:Z93)","v":520.57028568544968},null,{"$f":"SUM(AB92:AB93)","v":0},{"$f":"SUM(AC92:AC93)","v":0},0,0,5.6381709600637784,67.375915399617583,63.981696538846599,60.49302654326668,57.004356547686768,53.515686552106857,50.027016556526938,46.538346560947026,43.049676565367108,39.561006569787196,33.337186042749295,4.8200848483911658E-2,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15]
[]
[null,null,null,null,null,null,null,null,null,null,"Other"]
[{"$f":"MAX($A$18:A96)+1","v":46},{"$f":"'Earning Summary w. AFUDC'!B97","v":"Engineering & Construction"},{"$f":"'Earning Summary w. AFUDC'!C97","v":"Other"},{"$f":"'Earning Summary w. AFUDC'!D97","v":2017},{"$f":"'Earning Summary w. AFUDC'!E97","v":"2017-01-01"},{"$f":"'Earning Summary w. AFUDC'!G97","v":"2020-07-01"},{"$f":"'Earning Summary w. AFUDC'!H97","v":4.2999999999999997E-2},{"$f":"'Earning Summary w. AFUDC'!I97","v":1},null,null,{"$f":"'Earning Summary w. AFUDC'!L97","v":"Other"},{"$f":"'Earning Summary w. AFUDC'!M97","v":202007},{"$f":"'Earning Summary w. AFUDC'!N97","v":4.2999999999999997E-2},{"$f":"'Earning Summary w. AFUDC'!O97","v":1},{"$f":"'Earning Summary w. AFUDC'!P97","v":0.18285440000013864},{"$f":"'Earning Summary w. AFUDC'!Q97","v":0.30037091000005489},{"$f":"'Earning Summary w. AFUDC'!R97","v":0.30083996999995388},{"$f":"'Earning Summary w. AFUDC'!S97","v":0.12411423001556054},{"$f":"'Earning Summary w. AFUDC'!T97","v":2.4014605060074246E-7},{"$f":"'Earning Summary w. AFUDC'!U97","v":3.6014330362377223E-7},{"$f":"'Earning Summary w. AFUDC'!V97","v":3.6014357388675089E-7},null,null,{"$f":"Y97*H97","v":1.0520927630847603},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB97:$BZ97)","v":1.0520927630847603},{"$f":"SUM(AB97:BZ97)","v":1.9724050565813886},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AE$16+1)","v":6.430901244659136E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AF$16+1)","v":0.12665005459288481},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AG$16+1)","v":0.12271412196901649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AH$16+1)","v":0.1187781965414792},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AI$16+1)","v":0.1148422440510371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0.11090626527808667},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AK$16+1)","v":0.10697028650513621},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AL$16+1)","v":0.10303430773218578},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AM$16+1)","v":9.9098328959235316E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AN$16+1)","v":9.5162350186284869E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AO$16+1)","v":9.1226371413334409E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AP$16+1)","v":8.7290392640383963E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AQ$16+1)","v":8.3354413867433516E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AR$16+1)","v":7.941843509448307E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AS$16+1)","v":7.5482456321532623E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AT$16+1)","v":7.1546477548582177E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AU$16+1)","v":6.761049877563173E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AV$16+1)","v":6.3674520002681284E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AW$16+1)","v":5.9738541229730831E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AX$16+1)","v":5.5802562456780377E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AY$16+1)","v":5.1866583683829931E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),AZ$16+1)","v":4.7930604910879485E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BA$16+1)","v":4.3994626137929038E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BB$16+1)","v":3.1003317549469205E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BC$16+1)","v":4.4651458780032119E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BD$16+1)","v":2.9740795116588982E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.2294515617493334E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BF$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BG$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BH$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BI$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BJ$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BK$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BL$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BM$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BN$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BO$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BP$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BQ$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BR$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BS$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BT$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BU$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BV$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BW$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BX$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BY$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A97,RevReq!$C$16:$C$140,0),BZ$16+1)","v":3.3569403011604695E-17}]
[null,null,null,null,null,null,null,null,null,null,"Sub-Total Other",null,null,null,{"$f":"SUM(O97:O97)","v":0.18285440000013864},{"$f":"SUM(P97:P97)","v":0.30037091000005489},0.30083996999995388,0.12411423001556054,2.4014605060074246E-7,3.6014330362377223E-7,3.6014357388675089E-7,null,null,{"$f":"SUM(X97:X97)","v":1.0520927630847603},{"$f":"SUM(Y97:Y97)","v":1.0520927630847603},{"$f":"SUM(Z97:Z97)","v":1.9724050565813886},null,{"$f":"SUM(AB97:AB97)","v":0},{"$f":"SUM(AC97:AC97)","v":0},0,6.430901244659136E-2,0.12665005459288481,0.12271412196901649,0.1187781965414792,0.1148422440510371,0.11090626527808667,0.10697028650513621,0.10303430773218578,9.9098328959235316E-2,9.5162350186284869E-2,9.1226371413334409E-2,8.7290392640383963E-2,8.3354413867433516E-2,7.941843509448307E-2,7.5482456321532623E-2,7.1546477548582177E-2,6.761049877563173E-2,6.3674520002681284E-2,5.9738541229730831E-2,5.5802562456780377E-2,5.1866583683829931E-2,4.7930604910879485E-2,4.3994626137929038E-2,3.1003317549469205E-2,4.4651458780032119E-8,2.9740795116588982E-8,1.2294515617493334E-8,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17]
[]
[null,"*If additional rows are necessary for new items/projects, INSERT rows above this row.",null,null,null,null,null,null,null,null,"Total Engineering & Construction",null,null,null,{"$f":"+O64+O81+O89+O94+O98","v":1189.6863130300003},{"$f":"+P64+P81+P89+P94+P98","v":968.09465059000001},1402.0562812400001,1216.3762459264692,1275.7121844516296,978.48246378048395,724.75918282960595,null,null,{"$f":"+X64+X81+X89+X94+X98","v":7768.6786457850749},8165.2611869427647,17384.937838211237,null,{"$f":"+AB64+AB81+AB89+AB94+AB98","v":0.20941050152881618},87.584713820598992,231.62852901516067,350.9674691626322,390.82363256525753,702.45289532965603,867.19530718679687,924.46771593136486,898.57662213166122,869.47693143057325,840.37724068208877,811.2775499336044,782.17785918511981,753.0016392175188,721.15205510519786,662.26253520134105,636.61386983738305,611.01340532190898,585.4129408064349,559.8124762909606,534.21201177548664,508.6115472600124,483.01108274453844,457.4106182290642,431.81537917976868,406.2567443831532,380.64217135234401,355.00958635722526,329.00218252279979,297.61324986201538,242.68826188625744,189.39073097471282,160.11564850144441,135.2206226489954,85.300828025378806,59.929262009222946,29.074301725195227,6.9114031050203986,4.5279342246103571,1.7094727872006643,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Total Earning Projects",null,null,null,{"$f":"+O100+O56+O52+O32+O23+O28","v":1783.9628717600003},1557.9761542599999,2227.8327177300002,1712.6980409649011,1892.4653976185807,1614.8495117880504,1147.626161094063,null,null,{"$f":"+X100+X56+X52+X32+X23+X28","v":12322.461457154433},13111.041924215393,29687.124943116731,null,{"$f":"+AB100+AB56+AB52+AB32+AB23+AB28","v":0.2329462654926979},93.449962122521342,365.60942742453085,593.47199171323371,768.45442966117889,1126.9909732070505,1350.5394008078586,1402.9940319760015,1379.812306285585,1338.6222021594865,1297.4295953443875,1257.6092323891171,1217.3620337691129,1176.0334580687229,1132.0315182236125,1060.9896425869667,1023.1886214902196,985.43580124195626,947.68298099369338,909.93016074542993,872.17734049716671,834.42452024890326,796.67170000064039,754.57956099681758,712.56668587505476,657.60132695778566,611.06283397149707,566.28635713830181,533.27311505917532,493.65524590615729,432.06009305250046,372.09239726305702,336.14714991188976,304.58195918154189,247.99199968002645,214.22383034808595,174.6612220931587,141.5330326985694,130.81393560672703,122.51697898052396,115.33116781433878,109.85482943535374,104.37849105636869,98.90215267738364,93.425814298398606,87.949475919413572,82.473137540428539,76.996799161443491,71.520460782458443,62.843585806023576,46.657026681385055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X103-SUM(Input!I274:I319)","v":0},{"$f":"Y103-SUM(RevReq!K16:K61)","v":0},{"$f":"Z103-SUM(RevReq!L16:L61)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total BOBJ",null,null,null,{"$f":"+Earning!C20","v":1783.9628717600001},{"$f":"+Earning!D20","v":1557.9761542599999},{"$f":"+Earning!E20","v":2227.8327183599999},{"$f":"+Earning!F20","v":1712.6980409649},{"$f":"+Earning!G20","v":1866.86533936858},{"$f":"+Earning!H20","v":1601.0648650380499},{"$f":"+Earning!I20","v":1147.6261610940601}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O103-O105","v":0},0,-6.2999970396049321E-7,0,25.600058250000757,13.784646750000547,2.9558577807620168E-12]
[]
[null,null,null,null,null,null,null,null,null,null,"Power Delivery"]
[null,null,null,null,null,null,null,null,null,null,"Growth"]
[{"$f":"MAX($A$18:A109)+1","v":47},{"$f":"'Infra Summary w.o AFUDC'!B22","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C22","v":"Growth"},{"$f":"IFERROR(INDEX($O$17:$U$17,MATCH(TRUE,INDEX($O110:$U110<>0,0),0)),YEAR($F110))","v":2017},{"$f":"'Infra Summary w.o AFUDC'!D22","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E22","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F22","v":2.1000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!G22","v":0.90258099999999997},null,null,{"$f":"'Infra Summary w.o AFUDC'!J22","v":"New Service"},null,{"$f":"'Infra Summary w.o AFUDC'!K22","v":2.1000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!L22","v":0.90258099999999997},{"$f":"'Infra Summary w.o AFUDC'!M22","v":179.89028081000001},{"$f":"'Infra Summary w.o AFUDC'!N22","v":223.60516931000001},{"$f":"'Infra Summary w.o AFUDC'!O22","v":242.45064551999999},{"$f":"'Infra Summary w.o AFUDC'!P22","v":241.250649156012},{"$f":"'Infra Summary w.o AFUDC'!Q22","v":274.946637538929},{"$f":"'Infra Summary w.o AFUDC'!R22","v":280.531034587509},{"$f":"'Infra Summary w.o AFUDC'!S22","v":280.79557332525002},null,null,{"$f":"Y110*H110","v":1902.4345828321875},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB110:$BZ110)","v":2107.7715826415442},{"$f":"SUM(AB110:BZ110)","v":5816.4206177033921},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AB$16+1)","v":10.859120443060904},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AC$16+1)","v":35.025846522582285},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AD$16+1)","v":62.542032200526023},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AE$16+1)","v":90.630173044175223},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AF$16+1)","v":120.16804992893532},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AG$16+1)","v":151.53081448381784},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AH$16+1)","v":182.65879941334859},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AI$16+1)","v":196.2584185054113},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AJ$16+1)","v":192.61058377505199},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AK$16+1)","v":188.96274904469269},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AL$16+1)","v":185.31491431433338},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AM$16+1)","v":181.66707958397407},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AN$16+1)","v":178.01924485361477},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AO$16+1)","v":174.37141012325546},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AP$16+1)","v":170.72357539289615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AQ$16+1)","v":167.07574066253684},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AR$16+1)","v":163.42790593217754},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AS$16+1)","v":159.78007120181823},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AT$16+1)","v":156.13223647145892},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AU$16+1)","v":152.48440174109962},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AV$16+1)","v":148.83656701074031},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AW$16+1)","v":145.188732280381},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AX$16+1)","v":141.54089755002173},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AY$16+1)","v":137.89306281966242},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),AZ$16+1)","v":134.24522808930311},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BA$16+1)","v":130.5973933589438},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BB$16+1)","v":126.9495586285845},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BC$16+1)","v":123.30172389822519},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BD$16+1)","v":119.65388916786588},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BE$16+1)","v":116.00605443750661},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BF$16+1)","v":112.3582197071473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BG$16+1)","v":108.71038497678799},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BH$16+1)","v":105.06255024642869},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BI$16+1)","v":101.41471551606938},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BJ$16+1)","v":97.766880785710072},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BK$16+1)","v":94.119046055350779},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BL$16+1)","v":90.471211324991472},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BM$16+1)","v":86.82337659463218},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BN$16+1)","v":83.175541864272873},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BO$16+1)","v":79.527707133913566},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BP$16+1)","v":75.879872403554259},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BQ$16+1)","v":72.232037673194952},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BR$16+1)","v":68.58420294283566},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BS$16+1)","v":64.936368212476353},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BT$16+1)","v":61.288533482117053},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BU$16+1)","v":57.640698751757753},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BV$16+1)","v":53.992864021398447},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BW$16+1)","v":50.34502929103914},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BX$16+1)","v":43.536935372414582},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BY$16+1)","v":35.869231197448748},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A110,RevReq!$C$16:$C$140,0),BZ$16+1)","v":28.228935269849295}]
[{"$f":"MAX($A$18:A110)+1","v":48},{"$f":"'Infra Summary w.o AFUDC'!B23","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C23","v":"Growth"},2017,{"$f":"'Infra Summary w.o AFUDC'!D23","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E23","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F23","v":2.1000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!G23","v":0.90258099999999997},null,null,{"$f":"'Infra Summary w.o AFUDC'!J23","v":"Reserve Equip"},null,{"$f":"'Infra Summary w.o AFUDC'!K23","v":2.1000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!L23","v":0.90258099999999997},{"$f":"'Infra Summary w.o AFUDC'!M23","v":98.339766900000001},{"$f":"'Infra Summary w.o AFUDC'!N23","v":89.229256669999998},{"$f":"'Infra Summary w.o AFUDC'!O23","v":122.18493422},{"$f":"'Infra Summary w.o AFUDC'!P23","v":118.565839194464},{"$f":"'Infra Summary w.o AFUDC'!Q23","v":188.355822209227},{"$f":"'Infra Summary w.o AFUDC'!R23","v":125.690932589149},{"$f":"'Infra Summary w.o AFUDC'!S23","v":127.20236366948799},null,null,959.48503701605227,1063.0459061469855,2935.2999931833237,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AB$16+1)","v":5.9363038864647253},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AC$16+1)","v":17.154882288393971},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AD$16+1)","v":29.614379068555792},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AE$16+1)","v":43.621049925299538},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AF$16+1)","v":61.367360265249943},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AG$16+1)","v":79.218968909600591},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AH$16+1)","v":93.046684147743235},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AI$16+1)","v":99.019403309535519},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AJ$16+1)","v":97.178904949728292},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AK$16+1)","v":95.33840658992105},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AL$16+1)","v":93.497908230113822},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AM$16+1)","v":91.657409870306594},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AN$16+1)","v":89.816911510499366},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AO$16+1)","v":87.976413150692139},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AP$16+1)","v":86.135914790884897},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AQ$16+1)","v":84.295416431077669},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AR$16+1)","v":82.454918071270441},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AS$16+1)","v":80.614419711463185},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AT$16+1)","v":78.773921351655972},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AU$16+1)","v":76.93342299184873},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AV$16+1)","v":75.092924632041516},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AW$16+1)","v":73.252426272234274},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AX$16+1)","v":71.411927912427061},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AY$16+1)","v":69.571429552619819},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),AZ$16+1)","v":67.730931192812591},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BA$16+1)","v":65.890432833005363},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BB$16+1)","v":64.049934473198135},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BC$16+1)","v":62.209436113390908},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BD$16+1)","v":60.36893775358368},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BE$16+1)","v":58.528439393776452},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BF$16+1)","v":56.687941033969224},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BG$16+1)","v":54.847442674161996},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BH$16+1)","v":53.006944314354755},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BI$16+1)","v":51.166445954547527},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BJ$16+1)","v":49.325947594740299},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BK$16+1)","v":47.485449234933071},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BL$16+1)","v":45.644950875125843},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BM$16+1)","v":43.804452515318609},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BN$16+1)","v":41.963954155511381},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BO$16+1)","v":40.123455795704146},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BP$16+1)","v":38.282957435896918},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BQ$16+1)","v":36.44245907608969},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BR$16+1)","v":34.601960716282463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BS$16+1)","v":32.761462356475235},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BT$16+1)","v":30.920963996668},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BU$16+1)","v":29.080465636860772},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BV$16+1)","v":27.239967277053545},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BW$16+1)","v":25.399468917246313},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BX$16+1)","v":21.831366650667526},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BY$16+1)","v":18.373218704568483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A111,RevReq!$C$16:$C$140,0),BZ$16+1)","v":14.548898687752585}]
[{"$f":"MAX($A$18:A111)+1","v":49},{"$f":"'Infra Summary w.o AFUDC'!B24","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C24","v":"Growth"},2017,{"$f":"'Infra Summary w.o AFUDC'!D24","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E24","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F24","v":2.1000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!G24","v":0.90258099999999997},null,null,{"$f":"'Infra Summary w.o AFUDC'!J24","v":"T&S Expansion"},null,{"$f":"'Infra Summary w.o AFUDC'!K24","v":2.1000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!L24","v":0.90258099999999997},{"$f":"'Infra Summary w.o AFUDC'!M24","v":0.90699788000000003},{"$f":"'Infra Summary w.o AFUDC'!N24","v":0.80926043999999997},{"$f":"'Infra Summary w.o AFUDC'!O24","v":0.97080478000000003},{"$f":"'Infra Summary w.o AFUDC'!P24","v":0.85607920527320003},{"$f":"'Infra Summary w.o AFUDC'!Q24","v":0.885426424308},{"$f":"'Infra Summary w.o AFUDC'!R24","v":0.88542642377759995},{"$f":"'Infra Summary w.o AFUDC'!S24","v":0.90756208997999999},null,null,6.9968976834118743,7.7520994607817739,21.013750750081996,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AB$16+1)","v":5.4751147066825795E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AC$16+1)","v":0.15739363734198886},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AD$16+1)","v":0.26207156123145181},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AE$16+1)","v":0.36769190016371944},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AF$16+1)","v":0.46622499540109236},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AG$16+1)","v":0.56468663844455425},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AH$16+1)","v":0.66261044452308693},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AI$16+1)","v":0.70518778215177635},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0.69201945736655168},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AK$16+1)","v":0.6788511325813269},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AL$16+1)","v":0.66568280779610223},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AM$16+1)","v":0.65251448301087744},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AN$16+1)","v":0.63934615822565277},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AO$16+1)","v":0.62617783344042799},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AP$16+1)","v":0.61300950865520343},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AQ$16+1)","v":0.59984118386997864},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AR$16+1)","v":0.58667285908475386},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AS$16+1)","v":0.57350453429952908},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AT$16+1)","v":0.56033620951430452},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AU$16+1)","v":0.54716788472907973},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AV$16+1)","v":0.53399955994385495},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AW$16+1)","v":0.52083123515863039},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AX$16+1)","v":0.50766291037340561},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AY$16+1)","v":0.49449458558818088},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),AZ$16+1)","v":0.48132626080295615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BA$16+1)","v":0.46815793601773142},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BB$16+1)","v":0.4549896112325067},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BC$16+1)","v":0.44182128644728197},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BD$16+1)","v":0.42865296166205724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BE$16+1)","v":0.41548463687683251},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BF$16+1)","v":0.40231631209160779},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BG$16+1)","v":0.38914798730638306},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BH$16+1)","v":0.37597966252115833},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BI$16+1)","v":0.3628113377359336},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0.34964301295070888},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BK$16+1)","v":0.3364746881654842},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BL$16+1)","v":0.32330636338025948},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BM$16+1)","v":0.3101380385950348},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BN$16+1)","v":0.29696971380981013},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BO$16+1)","v":0.2838013890245854},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BP$16+1)","v":0.27063306423936073},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0.25746473945413606},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BR$16+1)","v":0.24429641466891139},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BS$16+1)","v":0.23112808988368672},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BT$16+1)","v":0.21795976509846204},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BU$16+1)","v":0.20479144031323737},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BV$16+1)","v":0.19162311552801267},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BW$16+1)","v":0.178454790742788},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BX$16+1)","v":0.14935259576123766},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BY$16+1)","v":0.12150537865097115},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A112,RevReq!$C$16:$C$140,0),BZ$16+1)","v":9.2789707158508497E-2}]
[{"$f":"MAX($A$18:A112)+1","v":50},{"$f":"'Infra Summary w.o AFUDC'!B25","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C25","v":"Growth"},2017,{"$f":"'Infra Summary w.o AFUDC'!D25","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E25","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F25","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G25","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J25","v":"Distribution Expansion"},null,{"$f":"'Infra Summary w.o AFUDC'!K25","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L25","v":1},{"$f":"'Infra Summary w.o AFUDC'!M25","v":41.609097660000003},{"$f":"'Infra Summary w.o AFUDC'!N25","v":56.524374559999998},{"$f":"'Infra Summary w.o AFUDC'!O25","v":63.050772270000003},{"$f":"'Infra Summary w.o AFUDC'!P25","v":95.159248099170497},{"$f":"'Infra Summary w.o AFUDC'!Q25","v":147.797587210231},{"$f":"'Infra Summary w.o AFUDC'!R25","v":194.259453023015},{"$f":"'Infra Summary w.o AFUDC'!S25","v":263.79868644540699},null,null,967.97811622752272,967.97811622752272,2533.1123509104077,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AB$16+1)","v":2.6105238568227889},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AC$16+1)","v":8.7128264702353597},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AD$16+1)","v":16.031784037885895},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AE$16+1)","v":25.617991040549896},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AF$16+1)","v":40.313854907543359},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AG$16+1)","v":60.908856805667483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AH$16+1)","v":88.333499843269863},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AI$16+1)","v":102.97027670435465},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AJ$16+1)","v":100.71087679678718},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AK$16+1)","v":98.45147688921972},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AL$16+1)","v":96.192076981652249},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AM$16+1)","v":93.932677074084779},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AN$16+1)","v":91.673277166517323},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AO$16+1)","v":89.413877258949853},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AP$16+1)","v":87.154477351382397},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AQ$16+1)","v":84.895077443814927},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AR$16+1)","v":82.635677536247471},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AS$16+1)","v":80.37627762868},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AT$16+1)","v":78.116877721112544},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AU$16+1)","v":75.857477813545074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AV$16+1)","v":73.598077905977618},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AW$16+1)","v":71.338677998410162},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AX$16+1)","v":69.079278090842692},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AY$16+1)","v":66.819878183275222},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),AZ$16+1)","v":64.560478275707766},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BA$16+1)","v":62.301078368140303},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BB$16+1)","v":60.04167846057284},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BC$16+1)","v":57.782278553005376},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BD$16+1)","v":55.522878645437906},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BE$16+1)","v":53.263478737870443},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BF$16+1)","v":51.00407883030298},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BG$16+1)","v":48.744678922735517},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BH$16+1)","v":46.485279015168054},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BI$16+1)","v":44.225879107600591},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BJ$16+1)","v":41.966479200033127},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BK$16+1)","v":39.707079292465664},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BL$16+1)","v":37.447679384898201},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BM$16+1)","v":35.188279477330738},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BN$16+1)","v":32.889367336933276},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BO$16+1)","v":29.592679474732812},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BP$16+1)","v":26.046243604297803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BQ$16+1)","v":22.463160107297632},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BR$16+1)","v":18.236292446941849},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BS$16+1)","v":12.970333695817255},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BT$16+1)","v":6.9273164662896392},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BU$16+1)","v":6.8750137367766416E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BV$16+1)","v":6.8750137367766416E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BW$16+1)","v":6.8750137367766416E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BX$16+1)","v":6.8750137367766416E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BY$16+1)","v":6.8750137367766416E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A113,RevReq!$C$16:$C$140,0),BZ$16+1)","v":6.8750137367766416E-14}]
[{"$f":"MAX($A$18:A113)+1","v":51},{"$f":"'Infra Summary w.o AFUDC'!B26","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C26","v":"Growth"},2017,{"$f":"'Infra Summary w.o AFUDC'!D26","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E26","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F26","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!G26","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J26","v":"MP Growth"},null,{"$f":"'Infra Summary w.o AFUDC'!K26","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!L26","v":1},{"$f":"'Infra Summary w.o AFUDC'!M26","v":213.58951916999999},{"$f":"'Infra Summary w.o AFUDC'!N26","v":270.38965224999998},{"$f":"'Infra Summary w.o AFUDC'!O26","v":231.96755135999999},{"$f":"'Infra Summary w.o AFUDC'!P26","v":406.35050654487799},{"$f":"'Infra Summary w.o AFUDC'!Q26","v":683.79567561599231},{"$f":"'Infra Summary w.o AFUDC'!R26","v":396.62670173697524},{"$f":"'Infra Summary w.o AFUDC'!S26","v":513.82161611732499},null,null,3197.4302313478838,3197.4302313478838,8192.4780440741069,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AB$16+1)","v":13.29903475620938},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AC$16+1)","v":43.164640728447928},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AD$16+1)","v":73.564799036723542},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AE$16+1)","v":111.79758613977521},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AF$16+1)","v":177.35901350013879},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AG$16+1)","v":240.94156234197834},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AH$16+1)","v":292.5795887086432},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AI$16+1)","v":318.3748330697274},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AJ$16+1)","v":311.52991204312872},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AK$16+1)","v":304.68499101653009},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AL$16+1)","v":297.84006998993141},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AM$16+1)","v":290.99514896333272},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AN$16+1)","v":284.1502279367341},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AO$16+1)","v":277.30530691013536},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AP$16+1)","v":270.46038588353673},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AQ$16+1)","v":263.61546485693805},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AR$16+1)","v":256.77054383033936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AS$16+1)","v":249.92562280374068},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AT$16+1)","v":243.080701777142},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AU$16+1)","v":236.23578075054337},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AV$16+1)","v":229.39085972394469},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AW$16+1)","v":222.545938697346},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AX$16+1)","v":215.70101767074732},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AY$16+1)","v":208.85609664414869},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),AZ$16+1)","v":202.01117561755001},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BA$16+1)","v":195.16625459095135},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BB$16+1)","v":188.3213335643527},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BC$16+1)","v":181.47641253775402},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BD$16+1)","v":174.63149151115536},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BE$16+1)","v":167.78657048455671},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BF$16+1)","v":160.94164945795802},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BG$16+1)","v":154.09672843135937},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BH$16+1)","v":147.25180740476071},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BI$16+1)","v":140.40688637816203},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BJ$16+1)","v":133.56196535156337},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BK$16+1)","v":126.71704432496469},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BL$16+1)","v":119.87212329836603},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BM$16+1)","v":113.02720227176735},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BN$16+1)","v":106.1822812451687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BO$16+1)","v":99.337360218570041},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BP$16+1)","v":89.95711660445491},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BQ$16+1)","v":77.636421639750225},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BR$16+1)","v":65.707323943581059},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BS$16+1)","v":52.797260902820732},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BT$16+1)","v":35.328157433947695},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BU$16+1)","v":19.347907333752953},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BV$16+1)","v":6.7464417469754174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BW$16+1)","v":3.2083397438290996E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BX$16+1)","v":3.2083397438290996E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BY$16+1)","v":3.2083397438290996E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A114,RevReq!$C$16:$C$140,0),BZ$16+1)","v":3.2083397438290996E-13}]
[{"$f":"MAX($A$18:A114)+1","v":52},{"$f":"'Infra Summary w.o AFUDC'!B27","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C27","v":"Growth"},2017,{"$f":"'Infra Summary w.o AFUDC'!D27","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E27","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F27","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!G27","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J27","v":"Existing Customer Increase"},null,{"$f":"'Infra Summary w.o AFUDC'!K27","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!L27","v":1},{"$f":"'Infra Summary w.o AFUDC'!M27","v":6.2688039199999999},{"$f":"'Infra Summary w.o AFUDC'!N27","v":7.97919745},{"$f":"'Infra Summary w.o AFUDC'!O27","v":9.67656706},{"$f":"'Infra Summary w.o AFUDC'!P27","v":9.5296175656076993},{"$f":"'Infra Summary w.o AFUDC'!Q27","v":7.1955317037677},{"$f":"'Infra Summary w.o AFUDC'!R27","v":7.3397642835171997},{"$f":"'Infra Summary w.o AFUDC'!S27","v":7.3401288669874996},null,null,68.056576394764932,68.056576394764932,166.86167626361291,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AB$16+1)","v":0.39032365228364313},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AC$16+1)","v":1.2695698630996133},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AD$16+1)","v":2.3430481034545618},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AE$16+1)","v":3.4908186212735868},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AF$16+1)","v":4.4599117317861099},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AG$16+1)","v":5.2715834839940188},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AH$16+1)","v":6.0739460675415726},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AI$16+1)","v":6.400807632513752},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AJ$16+1)","v":6.261392550746586},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AK$16+1)","v":6.1219774689794191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AL$16+1)","v":5.982562387212254},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AM$16+1)","v":5.8431473054450871},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AN$16+1)","v":5.7037322236779211},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AO$16+1)","v":5.5643171419107551},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AP$16+1)","v":5.4249020601435891},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AQ$16+1)","v":5.2854869783764222},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AR$16+1)","v":5.1460718966092562},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AS$16+1)","v":5.0066568148420902},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AT$16+1)","v":4.8672417330749234},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AU$16+1)","v":4.7278266513077574},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AV$16+1)","v":4.5884115695405914},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AW$16+1)","v":4.4489964877734245},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AX$16+1)","v":4.3095814060062585},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AY$16+1)","v":4.1701663242390925},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),AZ$16+1)","v":4.0307512424719256},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BA$16+1)","v":3.8913361607047592},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BB$16+1)","v":3.7519210789375932},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BC$16+1)","v":3.6125059971704268},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BD$16+1)","v":3.4730909154032603},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BE$16+1)","v":3.3336758336360939},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BF$16+1)","v":3.1942607518689279},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BG$16+1)","v":3.0548456701017614},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BH$16+1)","v":2.915430588334595},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BI$16+1)","v":2.7760155065674286},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.6366004248002621},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.4971853430330961},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.3577702612659297},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.2183551794987633},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.0789400977315973},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.9395250159644308},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.72569879156794},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.425056746004882},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.1019147939048517},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BS$16+1)","v":0.7826130304364749},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BT$16+1)","v":0.51695842672963621},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BU$16+1)","v":0.29836887493332265},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BV$16+1)","v":9.6375376712672017E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BW$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BX$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BY$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A115,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-7.1614726424756683E-16}]
[{"$f":"MAX($A$18:A115)+1","v":53},{"$f":"'Infra Summary w.o AFUDC'!B28","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C28","v":"Growth"},2017,{"$f":"'Infra Summary w.o AFUDC'!D28","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E28","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F28","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G28","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J28","v":"Other"},null,{"$f":"'Infra Summary w.o AFUDC'!K28","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L28","v":1},{"$f":"'Infra Summary w.o AFUDC'!M28","v":17.78196346},{"$f":"'Infra Summary w.o AFUDC'!N28","v":20.50507262},{"$f":"'Infra Summary w.o AFUDC'!O28","v":35.63162406},{"$f":"'Infra Summary w.o AFUDC'!P28","v":35.169606960639996},{"$f":"'Infra Summary w.o AFUDC'!Q28","v":36.405532623753302},{"$f":"'Infra Summary w.o AFUDC'!R28","v":36.725554759539705},{"$f":"'Infra Summary w.o AFUDC'!S28","v":36.725570830278194},null,null,260.24470703996639,260.24470703996639,643.25283772996249,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AB$16+1)","v":1.1156271691540713},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AC$16+1)","v":3.4944284636251473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AD$16+1)","v":6.9429384542984147},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AE$16+1)","v":11.237937098600703},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AF$16+1)","v":15.488722596565111},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AG$16+1)","v":19.743345491699802},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AH$16+1)","v":23.922227048112298},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AI$16+1)","v":25.700734969837406},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AJ$16+1)","v":25.126988052695243},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AK$16+1)","v":24.55324113555308},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AL$16+1)","v":23.979494218410917},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AM$16+1)","v":23.40574730126875},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AN$16+1)","v":22.832000384126587},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AO$16+1)","v":22.258253466984424},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AP$16+1)","v":21.684506549842261},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AQ$16+1)","v":21.110759632700098},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AR$16+1)","v":20.537012715557932},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AS$16+1)","v":19.963265798415772},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AT$16+1)","v":19.389518881273606},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AU$16+1)","v":18.815771964131446},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AV$16+1)","v":18.242025046989284},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AW$16+1)","v":17.668278129847121},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AX$16+1)","v":17.094531212704958},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AY$16+1)","v":16.520784295562795},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),AZ$16+1)","v":15.947037378420632},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BA$16+1)","v":15.373290461278469},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BB$16+1)","v":14.799543544136306},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BC$16+1)","v":14.225796626994139},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BD$16+1)","v":13.652049709851976},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BE$16+1)","v":13.078302792709813},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BF$16+1)","v":12.50455587556765},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BG$16+1)","v":11.930808958425487},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BH$16+1)","v":11.357062041283324},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BI$16+1)","v":10.783315124141161},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BJ$16+1)","v":10.209568206998998},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BK$16+1)","v":9.6358212898568354},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BL$16+1)","v":9.0620743727146724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BM$16+1)","v":8.4883274555725095},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BN$16+1)","v":7.8976946860586601},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BO$16+1)","v":6.8841219496771986},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.8384101966921129},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BQ$16+1)","v":4.4892890149112699},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BR$16+1)","v":3.2432889299346823},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.0599307033845715},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BT$16+1)","v":0.96440833339451371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.5781301512912404E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.5781301512912404E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.5781301512912404E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.5781301512912404E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.5781301512912404E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A116,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.5781301512912404E-14}]
[null,null,null,null,null,null,null,null,null,null,"Total Growth",null,null,null,{"$f":"SUM(O110:O116)","v":558.38642980000009},{"$f":"SUM(P110:P116)","v":669.04198329999997},705.93289927000001,906.88154672604537,1339.3822133262083,1042.0588674034827,1230.5915013447157,null,null,{"$f":"SUM(X110:X116)","v":7362.6261485417899},7672.2792192594497,{"$f":"SUM(Z110:Z116)","v":20308.439270614886},null,34.265684911062337,{"$f":"SUM(AC110:AC116)","v":108.9795879737263},{"$f":"SUM(AD110:AD116)","v":191.3010524626757},{"$f":"SUM(AE110:AE116)","v":286.76324776983785},{"$f":"SUM(AF110:AF116)","v":419.62313792561974},{"$f":"SUM(AG110:AG116)","v":558.17981815520261},{"$f":"SUM(AH110:AH116)","v":687.27735567318177},{"$f":"SUM(AI110:AI116)","v":749.42966197353189},{"$f":"SUM(AJ110:AJ116)","v":734.11067762550454},{"$f":"SUM(AK110:AK116)","v":718.79169327747729},{"$f":"SUM(AL110:AL116)","v":703.47270892945005},{"$f":"SUM(AM110:AM116)","v":688.15372458142281},{"$f":"SUM(AN110:AN116)","v":672.83474023339568},{"$f":"SUM(AO110:AO116)","v":657.51575588536855},{"$f":"SUM(AP110:AP116)","v":642.19677153734119},{"$f":"SUM(AQ110:AQ116)","v":626.87778718931395},{"$f":"SUM(AR110:AR116)","v":611.55880284128671},{"$f":"SUM(AS110:AS116)","v":596.23981849325958},{"$f":"SUM(AT110:AT116)","v":580.92083414523233},{"$f":"SUM(AU110:AU116)","v":565.60184979720509},{"$f":"SUM(AV110:AV116)","v":550.28286544917785},{"$f":"SUM(AW110:AW116)","v":534.96388110115049},{"$f":"SUM(AX110:AX116)","v":519.64489675312336},{"$f":"SUM(AY110:AY116)","v":504.32591240509623},{"$f":"SUM(AZ110:AZ116)","v":489.00692805706899},{"$f":"SUM(BA110:BA116)","v":473.6879437090418},{"$f":"SUM(BB110:BB116)","v":458.36895936101462},{"$f":"SUM(BC110:BC116)","v":443.04997501298737},{"$f":"SUM(BD110:BD116)","v":427.73099066496013},{"$f":"SUM(BE110:BE116)","v":412.41200631693295},{"$f":"SUM(BF110:BF116)","v":397.0930219689057},{"$f":"SUM(BG110:BG116)","v":381.77403762087852},{"$f":"SUM(BH110:BH116)","v":366.45505327285127},{"$f":"SUM(BI110:BI116)","v":351.13606892482403},{"$f":"SUM(BJ110:BJ116)","v":335.81708457679684},{"$f":"SUM(BK110:BK116)","v":320.4981002287696},{"$f":"SUM(BL110:BL116)","v":305.17911588074247},{"$f":"SUM(BM110:BM116)","v":289.86013153271517},{"$f":"SUM(BN110:BN116)","v":274.48474909948635},{"$f":"SUM(BO110:BO116)","v":257.6886509775868},{"$f":"SUM(BP110:BP116)","v":238.0009321007033},{"$f":"SUM(BQ110:BQ116)","v":214.94588899670276},{"$f":"SUM(BR110:BR116)","v":191.7192801881495},{"$f":"SUM(BS110:BS116)","v":166.53909699129429},{"$f":"SUM(BT110:BT116)","v":136.16429790424502},{"$f":"SUM(BU110:BU116)","v":106.57223203761814},{"$f":"SUM(BV110:BV116)","v":88.267271537668208},{"$f":"SUM(BW110:BW116)","v":75.922952999028666},{"$f":"SUM(BX110:BX116)","v":65.517654618843778},{"$f":"SUM(BY110:BY116)","v":54.36395528066862},{"$f":"SUM(BZ110:BZ116)","v":42.870623664760807}]
[null,null,null,null,null,null,null,null,null,null,"Reliability"]
[{"$f":"MAX($A$18:A118)+1","v":54},{"$f":"'Infra Summary w.o AFUDC'!B31","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C31","v":"Reliability"},{"$f":"IFERROR(INDEX($O$17:$U$17,MATCH(TRUE,INDEX($O119:$U119<>0,0),0)),YEAR($F119))","v":2017},{"$f":"'Infra Summary w.o AFUDC'!D31","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E31","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F31","v":2.1000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!G31","v":0.90258099999999997},null,null,{"$f":"'Infra Summary w.o AFUDC'!J31","v":"T&S Planned Reliability"},null,{"$f":"'Infra Summary w.o AFUDC'!K31","v":2.1000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!L31","v":0.90258099999999997},{"$f":"'Infra Summary w.o AFUDC'!M31","v":64.097473199999996},{"$f":"'Infra Summary w.o AFUDC'!N31","v":69.846265250000002},{"$f":"'Infra Summary w.o AFUDC'!O31","v":132.97179001000001},{"$f":"'Infra Summary w.o AFUDC'!P31","v":148.868024374237},{"$f":"'Infra Summary w.o AFUDC'!Q31","v":187.95651409753901},{"$f":"'Infra Summary w.o AFUDC'!R31","v":227.51587693094601},{"$f":"'Infra Summary w.o AFUDC'!S31","v":236.413554927685},null,null,{"$f":"Y119*H119","v":1129.017321284143},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB119:$BZ119)","v":1250.87645461642},{"$f":"SUM(AB119:BZ119)","v":3595.3727311745924},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AB$16+1)","v":3.8692595199727746},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AC$16+1)","v":11.886972580953074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AD$16+1)","v":23.920550230351687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AE$16+1)","v":40.509656831652826},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AF$16+1)","v":60.119663623668409},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AG$16+1)","v":84.120811750321366},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AH$16+1)","v":110.60739392622489},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AI$16+1)","v":122.8689568019963},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AJ$16+1)","v":120.60916585682689},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AK$16+1)","v":118.34937491165748},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AL$16+1)","v":116.08958396648808},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AM$16+1)","v":113.82979302131866},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AN$16+1)","v":111.57000207614927},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AO$16+1)","v":109.31021113097984},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AP$16+1)","v":107.05042018581044},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AQ$16+1)","v":104.79062924064102},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AR$16+1)","v":102.53083829547163},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AS$16+1)","v":100.2710473503022},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AT$16+1)","v":98.011256405132812},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AU$16+1)","v":95.751465459963384},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AV$16+1)","v":93.491674514793985},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AW$16+1)","v":91.231883569624571},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AX$16+1)","v":88.972092624455172},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AY$16+1)","v":86.712301679285744},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),AZ$16+1)","v":84.452510734116345},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BA$16+1)","v":82.192719788946931},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BB$16+1)","v":79.932928843777518},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BC$16+1)","v":77.673137898608104},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BD$16+1)","v":75.413346953438705},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BE$16+1)","v":73.153556008269291},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BF$16+1)","v":70.893765063099892},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BG$16+1)","v":68.633974117930478},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BH$16+1)","v":66.374183172761064},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BI$16+1)","v":64.114392227591651},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BJ$16+1)","v":61.854601282422244},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BK$16+1)","v":59.594810337252831},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BL$16+1)","v":57.335019392083424},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BM$16+1)","v":55.075228446914011},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BN$16+1)","v":52.815437501744604},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BO$16+1)","v":50.555646556575198},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BP$16+1)","v":48.295855611405784},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BQ$16+1)","v":46.036064666236371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BR$16+1)","v":43.776273721066964},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BS$16+1)","v":41.516482775897558},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BT$16+1)","v":39.256691830728144},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BU$16+1)","v":36.996900885558738},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BV$16+1)","v":34.737109940389324},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BW$16+1)","v":32.477318995219917},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BX$16+1)","v":29.09148261995395},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BY$16+1)","v":25.57200051499732},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A119,RevReq!$C$16:$C$140,0),BZ$16+1)","v":21.076285733563431}]
[{"$f":"MAX($A$18:A119)+1","v":55},{"$f":"'Infra Summary w.o AFUDC'!B32","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C32","v":"Reliability"},2017,{"$f":"'Infra Summary w.o AFUDC'!D32","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E32","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F32","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G32","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J32","v":"Distribution Automation"},null,{"$f":"'Infra Summary w.o AFUDC'!K32","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L32","v":1},{"$f":"'Infra Summary w.o AFUDC'!M32","v":214.76157065000001},{"$f":"'Infra Summary w.o AFUDC'!N32","v":174.65297142},{"$f":"'Infra Summary w.o AFUDC'!O32","v":181.32815407999999},{"$f":"'Infra Summary w.o AFUDC'!P32","v":214.35518183351999},{"$f":"'Infra Summary w.o AFUDC'!Q32","v":205.366665827345},{"$f":"'Infra Summary w.o AFUDC'!R32","v":194.075626466747},{"$f":"'Infra Summary w.o AFUDC'!S32","v":194.11216213557501},null,null,1690.7016914791488,1690.7016914791488,4050.4342532494047,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AB$16+1)","v":13.473981298313925},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AC$16+1)","v":37.62416799271702},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AD$16+1)","v":59.166535033001196},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AE$16+1)","v":82.733363557256439},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AF$16+1)","v":107.28990477588135},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AG$16+1)","v":130.02417954667408},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AH$16+1)","v":151.5289842709181},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AI$16+1)","v":160.34900386505237},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AJ$16+1)","v":156.7362344692888},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AK$16+1)","v":153.12346507352527},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AL$16+1)","v":149.5106956777617},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AM$16+1)","v":145.89792628199814},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AN$16+1)","v":142.28515688623457},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AO$16+1)","v":138.67238749047104},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AP$16+1)","v":135.05961809470747},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AQ$16+1)","v":131.44684869894394},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AR$16+1)","v":127.83407930318037},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AS$16+1)","v":124.22130990741681},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AT$16+1)","v":120.60854051165327},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AU$16+1)","v":116.99577111588971},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AV$16+1)","v":113.38300172012615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AW$16+1)","v":109.77023232436258},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AX$16+1)","v":106.15746292859905},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AY$16+1)","v":102.54469353283548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),AZ$16+1)","v":98.931924137071917},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BA$16+1)","v":95.319154741308367},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BB$16+1)","v":91.706385345544817},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BC$16+1)","v":88.093615949781253},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BD$16+1)","v":84.480846554017688},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BE$16+1)","v":80.868077158254124},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BF$16+1)","v":77.255307762490574},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BG$16+1)","v":73.642538366727024},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BH$16+1)","v":70.02976897096346},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BI$16+1)","v":66.41699957519991},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BJ$16+1)","v":62.80423017943636},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BK$16+1)","v":59.191460783672817},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BL$16+1)","v":55.578691387909274},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BM$16+1)","v":51.965921992145724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BN$16+1)","v":48.149213802712687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BO$16+1)","v":39.293768676599768},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BP$16+1)","v":31.942910443598564},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BQ$16+1)","v":24.860572069269757},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BR$16+1)","v":17.481203586582808},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BS$16+1)","v":10.886759286764519},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.097358122543759},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A120,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.1458356227961068E-13}]
[{"$f":"MAX($A$18:A120)+1","v":56},{"$f":"'Infra Summary w.o AFUDC'!B33","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C33","v":"Reliability"},2017,{"$f":"'Infra Summary w.o AFUDC'!D33","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E33","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F33","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G33","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J33","v":"Cable Rehab"},null,{"$f":"'Infra Summary w.o AFUDC'!K33","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L33","v":1},{"$f":"'Infra Summary w.o AFUDC'!M33","v":40.262264930000001},{"$f":"'Infra Summary w.o AFUDC'!N33","v":36.742076240000003},{"$f":"'Infra Summary w.o AFUDC'!O33","v":42.92934305},{"$f":"'Infra Summary w.o AFUDC'!P33","v":36.787342910154898},{"$f":"'Infra Summary w.o AFUDC'!Q33","v":63.8048892859902},{"$f":"'Infra Summary w.o AFUDC'!R33","v":67.587293264898193},{"$f":"'Infra Summary w.o AFUDC'!S33","v":69.137147730265994},null,null,423.37394831432806,423.37394831432806,1049.5895525099522,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AB$16+1)","v":2.5260245725185593},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AC$16+1)","v":7.3044659032543802},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AD$16+1)","v":12.149342488585662},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AE$16+1)","v":16.89266927738116},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AF$16+1)","v":22.841263214457001},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AG$16+1)","v":30.590421769436229},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AH$16+1)","v":38.501965126049441},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AI$16+1)","v":41.993988202418208},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AJ$16+1)","v":41.057810801099052},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AK$16+1)","v":40.121633399779896},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AL$16+1)","v":39.185455998460732},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AM$16+1)","v":38.249278597141583},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AN$16+1)","v":37.313101195822426},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AO$16+1)","v":36.37692379450327},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AP$16+1)","v":35.440746393184114},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AQ$16+1)","v":34.504568991864957},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AR$16+1)","v":33.568391590545801},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AS$16+1)","v":32.632214189226644},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AT$16+1)","v":31.696036787907488},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AU$16+1)","v":30.759859386588332},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AV$16+1)","v":29.823681985269182},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AW$16+1)","v":28.887504583950026},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AX$16+1)","v":27.95132718263087},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AY$16+1)","v":27.015149781311713},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),AZ$16+1)","v":26.078972379992557},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BA$16+1)","v":25.1427949786734},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BB$16+1)","v":24.206617577354244},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BC$16+1)","v":23.270440176035088},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BD$16+1)","v":22.334262774715931},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BE$16+1)","v":21.398085373396775},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BF$16+1)","v":20.461907972077618},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BG$16+1)","v":19.525730570758462},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BH$16+1)","v":18.589553169439313},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BI$16+1)","v":17.653375768120156},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BJ$16+1)","v":16.717198366801007},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BK$16+1)","v":15.781020965481853},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BL$16+1)","v":14.844843564162698},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BM$16+1)","v":13.908666162843545},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BN$16+1)","v":12.934255488619122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BO$16+1)","v":11.011413766763681},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BP$16+1)","v":9.2714191451714356},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BQ$16+1)","v":7.4872769284270433},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BR$16+1)","v":5.9351682836949973},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BS$16+1)","v":3.8371920921325193},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.8155317919040839},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A121,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.864589056990267E-14}]
[{"$f":"MAX($A$18:A121)+1","v":57},{"$f":"'Infra Summary w.o AFUDC'!B34","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C34","v":"Reliability"},2017,{"$f":"'Infra Summary w.o AFUDC'!D34","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E34","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F34","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!G34","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J34","v":"Overhead to Underground"},null,{"$f":"'Infra Summary w.o AFUDC'!K34","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!L34","v":1},{"$f":"'Infra Summary w.o AFUDC'!M34","v":3.9970595800000002},{"$f":"'Infra Summary w.o AFUDC'!N34","v":2.0038083900000001},{"$f":"'Infra Summary w.o AFUDC'!O34","v":11.843925949999999},{"$f":"'Infra Summary w.o AFUDC'!P34","v":5.4357901628574004},{"$f":"'Infra Summary w.o AFUDC'!Q34","v":7.7132777758428999},{"$f":"'Infra Summary w.o AFUDC'!R34","v":7.7046714595193997},{"$f":"'Infra Summary w.o AFUDC'!S34","v":7.6991304912351},null,null,55.381168429247907,55.381168429247907,139.92493059397651,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AB$16+1)","v":0.24887473169856697},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AC$16+1)","v":0.6174797645456368},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AD$16+1)","v":1.4671053951796318},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AE$16+1)","v":2.5129752955567457},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AF$16+1)","v":3.2798826273105712},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AG$16+1)","v":4.1714946344672779},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AH$16+1)","v":5.0428013174602224},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AI$16+1)","v":5.4149742124183371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AJ$16+1)","v":5.2980651289376857},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AK$16+1)","v":5.1811560454570333},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AL$16+1)","v":5.064246961976381},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AM$16+1)","v":4.9473378784957287},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AN$16+1)","v":4.8304287950150764},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AO$16+1)","v":4.7135197115344241},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AP$16+1)","v":4.5966106280537726},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AQ$16+1)","v":4.4797015445731203},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AR$16+1)","v":4.362792461092468},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AS$16+1)","v":4.2458833776118166},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AT$16+1)","v":4.1289742941311642},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AU$16+1)","v":4.0120652106505119},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AV$16+1)","v":3.8951561271698605},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AW$16+1)","v":3.7782470436892082},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AX$16+1)","v":3.6613379602085567},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AY$16+1)","v":3.5444288767279044},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),AZ$16+1)","v":3.4275197932472521},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BA$16+1)","v":3.3106107097666007},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BB$16+1)","v":3.1937016262859483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BC$16+1)","v":3.0767925428052969},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BD$16+1)","v":2.9598834593246446},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BE$16+1)","v":2.8429743758439927},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BF$16+1)","v":2.7260652923633408},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BG$16+1)","v":2.6091562088826885},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BH$16+1)","v":2.4922471254020371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BI$16+1)","v":2.3753380419213848},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.2584289584407329},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.141519874960081},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.0246107914794287},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.9077017079987768},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.7907926245181249},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.6738835410374731},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.5095290797302183},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.3264250060038842},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.0577383286445015},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BS$16+1)","v":0.76575998761925834},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BT$16+1)","v":0.54458274648260252},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BU$16+1)","v":0.31303970442109458},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BV$16+1)","v":0.10108904283548166},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BW$16+1)","v":6.4453253782281011E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BX$16+1)","v":6.4453253782281011E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BY$16+1)","v":6.4453253782281011E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A122,RevReq!$C$16:$C$140,0),BZ$16+1)","v":6.4453253782281011E-15}]
[{"$f":"MAX($A$18:A122)+1","v":58},{"$f":"'Infra Summary w.o AFUDC'!B35","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C35","v":"Reliability"},2017,{"$f":"'Infra Summary w.o AFUDC'!D35","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E35","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F35","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!G35","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J35","v":"MP Reliability"},null,{"$f":"'Infra Summary w.o AFUDC'!K35","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!L35","v":1},{"$f":"'Infra Summary w.o AFUDC'!M35","v":13.667500820000001},{"$f":"'Infra Summary w.o AFUDC'!N35","v":1.0141818300000001},{"$f":"'Infra Summary w.o AFUDC'!O35","v":0},{"$f":"'Infra Summary w.o AFUDC'!P35","v":0},{"$f":"'Infra Summary w.o AFUDC'!Q35","v":24.682902317268251},{"$f":"'Infra Summary w.o AFUDC'!R35","v":22.699996088804966},{"$f":"'Infra Summary w.o AFUDC'!S35","v":134.69999604150803},null,null,205.87212601262368,205.87212601262368,593.39776043038057,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AB$16+1)","v":0.85099947386009289},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AC$16+1)","v":1.7479272934653804},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AD$16+1)","v":1.7753587805151214},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AE$16+1)","v":1.7383650631242142},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AF$16+1)","v":3.2382387776048311},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AG$16+1)","v":6.1204183594209427},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AH$16+1)","v":15.793056395602491},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AI$16+1)","v":23.853989683560997},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AJ$16+1)","v":23.358198204394998},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AK$16+1)","v":22.862406725229},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AL$16+1)","v":22.366615246063002},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AM$16+1)","v":21.870823766897001},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AN$16+1)","v":21.375032287731003},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AO$16+1)","v":20.879240808565008},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AP$16+1)","v":20.383449329399006},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AQ$16+1)","v":19.887657850233005},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AR$16+1)","v":19.39186637106701},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AS$16+1)","v":18.896074891901009},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AT$16+1)","v":18.400283412735011},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AU$16+1)","v":17.904491933569012},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AV$16+1)","v":17.408700454403011},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AW$16+1)","v":16.912908975237016},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AX$16+1)","v":16.417117496071015},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AY$16+1)","v":15.921326016905017},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),AZ$16+1)","v":15.425534537739019},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BA$16+1)","v":14.92974305857302},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BB$16+1)","v":14.433951579407022},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BC$16+1)","v":13.938160100241024},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BD$16+1)","v":13.442368621075026},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BE$16+1)","v":12.946577141909028},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BF$16+1)","v":12.45078566274303},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BG$16+1)","v":11.954994183577032},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BH$16+1)","v":11.459202704411034},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BI$16+1)","v":10.963411225245034},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BJ$16+1)","v":10.467619746079036},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BK$16+1)","v":9.9718282669130378},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BL$16+1)","v":9.4760367877470397},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BM$16+1)","v":8.9802453085810399},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BN$16+1)","v":8.4844538294150436},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BO$16+1)","v":7.9886623502490437},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BP$16+1)","v":7.330636676828103},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BQ$16+1)","v":6.6777917258749664},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BR$16+1)","v":6.205677827872214},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.7468800660971207},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BT$16+1)","v":4.995094520962561},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BU$16+1)","v":4.004955419822382},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.7686014914645378},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A123,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.2916712455922139E-14}]
[{"$f":"MAX($A$18:A123)+1","v":59},{"$f":"'Infra Summary w.o AFUDC'!B36","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C36","v":"Reliability"},2017,{"$f":"'Infra Summary w.o AFUDC'!D36","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E36","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F36","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G36","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J36","v":"Other Reliability"},null,{"$f":"'Infra Summary w.o AFUDC'!K36","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L36","v":1},{"$f":"'Infra Summary w.o AFUDC'!M36","v":87.905651809999995},{"$f":"'Infra Summary w.o AFUDC'!N36","v":98.059020169999997},{"$f":"'Infra Summary w.o AFUDC'!O36","v":114.37084736000001},{"$f":"'Infra Summary w.o AFUDC'!P36","v":163.61261961261903},{"$f":"'Infra Summary w.o AFUDC'!Q36","v":166.0944320230661},{"$f":"'Infra Summary w.o AFUDC'!R36","v":117.24903326866799},{"$f":"'Infra Summary w.o AFUDC'!S36","v":110.1600263056857},null,null,1036.0084898718098,1036.0084898718098,2519.1640946961693,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AB$16+1)","v":5.5151352493800347},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AC$16+1)","v":17.067241801823215},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AD$16+1)","v":30.036094099453123},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AE$16+1)","v":46.839393418246402},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AF$16+1)","v":66.523563047349157},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AG$16+1)","v":82.866915759076448},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AH$16+1)","v":95.329733533739073},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AI$16+1)","v":100.13847049475328},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AJ$16+1)","v":97.891511681158562},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AK$16+1)","v":95.644552867563817},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AL$16+1)","v":93.397594053969101},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AM$16+1)","v":91.150635240374385},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AN$16+1)","v":88.90367642677964},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AO$16+1)","v":86.656717613184924},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AP$16+1)","v":84.409758799590193},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AQ$16+1)","v":82.162799985995463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AR$16+1)","v":79.915841172400732},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AS$16+1)","v":77.668882358806002},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AT$16+1)","v":75.421923545211271},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AU$16+1)","v":73.174964731616541},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AV$16+1)","v":70.92800591802181},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AW$16+1)","v":68.68104710442708},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AX$16+1)","v":66.434088290832349},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AY$16+1)","v":64.187129477237619},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),AZ$16+1)","v":61.940170663642888},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BA$16+1)","v":59.693211850048158},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BB$16+1)","v":57.446253036453427},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BC$16+1)","v":55.199294222858697},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BD$16+1)","v":52.952335409263966},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BE$16+1)","v":50.705376595669236},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BF$16+1)","v":48.458417782074505},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BG$16+1)","v":46.211458968479775},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BH$16+1)","v":43.964500154885044},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BI$16+1)","v":41.717541341290314},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BJ$16+1)","v":39.470582527695584},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BK$16+1)","v":37.223623714100853},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BL$16+1)","v":34.97666490050613},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BM$16+1)","v":32.729706086911399},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BN$16+1)","v":30.399271572647301},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BO$16+1)","v":25.98116274831186},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BP$16+1)","v":21.537902535566548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BQ$16+1)","v":16.919245482273091},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BR$16+1)","v":11.433897830844758},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BS$16+1)","v":6.3650137783514467},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.8927868233043275},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BU$16+1)","v":-2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BV$16+1)","v":-2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BW$16+1)","v":-2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BX$16+1)","v":-2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BY$16+1)","v":-2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A124,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-2.2916712455922139E-14}]
[null,null,null,null,null,null,null,null,null,null,"Total Reliability",null,null,null,{"$f":"SUM(O119:O124)","v":424.69152099000001},{"$f":"SUM(P119:P124)","v":382.31832330000003},483.44406044999999,569.05895889338831,655.61868132705149,636.83249747958359,752.22201763195494,null,null,{"$f":"SUM(X119:X124)","v":4540.3547453913015},4662.2138787235781,{"$f":"SUM(Z119:Z124)","v":11947.883322654474},null,26.484274845743951,{"$f":"SUM(AC119:AC124)","v":76.248255336758703},{"$f":"SUM(AD119:AD124)","v":128.51498602708642},{"$f":"SUM(AE119:AE124)","v":191.22642344321778},{"$f":"SUM(AF119:AF124)","v":263.29251606627133},{"$f":"SUM(AG119:AG124)","v":337.89424181939637},{"$f":"SUM(AH119:AH124)","v":416.80393456999423},{"$f":"SUM(AI119:AI124)","v":454.61938326019947},{"$f":"SUM(AJ119:AJ124)","v":444.95098614170604},{"$f":"SUM(AK119:AK124)","v":435.28258902321249},{"$f":"SUM(AL119:AL124)","v":425.61419190471901},{"$f":"SUM(AM119:AM124)","v":415.94579478622552},{"$f":"SUM(AN119:AN124)","v":406.27739766773198},{"$f":"SUM(AO119:AO124)","v":396.60900054923849},{"$f":"SUM(AP119:AP124)","v":386.940603430745},{"$f":"SUM(AQ119:AQ124)","v":377.27220631225146},{"$f":"SUM(AR119:AR124)","v":367.60380919375802},{"$f":"SUM(AS119:AS124)","v":357.93541207526442},{"$f":"SUM(AT119:AT124)","v":348.26701495677099},{"$f":"SUM(AU119:AU124)","v":338.59861783827751},{"$f":"SUM(AV119:AV124)","v":328.93022071978402},{"$f":"SUM(AW119:AW124)","v":319.26182360129047},{"$f":"SUM(AX119:AX124)","v":309.59342648279699},{"$f":"SUM(AY119:AY124)","v":299.9250293643035},{"$f":"SUM(AZ119:AZ124)","v":290.25663224581001},{"$f":"SUM(BA119:BA124)","v":280.58823512731647},{"$f":"SUM(BB119:BB124)","v":270.91983800882298},{"$f":"SUM(BC119:BC124)","v":261.25144089032949},{"$f":"SUM(BD119:BD124)","v":251.583043771836},{"$f":"SUM(BE119:BE124)","v":241.91464665334246},{"$f":"SUM(BF119:BF124)","v":232.24624953484891},{"$f":"SUM(BG119:BG124)","v":222.57785241635548},{"$f":"SUM(BH119:BH124)","v":212.90945529786194},{"$f":"SUM(BI119:BI124)","v":203.24105817936848},{"$f":"SUM(BJ119:BJ124)","v":193.57266106087496},{"$f":"SUM(BK119:BK124)","v":183.90426394238145},{"$f":"SUM(BL119:BL124)","v":174.23586682388799},{"$f":"SUM(BM119:BM124)","v":164.5674697053945},{"$f":"SUM(BN119:BN124)","v":154.57342481965688},{"$f":"SUM(BO119:BO124)","v":136.50453763953703},{"$f":"SUM(BP119:BP124)","v":119.88825349230065},{"$f":"SUM(BQ119:BQ124)","v":103.30737587808511},{"$f":"SUM(BR119:BR124)","v":85.88995957870624},{"$f":"SUM(BS119:BS124)","v":69.118087986862406},{"$f":"SUM(BT119:BT124)","v":54.60204583592548},{"$f":"SUM(BU119:BU124)","v":41.314896009802332},{"$f":"SUM(BV119:BV124)","v":36.606800474689464},{"$f":"SUM(BW119:BW124)","v":32.477318995220067},{"$f":"SUM(BX119:BX124)","v":29.0914826199541},{"$f":"SUM(BY119:BY124)","v":25.57200051499747},{"$f":"SUM(BZ119:BZ124)","v":21.07628573356358}]
[null,null,null,null,null,null,null,null,null,null,"Regulatory"]
[{"$f":"MAX($A$18:A126)+1","v":60},{"$f":"'Infra Summary w.o AFUDC'!B39","v":"Power Delivery"},"Storm Secure",{"$f":"IFERROR(INDEX($O$17:$U$17,MATCH(TRUE,INDEX($O127:$U127<>0,0),0)),YEAR($F127))","v":2017},{"$f":"'Infra Summary w.o AFUDC'!D39","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E39","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F39","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G39","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J39","v":"Feeder Hardening"},null,{"$f":"'Infra Summary w.o AFUDC'!K39","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L39","v":1},{"$f":"'Infra Summary w.o AFUDC'!M39","v":567.3444379},{"$f":"'Infra Summary w.o AFUDC'!N39","v":497.04877293999999},{"$f":"'Infra Summary w.o AFUDC'!O39","v":583.35135606999995},{"$f":"'Infra Summary w.o AFUDC'!P39","v":666.73325324848724},{"$f":"'Infra Summary w.o AFUDC'!Q39","v":96.282001084277795},{"$f":"'Infra Summary w.o AFUDC'!R39","v":97.849148610920295},{"$f":"'Infra Summary w.o AFUDC'!S39","v":84.498670710176796},null,null,{"$f":"Y127*H127","v":3417.4628578437009},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB127:$BZ127)","v":3417.4628578437009},{"$f":"SUM(AB127:BZ127)","v":7618.4631634560355},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AB$16+1)","v":35.594768295046585},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AC$16+1)","v":101.6306418156211},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AD$16+1)","v":167.27615204850122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AE$16+1)","v":242.15194187699245},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AF$16+1)","v":284.83143411181209},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AG$16+1)","v":290.81981673546119},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AH$16+1)","v":295.81456086020052},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AI$16+1)","v":294.43140018283503},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AJ$16+1)","v":287.63614099856221},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AK$16+1)","v":280.8408818142895},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AL$16+1)","v":274.04562263001674},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AM$16+1)","v":267.25036344574403},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AN$16+1)","v":260.45510426147126},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AO$16+1)","v":253.6598450771985},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AP$16+1)","v":246.86458589292579},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AQ$16+1)","v":240.06932670865302},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AR$16+1)","v":233.27406752438026},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AS$16+1)","v":226.47880834010749},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AT$16+1)","v":219.68354915583473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AU$16+1)","v":212.88828997156202},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AV$16+1)","v":206.09303078728925},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AW$16+1)","v":199.29777160301654},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AX$16+1)","v":192.50251241874378},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AY$16+1)","v":185.70725323447104},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),AZ$16+1)","v":178.9119940501983},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BA$16+1)","v":172.11673486592554},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BB$16+1)","v":165.32147568165283},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BC$16+1)","v":158.52621649738006},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BD$16+1)","v":151.73095731310733},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BE$16+1)","v":144.93569812883459},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BF$16+1)","v":138.14043894456182},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BG$16+1)","v":131.34517976028911},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BH$16+1)","v":124.54992057601636},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BI$16+1)","v":117.75466139174361},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BJ$16+1)","v":110.95940220747087},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BK$16+1)","v":104.16414302319814},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BL$16+1)","v":97.368883838925385},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BM$16+1)","v":90.573624654652647},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BN$16+1)","v":83.239612005734273},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BO$16+1)","v":62.560697845444381},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BP$16+1)","v":44.948304819643567},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BQ$16+1)","v":26.519115026205764},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BR$16+1)","v":8.1892118232554409},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.0900979826017441},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.2189232284574443},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BU$16+1)","v":3.2083397438290996E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BV$16+1)","v":3.2083397438290996E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BW$16+1)","v":3.2083397438290996E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BX$16+1)","v":3.2083397438290996E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BY$16+1)","v":3.2083397438290996E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A127,RevReq!$C$16:$C$140,0),BZ$16+1)","v":3.2083397438290996E-13}]
[{"$f":"MAX($A$18:A127)+1","v":61},{"$f":"'Infra Summary w.o AFUDC'!B40","v":"Power Delivery"},"Storm Secure",2017,{"$f":"'Infra Summary w.o AFUDC'!D40","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E40","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F40","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G40","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J40","v":"Pole Program"},null,{"$f":"'Infra Summary w.o AFUDC'!K40","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L40","v":1},{"$f":"'Infra Summary w.o AFUDC'!M40","v":48.01990327},{"$f":"'Infra Summary w.o AFUDC'!N40","v":45.570575699999999},{"$f":"'Infra Summary w.o AFUDC'!O40","v":55.550257350000003},{"$f":"'Infra Summary w.o AFUDC'!P40","v":46.993202760057201},{"$f":"'Infra Summary w.o AFUDC'!Q40","v":21.548520980139401},{"$f":"'Infra Summary w.o AFUDC'!R40","v":21.5486579971484},{"$f":"'Infra Summary w.o AFUDC'!S40","v":22.003316526180701},null,null,334.30910283648609,334.30910283648609,767.49799575157306,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AB$16+1)","v":3.0127330352844188},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AC$16+1)","v":8.8216118457228294},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AD$16+1)","v":14.980312176369878},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AE$16+1)","v":21.095773097846802},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AF$16+1)","v":24.943632378708326},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AG$16+1)","v":27.105312769551933},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AH$16+1)","v":29.23905844483815},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AI$16+1)","v":29.96379318799114},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AJ$16+1)","v":29.279226275656562},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AK$16+1)","v":28.594659363321984},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AL$16+1)","v":27.910092450987406},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AM$16+1)","v":27.225525538652832},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AN$16+1)","v":26.540958626318254},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AO$16+1)","v":25.856391713983676},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AP$16+1)","v":25.171824801649098},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AQ$16+1)","v":24.48725788931452},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AR$16+1)","v":23.802690976979942},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AS$16+1)","v":23.118124064645365},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AT$16+1)","v":22.433557152310787},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AU$16+1)","v":21.748990239976209},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AV$16+1)","v":21.064423327641631},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AW$16+1)","v":20.379856415307053},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AX$16+1)","v":19.695289502972475},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AY$16+1)","v":19.010722590637897},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),AZ$16+1)","v":18.326155678303319},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BA$16+1)","v":17.641588765968741},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BB$16+1)","v":16.957021853634163},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BC$16+1)","v":16.272454941299586},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BD$16+1)","v":15.587888028965008},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BE$16+1)","v":14.90332111663043},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BF$16+1)","v":14.218754204295852},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BG$16+1)","v":13.534187291961274},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BH$16+1)","v":12.849620379626696},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BI$16+1)","v":12.165053467292118},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BJ$16+1)","v":11.48048655495754},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BK$16+1)","v":10.795919642622962},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BL$16+1)","v":10.111352730288385},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BM$16+1)","v":9.4267858179538067},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BN$16+1)","v":8.6966189357765344},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BO$16+1)","v":6.8336185696039928},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.1448784956217395},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BQ$16+1)","v":3.3477691007932493},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.9226752321060347},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.222223074693525},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BT$16+1)","v":0.57780400250907438},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A128,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[{"$f":"MAX($A$18:A128)+1","v":62},{"$f":"'Infra Summary w.o AFUDC'!B41","v":"Power Delivery"},"Storm Secure",2017,{"$f":"'Infra Summary w.o AFUDC'!D41","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E41","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F41","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G41","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J41","v":"Lateral Hardening"},null,{"$f":"'Infra Summary w.o AFUDC'!K41","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L41","v":1},{"$f":"'Infra Summary w.o AFUDC'!M41","v":2.1058307599999999},{"$f":"'Infra Summary w.o AFUDC'!N41","v":12.717920469999999},{"$f":"'Infra Summary w.o AFUDC'!O41","v":62.019328950000002},{"$f":"'Infra Summary w.o AFUDC'!P41","v":127.003946554322},{"$f":"'Infra Summary w.o AFUDC'!Q41","v":5.7586741403661001},{"$f":"'Infra Summary w.o AFUDC'!R41","v":10.4336221663508},{"$f":"'Infra Summary w.o AFUDC'!S41","v":14.417621813599601},null,null,287.58828962538661,287.58828962538661,688.82663019846837,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AB$16+1)","v":0.13211825650081313},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AC$16+1)","v":1.0593902162262756},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AD$16+1)","v":5.7261676363788965},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AE$16+1)","v":17.465240599787872},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AF$16+1)","v":25.426893404139953},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AG$16+1)","v":25.901057958202706},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AH$16+1)","v":26.897262432014042},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AI$16+1)","v":27.20630776580856},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AJ$16+1)","v":26.591911478158281},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AK$16+1)","v":25.977515190508001},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AL$16+1)","v":25.363118902857721},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AM$16+1)","v":24.748722615207441},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AN$16+1)","v":24.134326327557162},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AO$16+1)","v":23.519930039906882},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AP$16+1)","v":22.905533752256602},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AQ$16+1)","v":22.291137464606322},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AR$16+1)","v":21.676741176956043},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AS$16+1)","v":21.062344889305763},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AT$16+1)","v":20.447948601655483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AU$16+1)","v":19.833552314005203},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AV$16+1)","v":19.219156026354923},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AW$16+1)","v":18.604759738704644},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AX$16+1)","v":17.990363451054364},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AY$16+1)","v":17.375967163404084},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),AZ$16+1)","v":16.761570875753804},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BA$16+1)","v":16.147174588103525},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BB$16+1)","v":15.532778300453245},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BC$16+1)","v":14.918382012802965},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BD$16+1)","v":14.303985725152684},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BE$16+1)","v":13.689589437502402},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BF$16+1)","v":13.075193149852122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BG$16+1)","v":12.460796862201841},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BH$16+1)","v":11.846400574551559},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BI$16+1)","v":11.232004286901279},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BJ$16+1)","v":10.617607999250998},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BK$16+1)","v":10.003211711600716},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BL$16+1)","v":9.3888154239504349},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BM$16+1)","v":8.7744191363001534},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BN$16+1)","v":8.1580231399330536},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BO$16+1)","v":7.4817693697418441},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BP$16+1)","v":6.5133541310979588},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BQ$16+1)","v":4.3511032147813919},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BR$16+1)","v":0.93031540773560151},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BS$16+1)","v":0.70406272478446497},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BT$16+1)","v":0.37860472445814164},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BU$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BV$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BW$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BX$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BY$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A129,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-2.8645890569902673E-15}]
[{"$f":"MAX($A$18:A129)+1","v":63},{"$f":"'Infra Summary w.o AFUDC'!B42","v":"Power Delivery"},"Storm Secure",2017,{"$f":"'Infra Summary w.o AFUDC'!D42","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E42","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F42","v":2.1000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!G42","v":0.90258099999999997},null,null,{"$f":"'Infra Summary w.o AFUDC'!J42","v":"T&S Storm Secure"},null,{"$f":"'Infra Summary w.o AFUDC'!K42","v":2.1000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!L42","v":0.90258099999999997},{"$f":"'Infra Summary w.o AFUDC'!M42","v":53.793673939999998},{"$f":"'Infra Summary w.o AFUDC'!N42","v":27.17962477},{"$f":"'Infra Summary w.o AFUDC'!O42","v":90.396494820000001},{"$f":"'Infra Summary w.o AFUDC'!P42","v":84.5937506173711},{"$f":"'Infra Summary w.o AFUDC'!Q42","v":6.6171295328864002},{"$f":"'Infra Summary w.o AFUDC'!R42","v":4.5170946806446004},{"$f":"'Infra Summary w.o AFUDC'!S42","v":2.4344893065626998},null,null,325.48108148096276,360.61149246545494,915.50127581526851,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AB$16+1)","v":3.2472681779077739},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AC$16+1)","v":8.0783121190507341},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AD$16+1)","v":15.033201633517013},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AE$16+1)","v":25.32948008600626},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AF$16+1)","v":30.383207791026599},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AG$16+1)","v":30.506561895771561},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AH$16+1)","v":30.365646758836867},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AI$16+1)","v":29.944699369047012},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AJ$16+1)","v":29.374217065302211},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AK$16+1)","v":28.803734761557415},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AL$16+1)","v":28.233252457812618},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AM$16+1)","v":27.662770154067818},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AN$16+1)","v":27.092287850323022},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AO$16+1)","v":26.521805546578225},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AP$16+1)","v":25.951323242833428},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AQ$16+1)","v":25.380840939088628},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AR$16+1)","v":24.810358635343832},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AS$16+1)","v":24.239876331599035},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AT$16+1)","v":23.669394027854239},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AU$16+1)","v":23.098911724109438},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AV$16+1)","v":22.528429420364642},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AW$16+1)","v":21.957947116619845},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AX$16+1)","v":21.387464812875049},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AY$16+1)","v":20.816982509130249},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),AZ$16+1)","v":20.246500205385452},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BA$16+1)","v":19.676017901640655},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BB$16+1)","v":19.105535597895859},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BC$16+1)","v":18.535053294151059},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BD$16+1)","v":17.964570990406258},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BE$16+1)","v":17.394088686661462},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BF$16+1)","v":16.823606382916662},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BG$16+1)","v":16.253124079171862},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BH$16+1)","v":15.682641775427063},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BI$16+1)","v":15.112159471682265},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BJ$16+1)","v":14.541677167937467},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BK$16+1)","v":13.971194864192666},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BL$16+1)","v":13.400712560447868},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BM$16+1)","v":12.830230256703068},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BN$16+1)","v":12.25974795295827},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BO$16+1)","v":11.689265649213471},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BP$16+1)","v":11.118783345468673},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BQ$16+1)","v":10.548301041723875},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BR$16+1)","v":9.9778187379790744},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BS$16+1)","v":9.407336434234276},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BT$16+1)","v":8.8368541304894759},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BU$16+1)","v":8.2663718267446775},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BV$16+1)","v":7.6958895229998783},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BW$16+1)","v":7.125407219255079},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BX$16+1)","v":5.6098935798875047},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BY$16+1)","v":4.5345240032818177},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A130,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.4759947097891697}]
[{"$f":"MAX($A$18:A130)+1","v":64},{"$f":"'Infra Summary w.o AFUDC'!B43","v":"Power Delivery"},"Storm Secure",2017,{"$f":"'Infra Summary w.o AFUDC'!D43","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E43","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F43","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!G43","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J43","v":"Storm Mitigation"},null,{"$f":"'Infra Summary w.o AFUDC'!K43","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!L43","v":1},{"$f":"'Infra Summary w.o AFUDC'!M43","v":-1.6429849999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!N43","v":0},{"$f":"'Infra Summary w.o AFUDC'!O43","v":0},{"$f":"'Infra Summary w.o AFUDC'!P43","v":2.0545794700001001},{"$f":"'Infra Summary w.o AFUDC'!Q43","v":1.7000000000346001},{"$f":"'Infra Summary w.o AFUDC'!R43","v":0.39999652720169998},{"$f":"'Infra Summary w.o AFUDC'!S43","v":0},null,null,4.8226887397299549,4.8226887397299549,12.479719125896837,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AB$16+1)","v":-1.0229956368570567E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AC$16+1)","v":-2.0252919696164664E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AD$16+1)","v":-1.9838933614211725E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AE$16+1)","v":0.12598477380894521},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AF$16+1)","v":0.35721453085232185},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AG$16+1)","v":0.4806923416813445},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AH$16+1)","v":0.49567488022159656},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AI$16+1)","v":0.48524791399827105},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0.47482094777494543},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AK$16+1)","v":0.46439398155161993},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AL$16+1)","v":0.45396701532829442},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AM$16+1)","v":0.4435400491049688},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AN$16+1)","v":0.4331130828816433},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AO$16+1)","v":0.42268611665831779},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AP$16+1)","v":0.41225915043499217},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AQ$16+1)","v":0.40183218421166667},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AR$16+1)","v":0.39140521798834116},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AS$16+1)","v":0.38097825176501554},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AT$16+1)","v":0.37055128554169003},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AU$16+1)","v":0.36012431931836453},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AV$16+1)","v":0.34969735309503891},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AW$16+1)","v":0.33927038687171329},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AX$16+1)","v":0.32884342064838779},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AY$16+1)","v":0.31841645442506228},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),AZ$16+1)","v":0.30798948820173666},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BA$16+1)","v":0.29756252197841115},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BB$16+1)","v":0.28713555575508565},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BC$16+1)","v":0.27670858953176014},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BD$16+1)","v":0.26628162330843463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BE$16+1)","v":0.25585465708510907},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BF$16+1)","v":0.24542769086178354},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BG$16+1)","v":0.235000724638458},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BH$16+1)","v":0.2245737584151325},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BI$16+1)","v":0.21414679219180693},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0.2037198259684814},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BK$16+1)","v":0.19329285974515586},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BL$16+1)","v":0.18286589352183036},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BM$16+1)","v":0.1724389272985048},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BN$16+1)","v":0.16201196107517929},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BO$16+1)","v":0.15158499485185375},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BP$16+1)","v":0.14135305210147942},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0.1311004100470074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BR$16+1)","v":0.12063204521548657},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BS$16+1)","v":8.5775677834117367E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BT$16+1)","v":3.332867275481366E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.2519263205591032E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BV$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BW$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BX$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BY$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A131,RevReq!$C$16:$C$140,0),BZ$16+1)","v":3.5807363212378341E-16}]
[{"$f":"MAX($A$18:A131)+1","v":65},{"$f":"'Infra Summary w.o AFUDC'!B44","v":"Power Delivery"},"Storm Secure",2017,{"$f":"'Infra Summary w.o AFUDC'!D44","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E44","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F44","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!G44","v":0.90258099999999997},null,null,{"$f":"'Infra Summary w.o AFUDC'!J44","v":"T&S Inspections"},null,{"$f":"'Infra Summary w.o AFUDC'!K44","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!L44","v":0.90258099999999997},{"$f":"'Infra Summary w.o AFUDC'!M44","v":37.934722520000001},{"$f":"'Infra Summary w.o AFUDC'!N44","v":36.334317519999999},{"$f":"'Infra Summary w.o AFUDC'!O44","v":56.85566747},{"$f":"'Infra Summary w.o AFUDC'!P44","v":33.948243053522297},{"$f":"'Infra Summary w.o AFUDC'!Q44","v":9.023932849346},{"$f":"'Infra Summary w.o AFUDC'!R44","v":11.643388121046399},{"$f":"'Infra Summary w.o AFUDC'!S44","v":21.821129990451201},null,null,242.05874719203615,268.18506836731126,625.95855734372253,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AB$16+1)","v":2.3619847791272064},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AC$16+1)","v":6.9385135701496878},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AD$16+1)","v":12.599576102151806},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AE$16+1)","v":17.994664714332021},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AF$16+1)","v":20.297136316775962},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AG$16+1)","v":21.156669401010451},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AH$16+1)","v":22.786975053326838},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AI$16+1)","v":23.65015090939221},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AJ$16+1)","v":23.127154464618009},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AK$16+1)","v":22.604158019843815},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AL$16+1)","v":22.081161575069615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AM$16+1)","v":21.558165130295421},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AN$16+1)","v":21.035168685521224},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AO$16+1)","v":20.512172240747027},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AP$16+1)","v":19.989175795972834},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AQ$16+1)","v":19.46617935119864},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AR$16+1)","v":18.94318290642444},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AS$16+1)","v":18.420186461650246},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AT$16+1)","v":17.897190016876046},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AU$16+1)","v":17.374193572101849},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AV$16+1)","v":16.851197127327652},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AW$16+1)","v":16.328200682553458},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AX$16+1)","v":15.805204237779259},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AY$16+1)","v":15.282207793005062},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),AZ$16+1)","v":14.759211348230865},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BA$16+1)","v":14.236214903456668},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BB$16+1)","v":13.713218458682473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BC$16+1)","v":13.190222013908276},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BD$16+1)","v":12.667225569134079},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BE$16+1)","v":12.144229124359882},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BF$16+1)","v":11.621232679585685},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BG$16+1)","v":11.098236234811488},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BH$16+1)","v":10.575239790037291},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BI$16+1)","v":10.052243345263095},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BJ$16+1)","v":9.5292469004888982},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BK$16+1)","v":9.0062504557147012},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BL$16+1)","v":8.4832540109405041},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BM$16+1)","v":7.9602575661663089},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BN$16+1)","v":7.4372611213921118},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BO$16+1)","v":6.9142646766179148},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.9409804123389769},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BQ$16+1)","v":4.5841976722517135},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BR$16+1)","v":3.0963905496631519},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.7543125948598237},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.094400865565607},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BU$16+1)","v":0.75338823817155309},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BV$16+1)","v":0.28650990483073463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BW$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BX$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BY$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A132,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-2.8645890569902673E-15}]
[{"$f":"MAX($A$18:A132)+1","v":66},{"$f":"'Infra Summary w.o AFUDC'!B45","v":"Power Delivery"},"Storm Secure",2020,{"$f":"'Infra Summary w.o AFUDC'!D45","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E45","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F45","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G45","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J45","v":"Other"},null,{"$f":"'Infra Summary w.o AFUDC'!K45","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L45","v":1},{"$f":"'Infra Summary w.o AFUDC'!M45","v":0},{"$f":"'Infra Summary w.o AFUDC'!N45","v":0},{"$f":"'Infra Summary w.o AFUDC'!O45","v":0},{"$f":"'Infra Summary w.o AFUDC'!P45","v":0},{"$f":"'Infra Summary w.o AFUDC'!Q45","v":0},{"$f":"'Infra Summary w.o AFUDC'!R45","v":0},{"$f":"'Infra Summary w.o AFUDC'!S45","v":0},null,null,0,0,0,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),AZ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BA$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A133,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total Storm Secure",null,null,null,{"$f":"SUM(O127:O133)","v":709.18213853999998},{"$f":"SUM(P127:P133)","v":618.85121140000001},848.17310466000004,961.32697570376001,140.9302585870503,146.39190810331218,145.17522834697098,null,null,{"$f":"SUM(X127:X133)","v":4611.7227677183018},4672.979499878069,{"$f":"SUM(Z127:Z133)","v":10628.727341690963},null,44.347849548229938,{"$f":"SUM(AC127:AC133)","v":126.52644427480101},{"$f":"SUM(AD127:AD133)","v":215.6134257035574},{"$f":"SUM(AE127:AE133)","v":324.16308514877437},{"$f":"SUM(AF127:AF133)","v":386.23951853331528},{"$f":"SUM(AG127:AG133)","v":395.97011110167915},{"$f":"SUM(AH127:AH133)","v":405.59917842943798},{"$f":"SUM(AI127:AI133)","v":405.68159932907218},{"$f":"SUM(AJ127:AJ133)","v":396.48347123007227},{"$f":"SUM(AK127:AK133)","v":387.28534313107224},{"$f":"SUM(AL127:AL133)","v":378.08721503207244},{"$f":"SUM(AM127:AM133)","v":368.88908693307252},{"$f":"SUM(AN127:AN133)","v":359.69095883407255},{"$f":"SUM(AO127:AO133)","v":350.49283073507263},{"$f":"SUM(AP127:AP133)","v":341.29470263607271},{"$f":"SUM(AQ127:AQ133)","v":332.09657453707285},{"$f":"SUM(AR127:AR133)","v":322.89844643807288},{"$f":"SUM(AS127:AS133)","v":313.70031833907291},{"$f":"SUM(AT127:AT133)","v":304.50219024007299},{"$f":"SUM(AU127:AU133)","v":295.30406214107302},{"$f":"SUM(AV127:AV133)","v":286.10593404207316},{"$f":"SUM(AW127:AW133)","v":276.90780594307324},{"$f":"SUM(AX127:AX133)","v":267.70967784407333},{"$f":"SUM(AY127:AY133)","v":258.51154974507341},{"$f":"SUM(AZ127:AZ133)","v":249.31342164607346},{"$f":"SUM(BA127:BA133)","v":240.11529354707355},{"$f":"SUM(BB127:BB133)","v":230.91716544807363},{"$f":"SUM(BC127:BC133)","v":221.71903734907372},{"$f":"SUM(BD127:BD133)","v":212.52090925007377},{"$f":"SUM(BE127:BE133)","v":203.32278115107385},{"$f":"SUM(BF127:BF133)","v":194.12465305207394},{"$f":"SUM(BG127:BG133)","v":184.92652495307405},{"$f":"SUM(BH127:BH133)","v":175.72839685407411},{"$f":"SUM(BI127:BI133)","v":166.53026875507419},{"$f":"SUM(BJ127:BJ133)","v":157.33214065607424},{"$f":"SUM(BK127:BK133)","v":148.13401255707433},{"$f":"SUM(BL127:BL133)","v":138.93588445807441},{"$f":"SUM(BM127:BM133)","v":129.7377563590745},{"$f":"SUM(BN127:BN133)","v":119.95327511686942},{"$f":"SUM(BO127:BO133)","v":95.631201105473465},{"$f":"SUM(BP127:BP133)","v":73.807654256272386},{"$f":"SUM(BQ127:BQ133)","v":49.481586465802998},{"$f":"SUM(BR127:BR133)","v":24.23704379595479},{"$f":"SUM(BS127:BS133)","v":18.26380848900795},{"$f":"SUM(BT127:BT133)","v":13.139915624234558},{"$f":"SUM(BU127:BU133)","v":9.0250119912371076},{"$f":"SUM(BV127:BV133)","v":7.9823994278309307},{"$f":"SUM(BW127:BW133)","v":7.1254072192553943},{"$f":"SUM(BX127:BX133)","v":5.60989357988782},{"$f":"SUM(BY127:BY133)","v":4.534524003282133},{"$f":"SUM(BZ127:BZ133)","v":2.4759947097894854}]
[{"$f":"MAX($A$18:A134)+1","v":67},{"$f":"'Infra Summary w.o AFUDC'!B47","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C47","v":"Regulatory"},{"$f":"IFERROR(INDEX($O$17:$U$17,MATCH(TRUE,INDEX($O135:$U135<>0,0),0)),YEAR($F135))","v":2017},{"$f":"'Infra Summary w.o AFUDC'!D47","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E47","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F47","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!G47","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J47","v":"Relocations"},null,{"$f":"'Infra Summary w.o AFUDC'!K47","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!L47","v":1},{"$f":"'Infra Summary w.o AFUDC'!M47","v":26.938004459999998},{"$f":"'Infra Summary w.o AFUDC'!N47","v":33.206152189999997},{"$f":"'Infra Summary w.o AFUDC'!O47","v":35.017548329999997},{"$f":"'Infra Summary w.o AFUDC'!P47","v":28.7845593603416},{"$f":"'Infra Summary w.o AFUDC'!Q47","v":36.046088446129602},{"$f":"'Infra Summary w.o AFUDC'!R47","v":36.675686652698701},{"$f":"'Infra Summary w.o AFUDC'!S47","v":36.525614544394799},null,null,{"$f":"Y135*H135","v":283.61325730328474},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB135:$BZ135)","v":283.61325730328474},{"$f":"SUM(AB135:BZ135)","v":703.25967235352209},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AB$16+1)","v":1.6772801351330617},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AC$16+1)","v":5.388185097095346},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AD$16+1)","v":9.5263852527818749},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AE$16+1)","v":13.30332506242573},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AF$16+1)","v":17.063924663362858},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AG$16+1)","v":21.234183481893051},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AH$16+1)","v":25.342680505214702},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AI$16+1)","v":27.07536256867553},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AJ$16+1)","v":26.48778004571308},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AK$16+1)","v":25.900197522750634},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AL$16+1)","v":25.312614999788188},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AM$16+1)","v":24.725032476825742},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AN$16+1)","v":24.137449953863296},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AO$16+1)","v":23.549867430900846},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AP$16+1)","v":22.9622849079384},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AQ$16+1)","v":22.374702384975954},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AR$16+1)","v":21.787119862013505},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AS$16+1)","v":21.199537339051062},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AT$16+1)","v":20.611954816088613},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AU$16+1)","v":20.024372293126167},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AV$16+1)","v":19.43678977016372},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AW$16+1)","v":18.849207247201271},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AX$16+1)","v":18.261624724238825},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AY$16+1)","v":17.674042201276379},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),AZ$16+1)","v":17.086459678313929},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BA$16+1)","v":16.498877155351483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BB$16+1)","v":15.911294632389039},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BC$16+1)","v":15.323712109426591},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BD$16+1)","v":14.736129586464145},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BE$16+1)","v":14.148547063501697},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BF$16+1)","v":13.560964540539251},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BG$16+1)","v":12.973382017576803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BH$16+1)","v":12.385799494614357},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BI$16+1)","v":11.798216971651911},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BJ$16+1)","v":11.210634448689463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BK$16+1)","v":10.623051925727015},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BL$16+1)","v":10.035469402764569},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BM$16+1)","v":9.4478868798021232},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BN$16+1)","v":8.8603043568396753},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BO$16+1)","v":8.2727218338772293},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BP$16+1)","v":7.3653833068025278},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BQ$16+1)","v":6.0978235252831663},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BR$16+1)","v":4.8101321833908326},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BS$16+1)","v":3.6608777422216563},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.579796154951687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.4867238461436851},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BV$16+1)","v":0.47957875470144962},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.4322945284951335E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.4322945284951335E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.4322945284951335E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A135,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.4322945284951335E-14}]
[{"$f":"MAX($A$18:A135)+1","v":68},{"$f":"'Infra Summary w.o AFUDC'!B48","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C48","v":"Regulatory"},2017,{"$f":"'Infra Summary w.o AFUDC'!D48","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E48","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F48","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!G48","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J48","v":"Regulatory Comliance"},null,{"$f":"'Infra Summary w.o AFUDC'!K48","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!L48","v":1},{"$f":"'Infra Summary w.o AFUDC'!M48","v":13.025603739999999},{"$f":"'Infra Summary w.o AFUDC'!N48","v":15.504895100000001},{"$f":"'Infra Summary w.o AFUDC'!O48","v":17.059600660000001},{"$f":"'Infra Summary w.o AFUDC'!P48","v":17.1744711617918},{"$f":"'Infra Summary w.o AFUDC'!Q48","v":15.6355743092361},{"$f":"'Infra Summary w.o AFUDC'!R48","v":15.9482879906409},{"$f":"'Infra Summary w.o AFUDC'!S48","v":15.948275815243001},null,null,134.9028663877406,134.9028663877406,332.63009499216366,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AB$16+1)","v":0.81103210275498316},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AC$16+1)","v":2.5710575988980162},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AD$16+1)","v":4.546313287447437},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AE$16+1)","v":6.5844975253196578},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AF$16+1)","v":8.4908854164972425},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AG$16+1)","v":10.279589631759505},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AH$16+1)","v":12.047972803674462},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AI$16+1)","v":12.783159342409359},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AJ$16+1)","v":12.505242609640295},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AK$16+1)","v":12.227325876871229},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AL$16+1)","v":11.949409144102164},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AM$16+1)","v":11.6714924113331},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AN$16+1)","v":11.393575678564035},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AO$16+1)","v":11.115658945794971},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AP$16+1)","v":10.837742213025907},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AQ$16+1)","v":10.559825480256841},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AR$16+1)","v":10.281908747487776},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AS$16+1)","v":10.003992014718712},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AT$16+1)","v":9.7260752819496474},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AU$16+1)","v":9.4481585491805813},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AV$16+1)","v":9.1702418164115151},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AW$16+1)","v":8.8923250836424508},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AX$16+1)","v":8.6144083508733864},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AY$16+1)","v":8.336491618104322},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),AZ$16+1)","v":8.0585748853352559},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BA$16+1)","v":7.7806581525661915},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BB$16+1)","v":7.5027414197971272},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BC$16+1)","v":7.224824687028061},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BD$16+1)","v":6.9469079542589984},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BE$16+1)","v":6.6689912214899332},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BF$16+1)","v":6.3910744887208697},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BG$16+1)","v":6.1131577559518053},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BH$16+1)","v":5.835241023182741},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BI$16+1)","v":5.5573242904136766},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BJ$16+1)","v":5.2794075576446122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BK$16+1)","v":5.0014908248755479},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BL$16+1)","v":4.7235740921064835},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BM$16+1)","v":4.4456573593374191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BN$16+1)","v":4.1677406265683548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BO$16+1)","v":3.8898238937992908},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BP$16+1)","v":3.4572923301790164},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.8571270050042621},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.2450222757773703},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.654126253787368},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.1232636482704279},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BU$16+1)","v":0.64829197353949819},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BV$16+1)","v":0.20939974181169069},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.0026061699465936E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.0026061699465936E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.0026061699465936E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A136,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.0026061699465936E-14}]
[{"$f":"MAX($A$18:A136)+1","v":69},{"$f":"'Infra Summary w.o AFUDC'!B49","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C49","v":"Regulatory"},2017,{"$f":"'Infra Summary w.o AFUDC'!D49","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E49","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F49","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G49","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J49","v":"Compliance"},null,{"$f":"'Infra Summary w.o AFUDC'!K49","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L49","v":1},{"$f":"'Infra Summary w.o AFUDC'!M49","v":38.841304209999997},{"$f":"'Infra Summary w.o AFUDC'!N49","v":11.9828891},{"$f":"'Infra Summary w.o AFUDC'!O49","v":12.41405322},{"$f":"'Infra Summary w.o AFUDC'!P49","v":10.621241221206001},{"$f":"'Infra Summary w.o AFUDC'!Q49","v":21.8050270539282},{"$f":"'Infra Summary w.o AFUDC'!R49","v":25.345886990063601},{"$f":"'Infra Summary w.o AFUDC'!S49","v":20.474991380890799},null,null,175.69362461795546,175.69362461795546,415.67933363720294,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AB$16+1)","v":2.4368745532252047},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AC$16+1)","v":5.5746546878212149},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AD$16+1)","v":6.9878161388750044},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AE$16+1)","v":8.2835826235637864},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AF$16+1)","v":10.138349739664587},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AG$16+1)","v":12.874443538769171},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AH$16+1)","v":15.465312215913704},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AI$16+1)","v":16.405961796317918},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AJ$16+1)","v":16.035198198856456},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AK$16+1)","v":15.664434601394996},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AL$16+1)","v":15.293671003933536},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AM$16+1)","v":14.922907406472074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AN$16+1)","v":14.552143809010614},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AO$16+1)","v":14.181380211549154},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AP$16+1)","v":13.810616614087692},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AQ$16+1)","v":13.439853016626232},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AR$16+1)","v":13.069089419164772},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AS$16+1)","v":12.698325821703312},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AT$16+1)","v":12.32756222424185},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AU$16+1)","v":11.95679862678039},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AV$16+1)","v":11.58603502931893},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AW$16+1)","v":11.21527143185747},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AX$16+1)","v":10.844507834396008},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AY$16+1)","v":10.473744236934548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),AZ$16+1)","v":10.102980639473088},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BA$16+1)","v":9.7322170420116265},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BB$16+1)","v":9.3614534445501665},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BC$16+1)","v":8.9906898470887064},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BD$16+1)","v":8.6199262496272446},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BE$16+1)","v":8.2491626521657864},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BF$16+1)","v":7.8783990547043246},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BG$16+1)","v":7.5076354572428645},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BH$16+1)","v":7.1368718597814036},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BI$16+1)","v":6.7661082623199427},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BJ$16+1)","v":6.3953446648584826},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BK$16+1)","v":6.0245810673970226},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BL$16+1)","v":5.6538174699355617},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.2830538724741007},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BN$16+1)","v":4.8754063543877217},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BO$16+1)","v":3.5750804896843347},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BP$16+1)","v":3.0110446548671175},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.469920100281489},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.9930873982644652},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.2763478768239311},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BT$16+1)","v":0.53767039878470846},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BU$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BV$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BW$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BX$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BY$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A137,RevReq!$C$16:$C$140,0),BZ$16+1)","v":8.5937671709708019E-15}]
[null,null,null,null,null,null,null,null,null,null,"Total Regulatory",null,null,null,{"$f":"SUM(O134:O137)","v":787.98705094999991},{"$f":"SUM(P134:P137)","v":679.54514778999999},912.66430687000002,1017.9072474470994,214.4169483963442,224.36176973671536,218.12411008749956,null,null,{"$f":"SUM(X134:X137)","v":5205.9325160272829},5267.18924818705,{"$f":"SUM(Z134:Z137)","v":12080.296442673853},null,49.273036339343186,{"$f":"SUM(AC134:AC137)","v":140.06034165861558},{"$f":"SUM(AD134:AD137)","v":236.67394038266173},{"$f":"SUM(AE134:AE137)","v":352.33449036008358},{"$f":"SUM(AF134:AF137)","v":421.93267835283996},{"$f":"SUM(AG134:AG137)","v":440.35832775410091},{"$f":"SUM(AH134:AH137)","v":458.45514395424084},{"$f":"SUM(AI134:AI137)","v":461.94608303647499},{"$f":"SUM(AJ134:AJ137)","v":451.51169208428206},{"$f":"SUM(AK134:AK137)","v":441.07730113208913},{"$f":"SUM(AL134:AL137)","v":430.64291017989632},{"$f":"SUM(AM134:AM137)","v":420.20851922770339},{"$f":"SUM(AN134:AN137)","v":409.77412827551046},{"$f":"SUM(AO134:AO137)","v":399.33973732331759},{"$f":"SUM(AP134:AP137)","v":388.90534637112472},{"$f":"SUM(AQ134:AQ137)","v":378.47095541893185},{"$f":"SUM(AR134:AR137)","v":368.03656446673892},{"$f":"SUM(AS134:AS137)","v":357.602173514546},{"$f":"SUM(AT134:AT137)","v":347.16778256235307},{"$f":"SUM(AU134:AU137)","v":336.73339161016014},{"$f":"SUM(AV134:AV137)","v":326.29900065796733},{"$f":"SUM(AW134:AW137)","v":315.8646097057744},{"$f":"SUM(AX134:AX137)","v":305.43021875358147},{"$f":"SUM(AY134:AY137)","v":294.99582780138866},{"$f":"SUM(AZ134:AZ137)","v":284.56143684919573},{"$f":"SUM(BA134:BA137)","v":274.12704589700286},{"$f":"SUM(BB134:BB137)","v":263.69265494480999},{"$f":"SUM(BC134:BC137)","v":253.25826399261709},{"$f":"SUM(BD134:BD137)","v":242.82387304042413},{"$f":"SUM(BE134:BE137)","v":232.38948208823126},{"$f":"SUM(BF134:BF137)","v":221.95509113603839},{"$f":"SUM(BG134:BG137)","v":211.52070018384552},{"$f":"SUM(BH134:BH137)","v":201.08630923165259},{"$f":"SUM(BI134:BI137)","v":190.65191827945972},{"$f":"SUM(BJ134:BJ137)","v":180.21752732726679},{"$f":"SUM(BK134:BK137)","v":169.78313637507392},{"$f":"SUM(BL134:BL137)","v":159.34874542288102},{"$f":"SUM(BM134:BM137)","v":148.91435447068815},{"$f":"SUM(BN134:BN137)","v":137.85672645466519},{"$f":"SUM(BO134:BO137)","v":111.36882732283432},{"$f":"SUM(BP134:BP137)","v":87.64137454812105},{"$f":"SUM(BQ134:BQ137)","v":60.906457096371916},{"$f":"SUM(BR134:BR137)","v":33.285285653387461},{"$f":"SUM(BS134:BS137)","v":24.855160361840905},{"$f":"SUM(BT134:BT137)","v":17.380645826241381},{"$f":"SUM(BU134:BU137)","v":11.160027810920299},{"$f":"SUM(BV134:BV137)","v":8.6713779243440801},{"$f":"SUM(BW134:BW137)","v":7.1254072192554272},{"$f":"SUM(BX134:BX137)","v":5.6098935798878529},{"$f":"SUM(BY134:BY137)","v":4.5345240032821659},{"$f":"SUM(BZ134:BZ137)","v":2.4759947097895183}]
[null,null,null,null,null,null,null,null,null,null,"Other"]
[{"$f":"MAX($A$18:A139)+1","v":70},{"$f":"'Infra Summary w.o AFUDC'!B52","v":"Power Delivery"},"Reliability",{"$f":"IFERROR(INDEX($O$17:$U$17,MATCH(TRUE,INDEX($O140:$U140<>0,0),0)),YEAR($F140))","v":2017},{"$f":"'Infra Summary w.o AFUDC'!D52","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E52","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F52","v":6.7000000000000004E-2},{"$f":"'Infra Summary w.o AFUDC'!G52","v":0.90258099999999997},null,null,{"$f":"'Infra Summary w.o AFUDC'!J52","v":"Fleet"},null,{"$f":"'Infra Summary w.o AFUDC'!K52","v":6.7000000000000004E-2},{"$f":"'Infra Summary w.o AFUDC'!L52","v":0.90258099999999997},{"$f":"'Infra Summary w.o AFUDC'!M52","v":53.732787610000003},{"$f":"'Infra Summary w.o AFUDC'!N52","v":48.74734978},{"$f":"'Infra Summary w.o AFUDC'!O52","v":64.036640009999999},{"$f":"'Infra Summary w.o AFUDC'!P52","v":55.360903427099998},{"$f":"'Infra Summary w.o AFUDC'!Q52","v":40.244354264201903},{"$f":"'Infra Summary w.o AFUDC'!R52","v":35.835994797849601},{"$f":"'Infra Summary w.o AFUDC'!S52","v":54.440578677756399},null,null,{"$f":"Y140*H140","v":360.42831879441661},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB140:$BZ140)","v":399.33071801247382},{"$f":"SUM(AB140:BZ140)","v":617.45035033579313},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AB$16+1)","v":4.4171667684708726},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AC$16+1)","v":12.660241889031635},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AD$16+1)","v":21.404340904978454},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AE$16+1)","v":30.311308311633255},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AF$16+1)","v":36.859266293459768},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AG$16+1)","v":41.479352424297574},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AH$16+1)","v":47.009576323970919},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AI$16+1)","v":49.289048316859166},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AJ$16+1)","v":46.909354286907366},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AK$16+1)","v":44.529660256955566},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AL$16+1)","v":42.149966227003766},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AM$16+1)","v":39.770272197051966},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AN$16+1)","v":37.390578167100166},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AO$16+1)","v":35.010884137148366},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AP$16+1)","v":32.631190107196566},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AQ$16+1)","v":28.287035236687238},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AR$16+1)","v":22.87943875034307},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AS$16+1)","v":17.391297300493111},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AT$16+1)","v":12.195064983456559},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AU$16+1)","v":8.1850535909306483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AV$16+1)","v":5.0605076364016401},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AW$16+1)","v":1.6297462254155888},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AX$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AY$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),AZ$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BA$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BB$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BC$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BD$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BE$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BF$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BG$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BH$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BI$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BJ$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BK$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BL$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BM$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BN$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BO$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BP$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BR$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BS$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BT$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BU$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BV$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BW$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BX$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BY$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A140,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-1.1458356227961069E-14}]
[{"$f":"MAX($A$18:A140)+1","v":71},{"$f":"'Infra Summary w.o AFUDC'!B53","v":"Power Delivery"},"Reliability",2017,{"$f":"'Infra Summary w.o AFUDC'!D53","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E53","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F53","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G53","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J53","v":"Outside Requests"},null,{"$f":"'Infra Summary w.o AFUDC'!K53","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L53","v":1},{"$f":"'Infra Summary w.o AFUDC'!M53","v":41.311424639999998},{"$f":"'Infra Summary w.o AFUDC'!N53","v":77.82846957000001},{"$f":"'Infra Summary w.o AFUDC'!O53","v":48.521232020000006},{"$f":"'Infra Summary w.o AFUDC'!P53","v":5.8040380597723003},{"$f":"'Infra Summary w.o AFUDC'!Q53","v":5.7799601855146001},{"$f":"'Infra Summary w.o AFUDC'!R53","v":5.8955583957193998},{"$f":"'Infra Summary w.o AFUDC'!S53","v":5.8955597373371997},null,null,260.34873093403615,260.34873093403615,561.25806519942296,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AB$16+1)","v":2.5918480728249649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AC$16+1)","v":10.01246801390127},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AD$16+1)","v":17.729322390646267},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AE$16+1)","v":20.761867275546603},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AF$16+1)","v":21.041676636491999},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AG$16+1)","v":21.312049935542024},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AH$16+1)","v":21.574377969917371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AI$16+1)","v":21.451373693646392},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AJ$16+1)","v":20.950761701376365},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AK$16+1)","v":20.450149709106338},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AL$16+1)","v":19.949537716836311},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AM$16+1)","v":19.448925724566283},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AN$16+1)","v":18.948313732296256},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AO$16+1)","v":18.447701740026229},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AP$16+1)","v":17.947089747756202},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AQ$16+1)","v":17.446477755486171},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AR$16+1)","v":16.945865763216144},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AS$16+1)","v":16.445253770946117},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AT$16+1)","v":15.94464177867609},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AU$16+1)","v":15.444029786406062},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AV$16+1)","v":14.943417794136035},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AW$16+1)","v":14.442805801866006},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AX$16+1)","v":13.942193809595979},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AY$16+1)","v":13.441581817325952},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),AZ$16+1)","v":12.940969825055925},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BA$16+1)","v":12.440357832785896},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BB$16+1)","v":11.939745840515869},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BC$16+1)","v":11.439133848245842},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BD$16+1)","v":10.938521855975814},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BE$16+1)","v":10.437909863705787},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BF$16+1)","v":9.93729787143576},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BG$16+1)","v":9.4366858791657329},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BH$16+1)","v":8.9360738868957057},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BI$16+1)","v":8.4354618946256767},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BJ$16+1)","v":7.9348499023556496},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BK$16+1)","v":7.4342379100856224},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BL$16+1)","v":6.9336259178155952},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BM$16+1)","v":6.4330139255455672},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.8931723724171849},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BO$16+1)","v":4.3420787344350931},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.0638330644521643},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0.72290609902163983},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BR$16+1)","v":0.51895904145454763},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BS$16+1)","v":0.33068092438512364},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BT$16+1)","v":0.15481657091154963},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BU$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BV$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BW$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BX$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BY$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A141,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-2.8645890569902673E-15}]
[{"$f":"MAX($A$18:A141)+1","v":72},{"$f":"'Infra Summary w.o AFUDC'!B54","v":"Power Delivery"},"Reliability",2017,{"$f":"'Infra Summary w.o AFUDC'!D54","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E54","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F54","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!G54","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J54","v":"MP Outside Requests"},null,{"$f":"'Infra Summary w.o AFUDC'!K54","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!L54","v":1},{"$f":"'Infra Summary w.o AFUDC'!M54","v":16.360060579999999},{"$f":"'Infra Summary w.o AFUDC'!N54","v":9.0428999999999995},{"$f":"'Infra Summary w.o AFUDC'!O54","v":1.9085559599999999},{"$f":"'Infra Summary w.o AFUDC'!P54","v":4.1852807498900004},{"$f":"'Infra Summary w.o AFUDC'!Q54","v":29.953348691473799},{"$f":"'Infra Summary w.o AFUDC'!R54","v":7.8000157371333998},{"$f":"'Infra Summary w.o AFUDC'!S54","v":7.6000021425897},null,null,94.659978301362699,94.659978301362699,231.76282945106018,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AB$16+1)","v":1.018650236737227},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AC$16+1)","v":2.5797403238403032},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AD$16+1)","v":3.2090112051499249},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AE$16+1)","v":3.5220277800840538},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AF$16+1)","v":5.5735606787630001},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AG$16+1)","v":7.807153197466528},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AH$16+1)","v":8.6013628636376698},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AI$16+1)","v":8.890506949800141},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AJ$16+1)","v":8.6968661178126734},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AK$16+1)","v":8.5032252858252075},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AL$16+1)","v":8.3095844538377399},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AM$16+1)","v":8.1159436218502741},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AN$16+1)","v":7.9223027898628082},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AO$16+1)","v":7.7286619578753406},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AP$16+1)","v":7.5350211258878748},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AQ$16+1)","v":7.3413802939004071},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AR$16+1)","v":7.1477394619129413},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AS$16+1)","v":6.9540986299254737},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AT$16+1)","v":6.7604577979380078},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AU$16+1)","v":6.566816965950542},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AV$16+1)","v":6.3731761339630744},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AW$16+1)","v":6.1795353019756085},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AX$16+1)","v":5.9858944699881409},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AY$16+1)","v":5.7922536380006751},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),AZ$16+1)","v":5.5986128060132083},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BA$16+1)","v":5.4049719740257416},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BB$16+1)","v":5.2113311420382749},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BC$16+1)","v":5.0176903100508081},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BD$16+1)","v":4.8240494780633423},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BE$16+1)","v":4.6304086460758755},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BF$16+1)","v":4.4367678140884088},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BG$16+1)","v":4.2431269821009421},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.0494861501134753},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BI$16+1)","v":3.8558453181260086},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BJ$16+1)","v":3.6622044861385423},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BK$16+1)","v":3.4685636541510756},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BL$16+1)","v":3.2749228221636093},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BM$16+1)","v":3.0812819901761417},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.8876411581886745},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.6940003262012069},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.3061644265774923},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.8316000483280697},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.5605802080012889},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.3610179460248204},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BT$16+1)","v":0.83623940407569652},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BU$16+1)","v":0.31156358377490323},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BV$16+1)","v":9.9787494577032704E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BW$16+1)","v":4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BX$16+1)","v":4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BY$16+1)","v":4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A142,RevReq!$C$16:$C$140,0),BZ$16+1)","v":4.296883585485401E-15}]
[{"$f":"MAX($A$18:A142)+1","v":73},{"$f":"'Infra Summary w.o AFUDC'!B55","v":"Power Delivery"},"Reliability",2017,{"$f":"'Infra Summary w.o AFUDC'!D55","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E55","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F55","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G55","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J55","v":"Streetlight Restoration"},null,{"$f":"'Infra Summary w.o AFUDC'!K55","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L55","v":1},{"$f":"'Infra Summary w.o AFUDC'!M55","v":13.52318358},{"$f":"'Infra Summary w.o AFUDC'!N55","v":14.953753770000001},{"$f":"'Infra Summary w.o AFUDC'!O55","v":21.75355703},{"$f":"'Infra Summary w.o AFUDC'!P55","v":20.421394365779499},{"$f":"'Infra Summary w.o AFUDC'!Q55","v":18.295687052460501},{"$f":"'Infra Summary w.o AFUDC'!R55","v":18.6615995638813},{"$f":"'Infra Summary w.o AFUDC'!S55","v":18.6615983150113},null,null,152.99780308943679,152.99780308943679,370.97929250293186,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AB$16+1)","v":0.84843448527175291},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AC$16+1)","v":2.6173375610807108},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AD$16+1)","v":4.865296128704502},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AE$16+1)","v":7.4081945030391392},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AF$16+1)","v":9.67888878772367},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AG$16+1)","v":11.788445644884824},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AH$16+1)","v":13.872536070983461},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AI$16+1)","v":14.736908744294428},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AJ$16+1)","v":14.406015178168424},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AK$16+1)","v":14.07512161204242},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AL$16+1)","v":13.744228045916419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AM$16+1)","v":13.413334479790414},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AN$16+1)","v":13.082440913664414},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AO$16+1)","v":12.751547347538409},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AP$16+1)","v":12.420653781412408},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AQ$16+1)","v":12.089760215286404},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AR$16+1)","v":11.758866649160403},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AS$16+1)","v":11.427973083034402},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AT$16+1)","v":11.097079516908398},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AU$16+1)","v":10.766185950782395},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AV$16+1)","v":10.435292384656393},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AW$16+1)","v":10.10439881853039},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AX$16+1)","v":9.7735052524043873},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AY$16+1)","v":9.4426116862783829},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),AZ$16+1)","v":9.111718120152382},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BA$16+1)","v":8.7808245540263776},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BB$16+1)","v":8.4499309879003768},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BC$16+1)","v":8.1190374217743724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BD$16+1)","v":7.7881438556483706},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BE$16+1)","v":7.457250289522368},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BF$16+1)","v":7.1263567233963654},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BG$16+1)","v":6.7954631572703628},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BH$16+1)","v":6.4645695911443601},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BI$16+1)","v":6.1336760250183575},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BJ$16+1)","v":5.8027824588923549},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BK$16+1)","v":5.4718888927663523},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BL$16+1)","v":5.1409953266403496},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BM$16+1)","v":4.810101760514347},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BN$16+1)","v":4.4663665033095858},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BO$16+1)","v":3.8015934766514929},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BP$16+1)","v":3.1319831769224886},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.3420813966012615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.6426950306597774},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.0467259610715109},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BT$16+1)","v":0.49005095149181394},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A143,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.1458356227961069E-14}]
[{"$f":"MAX($A$18:A143)+1","v":74},{"$f":"'Infra Summary w.o AFUDC'!B56","v":"Power Delivery"},"Reliability",2017,{"$f":"'Infra Summary w.o AFUDC'!D56","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E56","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F56","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G56","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J56","v":"Restoration"},null,{"$f":"'Infra Summary w.o AFUDC'!K56","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L56","v":1},{"$f":"'Infra Summary w.o AFUDC'!M56","v":112.86561422},{"$f":"'Infra Summary w.o AFUDC'!N56","v":125.39354138},{"$f":"'Infra Summary w.o AFUDC'!O56","v":129.86376981000001},{"$f":"'Infra Summary w.o AFUDC'!P56","v":143.107882337962},{"$f":"'Infra Summary w.o AFUDC'!Q56","v":130.18775220235599},{"$f":"'Infra Summary w.o AFUDC'!R56","v":132.74886907417499},{"$f":"'Infra Summary w.o AFUDC'!S56","v":132.844808737054},null,null,1105.2383010127166,1105.2383010127166,2664.7714942861403,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AB$16+1)","v":7.0811047368496896},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AC$16+1)","v":21.881424428253069},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AD$16+1)","v":37.436015760129067},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AE$16+1)","v":53.767539769163506},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AF$16+1)","v":69.761728000530482},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AG$16+1)","v":84.747912748813548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AH$16+1)","v":99.556285495898067},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AI$16+1)","v":105.68809770498368},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AJ$16+1)","v":103.31126492624227},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AK$16+1)","v":100.9344321475009},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AL$16+1)","v":98.557599368759497},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AM$16+1)","v":96.180766590018123},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AN$16+1)","v":93.803933811276721},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AO$16+1)","v":91.427101032535347},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AP$16+1)","v":89.050268253793945},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AQ$16+1)","v":86.673435475052557},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AR$16+1)","v":84.296602696311169},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AS$16+1)","v":81.919769917569766},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AT$16+1)","v":79.542937138828378},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AU$16+1)","v":77.16610436008699},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AV$16+1)","v":74.789271581345588},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AW$16+1)","v":72.4124388026042},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AX$16+1)","v":70.035606023862812},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AY$16+1)","v":67.658773245121409},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),AZ$16+1)","v":65.281940466380021},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BA$16+1)","v":62.905107687638626},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BB$16+1)","v":60.528274908897238},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BC$16+1)","v":58.151442130155843},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BD$16+1)","v":55.774609351414448},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BE$16+1)","v":53.397776572673052},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BF$16+1)","v":51.020943793931664},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BG$16+1)","v":48.644111015190276},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BH$16+1)","v":46.267278236448874},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BI$16+1)","v":43.890445457707486},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BJ$16+1)","v":41.513612678966098},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BK$16+1)","v":39.136779900224703},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BL$16+1)","v":36.759947121483307},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BM$16+1)","v":34.383114342741919},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BN$16+1)","v":31.899103742842257},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BO$16+1)","v":26.735126610118485},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BP$16+1)","v":21.566517687104348},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BQ$16+1)","v":16.608253550591616},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BR$16+1)","v":11.689485250038093},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BS$16+1)","v":7.4487237412613334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BT$16+1)","v":3.4884860247995517},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A144,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[{"$f":"MAX($A$18:A144)+1","v":75},{"$f":"'Infra Summary w.o AFUDC'!B57","v":"Power Delivery"},"Reliability",2017,{"$f":"'Infra Summary w.o AFUDC'!D57","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E57","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F57","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G57","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J57","v":"Other Requests"},null,{"$f":"'Infra Summary w.o AFUDC'!K57","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L57","v":1},{"$f":"'Infra Summary w.o AFUDC'!M57","v":44.816447189999998},{"$f":"'Infra Summary w.o AFUDC'!N57","v":47.833986160000002},{"$f":"'Infra Summary w.o AFUDC'!O57","v":50.224614340000002},{"$f":"'Infra Summary w.o AFUDC'!P57","v":62.432864307384399},{"$f":"'Infra Summary w.o AFUDC'!Q57","v":117.778462054808},{"$f":"'Infra Summary w.o AFUDC'!R57","v":98.695866716838907},{"$f":"'Infra Summary w.o AFUDC'!S57","v":126.225280085146},null,null,635.72706453130809,635.72706453130809,1610.0276924935436,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AB$16+1)","v":2.8117505821329942},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AC$16+1)","v":8.5658489702216905},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AD$16+1)","v":14.537856146580598},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AE$16+1)","v":21.297304414714368},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AF$16+1)","v":32.147420962782796},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AG$16+1)","v":45.036528719105135},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AH$16+1)","v":58.171947210027362},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AI$16+1)","v":64.820556562756309},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AJ$16+1)","v":63.384498498338615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AK$16+1)","v":61.948440433920908},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AL$16+1)","v":60.512382369503214},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AM$16+1)","v":59.076324305085507},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AN$16+1)","v":57.640266240667813},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AO$16+1)","v":56.204208176250106},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AP$16+1)","v":54.768150111832412},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AQ$16+1)","v":53.332092047414704},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AR$16+1)","v":51.896033982997011},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AS$16+1)","v":50.459975918579303},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AT$16+1)","v":49.02391785416161},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AU$16+1)","v":47.587859789743902},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AV$16+1)","v":46.151801725326209},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AW$16+1)","v":44.715743660908501},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AX$16+1)","v":43.279685596490808},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AY$16+1)","v":41.8436275320731},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),AZ$16+1)","v":40.407569467655392},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BA$16+1)","v":38.971511403237692},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BB$16+1)","v":37.535453338819991},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BC$16+1)","v":36.099395274402283},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BD$16+1)","v":34.663337209984576},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BE$16+1)","v":33.227279145566882},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BF$16+1)","v":31.791221081149175},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BG$16+1)","v":30.355163016731471},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BH$16+1)","v":28.919104952313766},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BI$16+1)","v":27.483046887896066},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BJ$16+1)","v":26.046988823478362},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BK$16+1)","v":24.610930759060658},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BL$16+1)","v":23.174872694642957},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BM$16+1)","v":21.738814630225253},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BN$16+1)","v":20.260198615850214},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BO$16+1)","v":17.719285375054255},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BP$16+1)","v":15.22221117160656},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BQ$16+1)","v":12.782380386188191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BR$16+1)","v":10.133011997500656},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BS$16+1)","v":6.3570363187213639},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BT$16+1)","v":3.3146581318432644},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BU$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BV$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BW$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BX$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BY$16+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A145,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-1.1458356227961069E-14}]
[null,null,null,null,null,null,null,null,null,null,"Total Other",null,null,null,{"$f":"SUM(O140:O145)","v":282.60951782000001},{"$f":"SUM(P140:P145)","v":323.80000066000002},316.30836916999999,291.31236324788819,342.23956445081478,299.63790428559759,345.66782769489458,null,null,{"$f":"SUM(X140:X145)","v":2609.4001966632768},2648.3025958813341,{"$f":"SUM(Z140:Z145)","v":6056.2497242688924},null,18.768954882287499,{"$f":"SUM(AC140:AC145)","v":58.317061186328672},{"$f":"SUM(AD140:AD145)","v":99.18184253618881},{"$f":"SUM(AE140:AE145)","v":137.06824205418093},{"$f":"SUM(AF140:AF145)","v":175.06254135975172},{"$f":"SUM(AG140:AG145)","v":212.17144267010963},{"$f":"SUM(AH140:AH145)","v":248.78608593443485},{"$f":"SUM(AI140:AI145)","v":264.87649197234009},{"$f":"SUM(AJ140:AJ145)","v":257.6587607088457},{"$f":"SUM(AK140:AK145)","v":250.44102944535132},{"$f":"SUM(AL140:AL145)","v":243.22329818185693},{"$f":"SUM(AM140:AM145)","v":236.00556691836258},{"$f":"SUM(AN140:AN145)","v":228.78783565486816},{"$f":"SUM(AO140:AO145)","v":221.57010439137383},{"$f":"SUM(AP140:AP145)","v":214.35237312787939},{"$f":"SUM(AQ140:AQ145)","v":205.1701810238275},{"$f":"SUM(AR140:AR145)","v":194.92454730394073},{"$f":"SUM(AS140:AS145)","v":184.59836862054817},{"$f":"SUM(AT140:AT145)","v":174.56409906996905},{"$f":"SUM(AU140:AU145)","v":165.71605044390054},{"$f":"SUM(AV140:AV145)","v":157.75346725582892},{"$f":"SUM(AW140:AW145)","v":149.48466861130029},{"$f":"SUM(AX140:AX145)","v":143.01688515234213},{"$f":"SUM(AY140:AY145)","v":138.17884791879951},{"$f":"SUM(AZ140:AZ145)","v":133.34081068525694},{"$f":"SUM(BA140:BA145)","v":128.50277345171432},{"$f":"SUM(BB140:BB145)","v":123.66473621817174},{"$f":"SUM(BC140:BC145)","v":118.82669898462915},{"$f":"SUM(BD140:BD145)","v":113.98866175108654},{"$f":"SUM(BE140:BE145)","v":109.15062451754395},{"$f":"SUM(BF140:BF145)","v":104.31258728400137},{"$f":"SUM(BG140:BG145)","v":99.474550050458774},{"$f":"SUM(BH140:BH145)","v":94.636512816916166},{"$f":"SUM(BI140:BI145)","v":89.798475583373587},{"$f":"SUM(BJ140:BJ145)","v":84.960438349830994},{"$f":"SUM(BK140:BK145)","v":80.122401116288387},{"$f":"SUM(BL140:BL145)","v":75.284363882745808},{"$f":"SUM(BM140:BM145)","v":70.446326649203215},{"$f":"SUM(BN140:BN145)","v":65.406482392607899},{"$f":"SUM(BO140:BO145)","v":55.29208452246052},{"$f":"SUM(BP140:BP145)","v":44.290709526663044},{"$f":"SUM(BQ140:BQ145)","v":34.287221480730764},{"$f":"SUM(BR140:BR145)","v":25.544731527654353},{"$f":"SUM(BS140:BS145)","v":16.544184891464141},{"$f":"SUM(BT140:BT145)","v":8.2842510831218643},{"$f":"SUM(BU140:BU145)","v":0.31156358377488891},{"$f":"SUM(BV140:BV145)","v":9.9787494577018382E-2},{"$f":"SUM(BW140:BW145)","v":-1.0026061699465933E-14},{"$f":"SUM(BX140:BX145)","v":-1.0026061699465933E-14},{"$f":"SUM(BY140:BY145)","v":-1.0026061699465933E-14},{"$f":"SUM(BZ140:BZ145)","v":-1.0026061699465933E-14}]
[{"$f":"MAX($A$18:A146)+1","v":76},{"$f":"'Infra Summary w.o AFUDC'!B59","v":"Power Delivery"},{"$f":"'Infra Summary w.o AFUDC'!C59","v":"Gulf Power"},{"$f":"IFERROR(INDEX($O$17:$U$17,MATCH(TRUE,INDEX($O147:$U147<>0,0),0)),YEAR($F147))","v":2019},{"$f":"'Infra Summary w.o AFUDC'!D59","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E59","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F59","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!G59","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J59","v":"Gulf Power"},null,{"$f":"'Infra Summary w.o AFUDC'!K59","v":2.5000000000000001E-2},{"$f":"'Infra Summary w.o AFUDC'!L59","v":1},{"$f":"'Infra Summary w.o AFUDC'!M59","v":0},{"$f":"'Infra Summary w.o AFUDC'!N59","v":0},{"$f":"'Infra Summary w.o AFUDC'!O59","v":3.1143726200000001},{"$f":"'Infra Summary w.o AFUDC'!P59","v":1.7470539294284999},{"$f":"'Infra Summary w.o AFUDC'!Q59","v":1.7886135800284},{"$f":"'Infra Summary w.o AFUDC'!R59","v":9.9569123524721004},{"$f":"'Infra Summary w.o AFUDC'!S59","v":9.0269023373754003},null,null,{"$f":"Y147*H147","v":27.553680636617425},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB147:$BZ147)","v":27.553680636617425},{"$f":"SUM(AB147:BZ147)","v":77.30594736790016},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AD$16+1)","v":0.19391471022602649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AE$16+1)","v":0.49268510697533618},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AF$16+1)","v":0.7027831263195119},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AG$16+1)","v":1.4196090518235942},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AH$16+1)","v":2.5723253600161273},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AI$16+1)","v":3.0811630176825977},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AJ$16+1)","v":3.0165729019968532},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AK$16+1)","v":2.9519827863111083},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AL$16+1)","v":2.8873926706253639},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AM$16+1)","v":2.822802554939619},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AN$16+1)","v":2.758212439253874},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AO$16+1)","v":2.6936223235681296},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AP$16+1)","v":2.6290322078823847},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AQ$16+1)","v":2.5644420921966402},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AR$16+1)","v":2.4998519765108953},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AS$16+1)","v":2.4352618608251508},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AT$16+1)","v":2.3706717451394064},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AU$16+1)","v":2.3060816294536615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AV$16+1)","v":2.241491513767917},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AW$16+1)","v":2.1769013980821725},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AX$16+1)","v":2.1123112823964276},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AY$16+1)","v":2.0477211667106832},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),AZ$16+1)","v":1.9831310510249387},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BA$16+1)","v":1.9185409353391938},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BB$16+1)","v":1.8539508196534493},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.7893607039677044},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.7247705882819599},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.6601804725962155},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.5955903569104706},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.5310002412247261},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.4664101255389812},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.4018200098532367},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.3372298941674921},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.2726397784817474},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.2080496627960027},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.143459547110258},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.0788694314245135},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.0142793157387688},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BP$16+1)","v":0.94968920005302415},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0.88509908436727947},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BR$16+1)","v":0.78354114703882449},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BS$16+1)","v":0.66516922913140275},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BT$16+1)","v":0.5686588789660274},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BU$16+1)","v":0.37915137757084244},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BV$16+1)","v":0.11852259395959636},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.7903681606189169E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.7903681606189169E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.7903681606189169E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A147,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.7903681606189169E-15}]
[]
[null,null,null,null,null,null,null,null,null,null,"Total Power Delivery",null,null,null,{"$f":"O117+O125+O138+O146+O147","v":2053.6745195600001},{"$f":"P117+P125+P138+P146+P147","v":2054.7054550500002},2421.46400838,2786.90717024385,2553.4460210804473,2212.847951257851,2555.6323590964403,null,null,{"$f":"X117+X125+X138+X146+X147","v":19745.867287260266},20277.538622688029,50470.174707580009,null,128.79195097843697,383.60524615542926,655.86573611883875,967.88508873429555,1280.6136568308023,1550.0234394506331,1813.8948454918677,1933.9527832602291,1891.2486894623351,1848.5445956644414,1805.8405018665476,1763.136408068654,1720.4323142707601,1677.7282204728667,1635.0241266749726,1590.3555720365216,1544.6235757822353,1498.8110345644434,1453.2904024794648,1408.9559913189969,1365.507045596526,1321.7518844175979,1279.7977384242404,1239.4733386562987,1199.1489388883565,1158.8245391204148,1118.5001393524726,1078.1757395845309,1037.8513398165887,997.52694004864691,957.20254028070485,916.87814051276303,876.55374074482108,836.22934097687903,795.90494120893709,755.58054144099515,715.25614167305332,674.93174190511138,633.40025219784093,561.86837977815742,490.77095886784105,414.3320425362578,337.22279809493637,277.72169946059307,216.99989952849978,159.73787081968652,133.76376002523835,115.52567921350413,100.21903081868571,84.470479798948247,66.422904108113897]
[]
[null,null,null,null,null,null,null,null,null,null,"Power Generation"]
[{"$f":"MAX($A$18:A151)+1","v":77},{"$f":"'Infra Summary w.o AFUDC'!B64","v":"Power Generation"},{"$f":"'Infra Summary w.o AFUDC'!C64","v":"Projects"},{"$f":"IFERROR(INDEX($O$17:$U$17,MATCH(TRUE,INDEX($O152:$U152<>0,0),0)),YEAR($F152))","v":2017},{"$f":"'Infra Summary w.o AFUDC'!D64","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E64","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F64","v":4.2999999999999997E-2},{"$f":"'Infra Summary w.o AFUDC'!G64","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J64","v":"CT Overhauls (Outage Execution and Not Parts)"},null,{"$f":"'Infra Summary w.o AFUDC'!K64","v":4.2999999999999997E-2},{"$f":"'Infra Summary w.o AFUDC'!L64","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M64","v":254.83289331000003},{"$f":"'Infra Summary w.o AFUDC'!N64","v":119.08991967999998},{"$f":"'Infra Summary w.o AFUDC'!O64","v":294.62577414999998},{"$f":"'Infra Summary w.o AFUDC'!P64","v":342.96900586305833},{"$f":"'Infra Summary w.o AFUDC'!Q64","v":403.49783585443197},{"$f":"'Infra Summary w.o AFUDC'!R64","v":370.79559235938495},{"$f":"'Infra Summary w.o AFUDC'!S64","v":162.60451442497632},null,null,{"$f":"Y152*H152","v":2148.3115593439202},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB152:$BZ152)","v":2248.5896639996486},{"$f":"SUM(AB152:BZ152)","v":4231.6090026944457},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AB$16+1)","v":18.044947641893209},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AC$16+1)","v":43.97054789600503},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AD$16+1)","v":71.903642813901399},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AE$16+1)","v":114.79331355919106},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AF$16+1)","v":164.01067203019608},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AG$16+1)","v":213.58089359215279},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AH$16+1)","v":244.41537948101336},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AI$16+1)","v":247.83763824032269},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AJ$16+1)","v":239.39336704234728},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AK$16+1)","v":230.94909584437181},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AL$16+1)","v":222.5048246463964},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AM$16+1)","v":214.06055344842093},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AN$16+1)","v":205.61628225044549},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AO$16+1)","v":197.17201105247005},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AP$16+1)","v":188.72773985449459},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AQ$16+1)","v":180.28346865651918},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AR$16+1)","v":171.83919745854371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AS$16+1)","v":163.3949262605683},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AT$16+1)","v":154.95065506259286},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AU$16+1)","v":146.50638386461742},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AV$16+1)","v":138.06211266664201},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AW$16+1)","v":129.61784146866657},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AX$16+1)","v":121.17357027069113},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AY$16+1)","v":110.1883962321279},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),AZ$16+1)","v":92.961682049900375},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BA$16+1)","v":79.134819301105296},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BB$16+1)","v":60.110405696622792},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BC$16+1)","v":40.318534446870821},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BD$16+1)","v":20.535136632438427},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BE$16+1)","v":5.5509632329159126},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A152,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.6041698719145498E-13}]
[{"$f":"MAX($A$18:A152)+1","v":78},{"$f":"'Infra Summary w.o AFUDC'!B65","v":"Power Generation"},{"$f":"'Infra Summary w.o AFUDC'!C65","v":"Projects"},2017,{"$f":"'Infra Summary w.o AFUDC'!D65","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E65","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F65","v":4.2999999999999997E-2},{"$f":"'Infra Summary w.o AFUDC'!G65","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J65","v":"CT Parts"},null,{"$f":"'Infra Summary w.o AFUDC'!K65","v":4.2999999999999997E-2},{"$f":"'Infra Summary w.o AFUDC'!L65","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M65","v":124.41533208},{"$f":"'Infra Summary w.o AFUDC'!N65","v":304.16415037000002},{"$f":"'Infra Summary w.o AFUDC'!O65","v":259.92006586000002},{"$f":"'Infra Summary w.o AFUDC'!P65","v":79.272436385000006},{"$f":"'Infra Summary w.o AFUDC'!Q65","v":103.73573735247901},{"$f":"'Infra Summary w.o AFUDC'!R65","v":199.88242221750099},{"$f":"'Infra Summary w.o AFUDC'!S65","v":177.09621179249899},null,null,1413.2789846045284,1479.2475063999402,2711.4883901259982,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AB$16+1)","v":8.80996218373296},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AC$16+1)","v":38.888460075240658},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AD$16+1)","v":77.633456763157838},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AE$16+1)","v":99.231320710584384},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AF$16+1)","v":109.0346150313257},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AG$16+1)","v":126.98184040957781},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AH$16+1)","v":149.46585937845018},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AI$16+1)","v":156.9791262059428},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AJ$16+1)","v":151.56828997277319},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AK$16+1)","v":146.1574537396036},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AL$16+1)","v":140.74661750643401},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AM$16+1)","v":135.33578127326439},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AN$16+1)","v":129.9249450400948},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AO$16+1)","v":124.51410880692521},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AP$16+1)","v":119.10327257375562},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AQ$16+1)","v":113.69243634058603},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AR$16+1)","v":108.28160010741644},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AS$16+1)","v":102.87076387424685},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AT$16+1)","v":97.459927641077257},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AU$16+1)","v":92.049091407907667},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AV$16+1)","v":86.638255174738077},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AW$16+1)","v":81.227418941568487},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AX$16+1)","v":75.816582708398883},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AY$16+1)","v":69.165218745121138},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),AZ$16+1)","v":57.013542489347216},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BA$16+1)","v":40.485007591422232},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BB$16+1)","v":28.394553201707108},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BC$16+1)","v":22.570654648176557},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BD$16+1)","v":15.40254943097141},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BE$16+1)","v":6.0456781524501251},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A153,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.1458356227961068E-13}]
[{"$f":"MAX($A$18:A153)+1","v":79},{"$f":"'Infra Summary w.o AFUDC'!B66","v":"Power Generation"},{"$f":"'Infra Summary w.o AFUDC'!C66","v":"Projects"},2017,{"$f":"'Infra Summary w.o AFUDC'!D66","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E66","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F66","v":4.2999999999999997E-2},{"$f":"'Infra Summary w.o AFUDC'!G66","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J66","v":"CT Gas Turbines"},null,{"$f":"'Infra Summary w.o AFUDC'!K66","v":4.2999999999999997E-2},{"$f":"'Infra Summary w.o AFUDC'!L66","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M66","v":1.81539129},{"$f":"'Infra Summary w.o AFUDC'!N66","v":1.7800365300000001},{"$f":"'Infra Summary w.o AFUDC'!O66","v":44.64059726},{"$f":"'Infra Summary w.o AFUDC'!P66","v":-8.9406909998999987E-2},{"$f":"'Infra Summary w.o AFUDC'!Q66","v":0.30833709500000001},{"$f":"'Infra Summary w.o AFUDC'!R66","v":0.30525000000000002},{"$f":"'Infra Summary w.o AFUDC'!S66","v":0.76312500000000005},null,null,59.093571734358534,61.851919956749747,107.55578897791614,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AB$16+1)","v":0.12854949905445928},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AC$16+1)","v":0.37921111705382315},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AD$16+1)","v":3.654573157327996},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AE$16+1)","v":6.6969666301345585},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AF$16+1)","v":6.5036120868593983},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AG$16+1)","v":6.3377291436779348},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AH$16+1)","v":6.2027205255834668},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AI$16+1)","v":6.0437817546426746},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AJ$16+1)","v":5.829151752092006},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AK$16+1)","v":5.6145217495413373},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AL$16+1)","v":5.3998917469906687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AM$16+1)","v":5.1852617444399991},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AN$16+1)","v":4.9706317418893304},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AO$16+1)","v":4.7560017393386618},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AP$16+1)","v":4.5413717367879922},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AQ$16+1)","v":4.3267417342373236},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AR$16+1)","v":4.1121117316866549},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AS$16+1)","v":3.8974817291359862},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AT$16+1)","v":3.6828517265853176},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AU$16+1)","v":3.4682217240346485},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AV$16+1)","v":3.2535917214839793},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AW$16+1)","v":3.0389617189333102},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AX$16+1)","v":2.8243317163826411},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AY$16+1)","v":2.5916007033006188},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),AZ$16+1)","v":2.3051164662128905},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BA$16+1)","v":1.6001970875388094},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BB$16+1)","v":7.1576916488728826E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BC$16+1)","v":6.5588131630590338E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BD$16+1)","v":4.7388322895051085E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BE$16+1)","v":2.6051421955281821E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BF$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BG$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BH$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BI$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BJ$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BK$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BL$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BM$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BN$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BO$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BP$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BR$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BS$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BT$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BU$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BV$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BW$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BX$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BY$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A154,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-7.1614726424756683E-16}]
[{"$f":"MAX($A$18:A154)+1","v":80},{"$f":"'Infra Summary w.o AFUDC'!B67","v":"Power Generation"},{"$f":"'Infra Summary w.o AFUDC'!C67","v":"Projects"},2017,{"$f":"'Infra Summary w.o AFUDC'!D67","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E67","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F67","v":2.1999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G67","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J67","v":"Coal Sites"},null,{"$f":"'Infra Summary w.o AFUDC'!K67","v":2.1999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L67","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M67","v":11.218887349999999},{"$f":"'Infra Summary w.o AFUDC'!N67","v":24.98925002},{"$f":"'Infra Summary w.o AFUDC'!O67","v":6.4698764000000004},{"$f":"'Infra Summary w.o AFUDC'!P67","v":8.6928884984000003},{"$f":"'Infra Summary w.o AFUDC'!Q67","v":9.4760913185675992},{"$f":"'Infra Summary w.o AFUDC'!R67","v":0},{"$f":"'Infra Summary w.o AFUDC'!S67","v":0},null,null,79.101272462461424,82.793532853600595,200.21245281257893,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AB$16+1)","v":0.68255761583967134},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AC$16+1)","v":2.873024221606892},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AD$16+1)","v":4.7344176766823285},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AE$16+1)","v":5.5694617644612272},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AF$16+1)","v":6.5705935041958332},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AG$16+1)","v":7.0227059930714102},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AH$16+1)","v":6.8877867366153733},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AI$16+1)","v":6.7528674801593356},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AJ$16+1)","v":6.6179482237032987},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AK$16+1)","v":6.483028967247261},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AL$16+1)","v":6.3481097107912241},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AM$16+1)","v":6.2131904543351864},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AN$16+1)","v":6.0782711978791486},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AO$16+1)","v":5.9433519414231117},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AP$16+1)","v":5.808432684967074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AQ$16+1)","v":5.6735134285110362},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AR$16+1)","v":5.5385941720549985},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AS$16+1)","v":5.4036749155989616},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AT$16+1)","v":5.2687556591429248},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AU$16+1)","v":5.133836402686887},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AV$16+1)","v":4.9989171462308493},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AW$16+1)","v":4.8639978897748124},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AX$16+1)","v":4.7290786333187755},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AY$16+1)","v":4.5941593768627378},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),AZ$16+1)","v":4.4592401204067},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BA$16+1)","v":4.3243208639506623},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BB$16+1)","v":4.1894016074946245},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BC$16+1)","v":4.0544823510385877},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BD$16+1)","v":3.9195630945825499},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BE$16+1)","v":3.7846438381265122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BF$16+1)","v":3.6497245816704744},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BG$16+1)","v":3.5148053252144367},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BH$16+1)","v":3.3798860687583989},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BI$16+1)","v":3.2449668123023612},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BJ$16+1)","v":3.1100475558463234},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.9751282993902857},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.8402090429342479},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.7052897864782102},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.5703705300221724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.4354512735661347},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.3005320171100969},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.1656127606540592},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.0306935041980214},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.8957742477419834},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.7608549912859457},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.6152822163929355},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.2340398784188198},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BW$16+1)","v":0.62204308334946223},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BX$16+1)","v":0.43078686938875854},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BY$16+1)","v":0.20902629509582266},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A155,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-1.4322945284951337E-15}]
[{"$f":"MAX($A$18:A155)+1","v":81},{"$f":"'Infra Summary w.o AFUDC'!B68","v":"Power Generation"},{"$f":"'Infra Summary w.o AFUDC'!C68","v":"Projects"},2017,{"$f":"'Infra Summary w.o AFUDC'!D68","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E68","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F68","v":3.5000000000000003E-2},{"$f":"'Infra Summary w.o AFUDC'!G68","v":0.95899199999999996},null,null,{"$f":"'Infra Summary w.o AFUDC'!J68","v":"Steam Sites"},null,{"$f":"'Infra Summary w.o AFUDC'!K68","v":3.5000000000000003E-2},{"$f":"'Infra Summary w.o AFUDC'!L68","v":0.95899199999999996},{"$f":"'Infra Summary w.o AFUDC'!M68","v":82.126073340000005},{"$f":"'Infra Summary w.o AFUDC'!N68","v":62.691396909999995},{"$f":"'Infra Summary w.o AFUDC'!O68","v":90.531972260000003},{"$f":"'Infra Summary w.o AFUDC'!P68","v":73.562047810278514},{"$f":"'Infra Summary w.o AFUDC'!Q68","v":52.471028895236294},{"$f":"'Infra Summary w.o AFUDC'!R68","v":81.918240516804701},{"$f":"'Infra Summary w.o AFUDC'!S68","v":61.066370141971696},null,null,582.66575619643834,607.58145656735235,1230.4114655327455,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AB$16+1)","v":5.5034720046784722},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AC$16+1)","v":15.063195861580127},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AD$16+1)","v":24.930790317530708},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AE$16+1)","v":35.256598166717616},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AF$16+1)","v":42.742418141931815},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AG$16+1)","v":50.565909757173031},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AH$16+1)","v":58.72836026833447},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AI$16+1)","v":61.149069421821508},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AJ$16+1)","v":59.369860477445826},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AK$16+1)","v":57.590651533070115},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AL$16+1)","v":55.811442588694419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AM$16+1)","v":54.032233644318723},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AN$16+1)","v":52.253024699943026},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AO$16+1)","v":50.47381575556733},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AP$16+1)","v":48.694606811191633},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AQ$16+1)","v":46.915397866815937},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AR$16+1)","v":45.13618892244024},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AS$16+1)","v":43.356979978064544},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AT$16+1)","v":41.577771033688848},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AU$16+1)","v":39.798562089313144},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AV$16+1)","v":38.019353144937448},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AW$16+1)","v":36.240144200561751},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AX$16+1)","v":34.460935256186048},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AY$16+1)","v":32.681726311810351},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),AZ$16+1)","v":30.902517367434658},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BA$16+1)","v":29.123308423058958},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BB$16+1)","v":27.344099478683262},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BC$16+1)","v":25.564890534307565},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BD$16+1)","v":23.785681589931869},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BE$16+1)","v":19.47188277950222},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BF$16+1)","v":15.831927084262588},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BG$16+1)","v":11.604936259639114},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BH$16+1)","v":8.1479265868433846},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BI$16+1)","v":5.6458925569849647},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.475535187714915},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BK$16+1)","v":0.16035943056469729},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BL$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BM$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BN$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BO$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BP$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BQ$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BR$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BS$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BT$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BU$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BV$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BW$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BX$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BY$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A156,RevReq!$C$16:$C$140,0),BZ$16+1)","v":4.0104246797863746E-14}]
[{"$f":"MAX($A$18:A156)+1","v":82},{"$f":"'Infra Summary w.o AFUDC'!B69","v":"Power Generation"},{"$f":"'Infra Summary w.o AFUDC'!C69","v":"Projects"},2020,{"$f":"'Infra Summary w.o AFUDC'!D69","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E69","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F69","v":4.2999999999999997E-2},{"$f":"'Infra Summary w.o AFUDC'!G69","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J69","v":"GE DOT05 Tech 2"},null,{"$f":"'Infra Summary w.o AFUDC'!K69","v":4.2999999999999997E-2},{"$f":"'Infra Summary w.o AFUDC'!L69","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M69","v":0},{"$f":"'Infra Summary w.o AFUDC'!N69","v":0},{"$f":"'Infra Summary w.o AFUDC'!O69","v":0},{"$f":"'Infra Summary w.o AFUDC'!P69","v":0.56761541415000005},{"$f":"'Infra Summary w.o AFUDC'!Q69","v":1.2953662051248001},{"$f":"'Infra Summary w.o AFUDC'!R69","v":62.223450635491702},{"$f":"'Infra Summary w.o AFUDC'!S69","v":76.206810677736598},null,null,129.36287375866635,135.40122687226173,304.69175540360885,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AE$16+1)","v":4.0193360817860888E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AF$16+1)","v":0.17088277508393018},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AG$16+1)","v":4.6634406380326547},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AH$16+1)","v":14.322902992928014},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AI$16+1)","v":19.276293903597981},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AJ$16+1)","v":18.668274634148229},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AK$16+1)","v":18.060255364698477},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AL$16+1)","v":17.452236095248725},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AM$16+1)","v":16.844216825798974},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AN$16+1)","v":16.236197556349218},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AO$16+1)","v":15.628178286899466},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AP$16+1)","v":15.020159017449712},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AQ$16+1)","v":14.412139747999959},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AR$16+1)","v":13.804120478550205},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AS$16+1)","v":13.196101209100451},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AT$16+1)","v":12.588081939650699},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AU$16+1)","v":11.980062670200946},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AV$16+1)","v":11.372043400751192},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AW$16+1)","v":10.764024131301438},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AX$16+1)","v":10.156004861851684},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AY$16+1)","v":9.5479855924019326},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),AZ$16+1)","v":8.9399663229521789},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BA$16+1)","v":8.3319470535024251},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BB$16+1)","v":7.7182681708079217},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BC$16+1)","v":7.0804158342981278},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BD$16+1)","v":5.8158283464500444},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BE$16+1)","v":2.6015341927364739},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BF$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BG$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BH$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BI$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BJ$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BK$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BL$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BM$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BN$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BO$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BP$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BR$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BS$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BT$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BU$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BV$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BW$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BX$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BY$16+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A157,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-2.8645890569902673E-15}]
[{"$f":"MAX($A$18:A157)+1","v":83},{"$f":"'Infra Summary w.o AFUDC'!B70","v":"Power Generation"},{"$f":"'Infra Summary w.o AFUDC'!C70","v":"Projects"},2021,{"$f":"'Infra Summary w.o AFUDC'!D70","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E70","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F70","v":4.2999999999999997E-2},{"$f":"'Infra Summary w.o AFUDC'!G70","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J70","v":"Manatee 1&2 Dismantlement"},null,{"$f":"'Infra Summary w.o AFUDC'!K70","v":4.2999999999999997E-2},{"$f":"'Infra Summary w.o AFUDC'!L70","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M70","v":0},{"$f":"'Infra Summary w.o AFUDC'!N70","v":0},{"$f":"'Infra Summary w.o AFUDC'!O70","v":0},{"$f":"'Infra Summary w.o AFUDC'!P70","v":0},{"$f":"'Infra Summary w.o AFUDC'!Q70","v":11.130247315},{"$f":"'Infra Summary w.o AFUDC'!R70","v":0},{"$f":"'Infra Summary w.o AFUDC'!S70","v":0},null,null,11.456457063047388,11.991217393947888,24.172900430530721,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AF$16+1)","v":0.7881428783849076},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AG$16+1)","v":1.5521669727863368},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AH$16+1)","v":1.5039294048193803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AI$16+1)","v":1.4556918368524236},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AJ$16+1)","v":1.407454268885467},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AK$16+1)","v":1.3592167009185103},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AL$16+1)","v":1.3109791329515539},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AM$16+1)","v":1.2627415649845972},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AN$16+1)","v":1.2145039970176406},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AO$16+1)","v":1.1662664290506839},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AP$16+1)","v":1.1180288610837272},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AQ$16+1)","v":1.0697912931167708},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AR$16+1)","v":1.0215537251498141},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AS$16+1)","v":0.97331615718285747},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AT$16+1)","v":0.92507858921590091},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AU$16+1)","v":0.87684102124894436},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AV$16+1)","v":0.8286034532819877},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AW$16+1)","v":0.78036588531503115},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AX$16+1)","v":0.73212831734807449},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AY$16+1)","v":0.68389074938111794},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),AZ$16+1)","v":0.63565318141416127},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BA$16+1)","v":0.58741561344720472},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BB$16+1)","v":0.53917804548024806},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BC$16+1)","v":0.3799623512133824},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BD$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BE$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BF$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BG$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BH$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BI$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BJ$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BK$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BL$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BO$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BQ$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BR$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BW$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BX$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A158,RevReq!$C$16:$C$140,0),BZ$16+1)","v":5.3711044818567512E-16}]
[{"$f":"MAX($A$18:A158)+1","v":84},{"$f":"'Infra Summary w.o AFUDC'!B71","v":"Power Generation"},{"$f":"'Infra Summary w.o AFUDC'!C71","v":"Projects"},2018,{"$f":"'Infra Summary w.o AFUDC'!D71","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E71","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F71","v":4.2999999999999997E-2},{"$f":"'Infra Summary w.o AFUDC'!G71","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J71","v":"Martin 1&2 Dismantlement"},null,{"$f":"'Infra Summary w.o AFUDC'!K71","v":4.2999999999999997E-2},{"$f":"'Infra Summary w.o AFUDC'!L71","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M71","v":0},{"$f":"'Infra Summary w.o AFUDC'!N71","v":13.34548013},{"$f":"'Infra Summary w.o AFUDC'!O71","v":15.8130021},{"$f":"'Infra Summary w.o AFUDC'!P71","v":12.207205408538201},{"$f":"'Infra Summary w.o AFUDC'!Q71","v":19.368288636844198},{"$f":"'Infra Summary w.o AFUDC'!R71","v":15.639662818781501},{"$f":"'Infra Summary w.o AFUDC'!S71","v":2.8848464975714001},null,null,86.883474850582928,90.938990050892528,172.13521193744216,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AC$16+1)","v":0.94500551743461325},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AD$16+1)","v":2.9808249130323028},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AE$16+1)","v":4.8728568253635309},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AF$16+1)","v":6.955923165985971},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AG$16+1)","v":9.2136221349931446},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AH$16+1)","v":10.228252880929134},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AI$16+1)","v":10.095283115567328},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AJ$16+1)","v":9.7517834180775083},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AK$16+1)","v":9.4082837205876881},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AL$16+1)","v":9.064784023097868},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AM$16+1)","v":8.7212843256080479},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AN$16+1)","v":8.3777846281182278},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AO$16+1)","v":8.0342849306284077},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AP$16+1)","v":7.6907852331385875},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AQ$16+1)","v":7.3472855356487674},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AR$16+1)","v":7.0037858381589482},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AS$16+1)","v":6.6602861406691281},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AT$16+1)","v":6.3167864431793088},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AU$16+1)","v":5.9732867456894887},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AV$16+1)","v":5.6297870481996686},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AW$16+1)","v":5.2862873507098485},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AX$16+1)","v":4.9427876532200292},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AY$16+1)","v":4.5992879557302091},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),AZ$16+1)","v":4.1227223579522549},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BA$16+1)","v":3.2238060850062},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BB$16+1)","v":2.3451391262421941},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.5710690607513653},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BD$16+1)","v":0.6736534005650614},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BE$16+1)","v":9.8482363157355188E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BF$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BG$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BH$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BI$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BJ$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BK$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BL$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BM$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BN$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BO$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BP$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BQ$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BR$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BS$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BT$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BU$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BV$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BW$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BX$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BY$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A159,RevReq!$C$16:$C$140,0),BZ$16+1)","v":8.5937671709708019E-15}]
[{"$f":"MAX($A$18:A159)+1","v":85},{"$f":"'Infra Summary w.o AFUDC'!B72","v":"Power Generation"},{"$f":"'Infra Summary w.o AFUDC'!C72","v":"Projects"},2019,{"$f":"'Infra Summary w.o AFUDC'!D72","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E72","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F72","v":4.2999999999999997E-2},{"$f":"'Infra Summary w.o AFUDC'!G72","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J72","v":"Scherer 4 Dismantlement"},null,{"$f":"'Infra Summary w.o AFUDC'!K72","v":4.2999999999999997E-2},{"$f":"'Infra Summary w.o AFUDC'!L72","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M72","v":0},{"$f":"'Infra Summary w.o AFUDC'!N72","v":0},{"$f":"'Infra Summary w.o AFUDC'!O72","v":1.8613088900000001},{"$f":"'Infra Summary w.o AFUDC'!P72","v":2.0430947851000001},{"$f":"'Infra Summary w.o AFUDC'!Q72","v":6.8528146775006995},{"$f":"'Infra Summary w.o AFUDC'!R72","v":19.202241724629502},{"$f":"'Infra Summary w.o AFUDC'!S72","v":9.8357531568202994},null,null,38.666883411696425,40.471762114975888,86.428063985785826,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AD$16+1)","v":0.13180096583756973},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AE$16+1)","v":0.40424194203572417},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AF$16+1)","v":1.0216752765651085},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AG$16+1)","v":2.8348862577374967},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AH$16+1)","v":4.8028615845120051},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AI$16+1)","v":5.3481846788593392},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AJ$16+1)","v":5.1757155280121694},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AK$16+1)","v":5.0032463771649995},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AL$16+1)","v":4.8307772263178297},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AM$16+1)","v":4.6583080754706598},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AN$16+1)","v":4.48583892462349},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AO$16+1)","v":4.3133697737763201},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AP$16+1)","v":4.1409006229291503},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AQ$16+1)","v":3.9684314720819804},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AR$16+1)","v":3.7959623212348106},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AS$16+1)","v":3.6234931703876407},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AT$16+1)","v":3.4510240195404709},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AU$16+1)","v":3.278554868693301},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AV$16+1)","v":3.1060857178461312},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AW$16+1)","v":2.9336165669989613},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AX$16+1)","v":2.7611474161517915},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AY$16+1)","v":2.5886782653046216},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),AZ$16+1)","v":2.4162091144574518},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BA$16+1)","v":2.2251811151650025},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BB$16+1)","v":1.9768662894373006},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.6832432544691054},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.1319920142473936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BE$16+1)","v":0.33577114592802759},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A160,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.4322945284951337E-15}]
[{"$f":"MAX($A$18:A160)+1","v":86},{"$f":"'Infra Summary w.o AFUDC'!B73","v":"Power Generation"},{"$f":"'Infra Summary w.o AFUDC'!C73","v":"Projects"},2017,{"$f":"'Infra Summary w.o AFUDC'!D73","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E73","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F73","v":4.2999999999999997E-2},{"$f":"'Infra Summary w.o AFUDC'!G73","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J73","v":"Other"},null,{"$f":"'Infra Summary w.o AFUDC'!K73","v":4.2999999999999997E-2},{"$f":"'Infra Summary w.o AFUDC'!L73","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M73","v":60.78086081},{"$f":"'Infra Summary w.o AFUDC'!N73","v":39.26601445},{"$f":"'Infra Summary w.o AFUDC'!O73","v":72.306439690000005},{"$f":"'Infra Summary w.o AFUDC'!P73","v":45.413519923212696},{"$f":"'Infra Summary w.o AFUDC'!Q73","v":62.689490574330499},{"$f":"'Infra Summary w.o AFUDC'!R73","v":40.403172311308097},{"$f":"'Infra Summary w.o AFUDC'!S73","v":25.274032356276599},null,null,395.90434272760865,414.38422146820471,751.73993194787272,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AB$16+1)","v":4.3039477231513636},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AC$16+1)","v":11.256647838299338},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AD$16+1)","v":18.808687191123326},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AE$16+1)","v":26.554264088771909},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AF$16+1)","v":33.36376185548162},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AG$16+1)","v":39.584217639460761},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AH$16+1)","v":42.931853467373394},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AI$16+1)","v":43.276184347310398},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AJ$16+1)","v":41.776070359540391},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AK$16+1)","v":40.275956371770377},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AL$16+1)","v":38.77584238400037},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AM$16+1)","v":37.275728396230363},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AN$16+1)","v":35.775614408460349},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AO$16+1)","v":34.275500420690335},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AP$16+1)","v":32.775386432920328},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AQ$16+1)","v":31.275272445150314},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AR$16+1)","v":29.7751584573803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AS$16+1)","v":28.275044469610293},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AT$16+1)","v":26.774930481840279},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AU$16+1)","v":25.274816494070265},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AV$16+1)","v":23.774702506300255},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AW$16+1)","v":22.274588518530241},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AX$16+1)","v":20.774474530760234},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AY$16+1)","v":18.668323151664801},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),AZ$16+1)","v":14.965186545016483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BA$16+1)","v":11.837254063064309},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BB$16+1)","v":8.1629091931648077},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BC$16+1)","v":5.4311920681567782},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BD$16+1)","v":2.603615795319445},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BE$16+1)","v":0.86280030325939272},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BF$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BG$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BH$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BI$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BJ$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BK$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BL$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BO$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BQ$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BR$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BW$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BX$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A161,RevReq!$C$16:$C$140,0),BZ$16+1)","v":5.7291781139805346E-15}]
[null,null,null,null,null,null,null,null,null,null,"Total Power Generation",null,null,null,{"$f":"SUM(O152:O161)","v":535.18943818000002},{"$f":"SUM(P152:P161)","v":565.32624809000004},786.16903661000003,564.63840717773871,670.82523792451502,790.37003258390155,515.73166404785195,null,null,{"$f":"SUM(X152:X161)","v":4944.725176153308},5173.2514976775747,{"$f":"SUM(Z152:Z161)","v":9820.4449638489241},null,37.473436668350132,{"$f":"SUM(AC152:AC161)","v":113.37609252722049},{"$f":"SUM(AD152:AD161)","v":204.77819379859346},{"$f":"SUM(AE152:AE161)","v":293.41921704807788},{"$f":"SUM(AF152:AF161)","v":371.16229674601038},{"$f":"SUM(AG152:AG161)","v":462.33741253866339},{"$f":"SUM(AH152:AH161)","v":539.48990672055879},{"$f":"SUM(AI152:AI161)","v":558.21412098507653},{"$f":"SUM(AJ152:AJ161)","v":539.55791567702545},{"$f":"SUM(AK152:AK161)","v":520.90171036897414},{"$f":"SUM(AL152:AL161)","v":502.24550506092305},{"$f":"SUM(AM152:AM161)","v":483.58929975287185},{"$f":"SUM(AN152:AN161)","v":464.93309444482065},{"$f":"SUM(AO152:AO161)","v":446.27688913676957},{"$f":"SUM(AP152:AP161)","v":427.62068382871848},{"$f":"SUM(AQ152:AQ161)","v":408.96447852066734},{"$f":"SUM(AR152:AR161)","v":390.30827321261614},{"$f":"SUM(AS152:AS161)","v":371.652067904565},{"$f":"SUM(AT152:AT161)","v":352.99586259651386},{"$f":"SUM(AU152:AU161)","v":334.33965728846266},{"$f":"SUM(AV152:AV161)","v":315.68345198041158},{"$f":"SUM(AW152:AW161)","v":297.02724667236049},{"$f":"SUM(AX152:AX161)","v":278.37104136430924},{"$f":"SUM(AY152:AY161)","v":255.30926708370544},{"$f":"SUM(AZ152:AZ161)","v":218.72183601509437},{"$f":"SUM(BA152:BA161)","v":180.8732571972611},{"$f":"SUM(BB152:BB161)","v":140.852397726129},{"$f":"SUM(BC152:BC161)","v":108.72003268091288},{"$f":"SUM(BD152:BD161)","v":73.915408627401234},{"$f":"SUM(BE152:BE161)","v":38.777807430031295},{"$f":"SUM(BF152:BF161)","v":19.481651665933349},{"$f":"SUM(BG152:BG161)","v":15.119741584853838},{"$f":"SUM(BH152:BH161)","v":11.527812655602071},{"$f":"SUM(BI152:BI161)","v":8.8908593692876128},{"$f":"SUM(BJ152:BJ161)","v":5.5855827435615275},{"$f":"SUM(BK152:BK161)","v":3.1354877299552708},{"$f":"SUM(BL152:BL161)","v":2.8402090429345757},{"$f":"SUM(BM152:BM161)","v":2.7052897864785379},{"$f":"SUM(BN152:BN161)","v":2.5703705300225002},{"$f":"SUM(BO152:BO161)","v":2.4354512735664624},{"$f":"SUM(BP152:BP161)","v":2.3005320171104247},{"$f":"SUM(BQ152:BQ161)","v":2.1656127606543869},{"$f":"SUM(BR152:BR161)","v":2.0306935041983492},{"$f":"SUM(BS152:BS161)","v":1.8957742477423112},{"$f":"SUM(BT152:BT161)","v":1.7608549912862734},{"$f":"SUM(BU152:BU161)","v":1.6152822163932632},{"$f":"SUM(BV152:BV161)","v":1.2340398784191475},{"$f":"SUM(BW152:BW161)","v":0.62204308334979008},{"$f":"SUM(BX152:BX161)","v":0.43078686938908634},{"$f":"SUM(BY152:BY161)","v":0.20902629509615048},{"$f":"SUM(BZ152:BZ161)","v":3.263841156808286E-13}]
[]
[null,null,null,null,null,null,null,null,null,null,"Nuclear Generation"]
[null,null,null,null,null,null,null,null,null,null,"Equipment Reliability"]
[{"$f":"MAX($A$18:A165)+1","v":87},{"$f":"'Infra Summary w.o AFUDC'!B78","v":"Nuclear Generation"},{"$f":"'Infra Summary w.o AFUDC'!C78","v":"Reliability"},{"$f":"IFERROR(INDEX($O$17:$U$17,MATCH(TRUE,INDEX($O166:$U166<>0,0),0)),YEAR($F166))","v":2017},{"$f":"'Infra Summary w.o AFUDC'!D78","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E78","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F78","v":0.04},{"$f":"'Infra Summary w.o AFUDC'!G78","v":0.959314},null,null,{"$f":"'Infra Summary w.o AFUDC'!J78","v":"Turbine Reliability"},null,{"$f":"'Infra Summary w.o AFUDC'!K78","v":0.04},{"$f":"'Infra Summary w.o AFUDC'!L78","v":0.959314},{"$f":"'Infra Summary w.o AFUDC'!M78","v":72.984613670000002},{"$f":"'Infra Summary w.o AFUDC'!N78","v":105.33975744999999},{"$f":"'Infra Summary w.o AFUDC'!O78","v":128.41645589999999},{"$f":"'Infra Summary w.o AFUDC'!P78","v":88.482137072497096},{"$f":"'Infra Summary w.o AFUDC'!Q78","v":77.332006784777207},{"$f":"'Infra Summary w.o AFUDC'!R78","v":84.761026659570305},{"$f":"'Infra Summary w.o AFUDC'!S78","v":95.981423978195707},null,null,{"$f":"Y166*H166","v":740.31408871201722},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB166:$BZ166)","v":771.71196158089765},{"$f":"SUM(AB166:BZ166)","v":1476.3604436454},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AB$16+1)","v":5.0641466014639143},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AC$16+1)","v":17.290329272708341},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AD$16+1)","v":33.00327137006861},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AE$16+1)","v":47.075322247560173},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AF$16+1)","v":57.165583366829267},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AG$16+1)","v":66.663405610387755},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AH$16+1)","v":77.128502424215597},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AI$16+1)","v":81.347992428433685},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AJ$16+1)","v":78.714190757616535},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AK$16+1)","v":76.080389086799372},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AL$16+1)","v":73.446587415982222},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AM$16+1)","v":70.812785745165058},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AN$16+1)","v":68.178984074347909},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AO$16+1)","v":65.54518240353076},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AP$16+1)","v":62.91138073271361},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AQ$16+1)","v":60.277579061896454},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AR$16+1)","v":57.643777391079304},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AS$16+1)","v":55.009975720262148},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AT$16+1)","v":52.376174049444998},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AU$16+1)","v":49.742372378627849},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AV$16+1)","v":47.108570707810692},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AW$16+1)","v":44.474769036993536},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AX$16+1)","v":41.840967366176386},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AY$16+1)","v":39.207165695359237},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),AZ$16+1)","v":36.57336402454208},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BA$16+1)","v":32.553430372734375},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BB$16+1)","v":26.679992799717038},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BC$16+1)","v":20.113249323316111},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BD$16+1)","v":14.337867678368008},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BE$16+1)","v":9.969906465332576},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BF$16+1)","v":6.0068610623240399},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BG$16+1)","v":2.0163669735927479},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A166,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.1458356227961069E-14}]
[{"$f":"MAX($A$18:A166)+1","v":88},{"$f":"'Infra Summary w.o AFUDC'!B79","v":"Nuclear Generation"},{"$f":"'Infra Summary w.o AFUDC'!C79","v":"Reliability"},2017,{"$f":"'Infra Summary w.o AFUDC'!D79","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E79","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F79","v":0.04},{"$f":"'Infra Summary w.o AFUDC'!G79","v":0.959314},null,null,{"$f":"'Infra Summary w.o AFUDC'!J79","v":"Projects"},null,{"$f":"'Infra Summary w.o AFUDC'!K79","v":0.04},{"$f":"'Infra Summary w.o AFUDC'!L79","v":0.959314},{"$f":"'Infra Summary w.o AFUDC'!M79","v":51.61043609},{"$f":"'Infra Summary w.o AFUDC'!N79","v":32.695892360000002},{"$f":"'Infra Summary w.o AFUDC'!O79","v":52.69967991},{"$f":"'Infra Summary w.o AFUDC'!P79","v":103.503553716615},{"$f":"'Infra Summary w.o AFUDC'!Q79","v":119.077912952525},{"$f":"'Infra Summary w.o AFUDC'!R79","v":234.332409309101},{"$f":"'Infra Summary w.o AFUDC'!S79","v":285.09655003838702},null,null,900.70939726066069,938.90988483505998,1986.4537196830177,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AB$16+1)","v":3.5810673151877777},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AC$16+1)","v":9.3267529888521352},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AD$16+1)","v":14.978074856092544},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AE$16+1)","v":25.370353942726013},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AF$16+1)","v":40.053515400919551},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AG$16+1)","v":63.365758486145864},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AH$16+1)","v":97.485057248232891},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AI$16+1)","v":114.29779914892731},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AJ$16+1)","v":110.75399983594687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AK$16+1)","v":107.2102005229664},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AL$16+1)","v":103.66640120998596},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AM$16+1)","v":100.12260189700552},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AN$16+1)","v":96.578802584025084},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AO$16+1)","v":93.035003271044616},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AP$16+1)","v":89.491203958064176},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AQ$16+1)","v":85.947404645083736},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AR$16+1)","v":82.403605332103268},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AS$16+1)","v":78.859806019122829},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AT$16+1)","v":75.316006706142375},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AU$16+1)","v":71.772207393161921},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AV$16+1)","v":68.228408080181481},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AW$16+1)","v":64.684608767201027},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AX$16+1)","v":61.140809454220573},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AY$16+1)","v":57.597010141240119},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),AZ$16+1)","v":54.053210828259665},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BA$16+1)","v":49.529220315793232},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BB$16+1)","v":44.488300787610093},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BC$16+1)","v":39.596636836784079},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BD$16+1)","v":33.532324117010447},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BE$16+1)","v":26.522219166394294},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BF$16+1)","v":17.476072127526329},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BG$16+1)","v":5.9892762990599451},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A167,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[{"$f":"MAX($A$18:A167)+1","v":89},{"$f":"'Infra Summary w.o AFUDC'!B80","v":"Nuclear Generation"},{"$f":"'Infra Summary w.o AFUDC'!C80","v":"Reliability"},2018,{"$f":"'Infra Summary w.o AFUDC'!D80","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E80","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F80","v":0.04},{"$f":"'Infra Summary w.o AFUDC'!G80","v":0.959314},null,null,{"$f":"'Infra Summary w.o AFUDC'!J80","v":"PTN Brighter Future"},null,{"$f":"'Infra Summary w.o AFUDC'!K80","v":0.04},{"$f":"'Infra Summary w.o AFUDC'!L80","v":0.959314},{"$f":"'Infra Summary w.o AFUDC'!M80","v":0},{"$f":"'Infra Summary w.o AFUDC'!N80","v":4.1426039100000001},{"$f":"'Infra Summary w.o AFUDC'!O80","v":23.457416550000001},{"$f":"'Infra Summary w.o AFUDC'!P80","v":36.516327494807697},{"$f":"'Infra Summary w.o AFUDC'!Q80","v":19.349760695262599},{"$f":"'Infra Summary w.o AFUDC'!R80","v":29.2999996696662},{"$f":"'Infra Summary w.o AFUDC'!S80","v":8.5099999999992004},null,null,130.61002361359715,136.14939802149991,274.06697651934718,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AC$16+1)","v":0.28744076945989022},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AD$16+1)","v":2.1941589187419854},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AE$16+1)","v":6.2915408679390232},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AF$16+1)","v":9.9830133761632673},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AG$16+1)","v":13.061156699701987},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AH$16+1)","v":15.289100024068887},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AI$16+1)","v":15.407802574627098},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AJ$16+1)","v":14.918871796388341},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AK$16+1)","v":14.429941018149584},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AL$16+1)","v":13.941010239910828},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AM$16+1)","v":13.452079461672071},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AN$16+1)","v":12.963148683433314},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AO$16+1)","v":12.474217905194557},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AP$16+1)","v":11.9852871269558},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AQ$16+1)","v":11.496356348717043},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AR$16+1)","v":11.007425570478286},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AS$16+1)","v":10.51849479223953},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AT$16+1)","v":10.029564014000773},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AU$16+1)","v":9.5406332357620158},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AV$16+1)","v":9.051702457523259},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AW$16+1)","v":8.5627716792845021},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AX$16+1)","v":8.0738409010457453},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AY$16+1)","v":7.5849101228069875},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),AZ$16+1)","v":7.0959793445682307},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BA$16+1)","v":6.6070485663294738},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BB$16+1)","v":6.0394409893041825},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BC$16+1)","v":5.034678081078253},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BD$16+1)","v":3.4707052188461445},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BE$16+1)","v":2.1056390126175559},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BF$16+1)","v":0.9902395982445662},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BG$16+1)","v":0.17877712409404523},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BH$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BI$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BJ$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BK$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BL$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BO$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BQ$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BR$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BW$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BX$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A168,RevReq!$C$16:$C$140,0),BZ$16+1)","v":5.7291781139805346E-15}]
[{"$f":"MAX($A$18:A168)+1","v":90},{"$f":"'Infra Summary w.o AFUDC'!B81","v":"Nuclear Generation"},{"$f":"'Infra Summary w.o AFUDC'!C81","v":"Reliability"},2017,{"$f":"'Infra Summary w.o AFUDC'!D81","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E81","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F81","v":0.04},{"$f":"'Infra Summary w.o AFUDC'!G81","v":0.959314},null,null,{"$f":"'Infra Summary w.o AFUDC'!J81","v":"Other Reliability"},null,{"$f":"'Infra Summary w.o AFUDC'!K81","v":0.04},{"$f":"'Infra Summary w.o AFUDC'!L81","v":0.959314},{"$f":"'Infra Summary w.o AFUDC'!M81","v":20.917455969999999},{"$f":"'Infra Summary w.o AFUDC'!N81","v":25.769165429999997},{"$f":"'Infra Summary w.o AFUDC'!O81","v":34.945581680000004},{"$f":"'Infra Summary w.o AFUDC'!P81","v":34.071195964209501},{"$f":"'Infra Summary w.o AFUDC'!Q81","v":27.463140115043299},{"$f":"'Infra Summary w.o AFUDC'!R81","v":36.104752643690304},{"$f":"'Infra Summary w.o AFUDC'!S81","v":43.441237519499005},null,null,245.25632267441242,255.65802508293677,503.29904537714464,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AB$16+1)","v":1.4513889741296011},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AC$16+1)","v":4.6486451491983107},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AD$16+1)","v":8.725154071781315},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AE$16+1)","v":13.255324512157895},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AF$16+1)","v":17.12719223234194},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AG$16+1)","v":21.016121927293469},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AH$16+1)","v":25.885577222254817},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AI$16+1)","v":28.089503398028469},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AJ$16+1)","v":27.191626546653417},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AK$16+1)","v":26.293749695278372},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AL$16+1)","v":25.395872843903319},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AM$16+1)","v":24.497995992528274},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AN$16+1)","v":23.600119141153222},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AO$16+1)","v":22.702242289778177},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AP$16+1)","v":21.804365438403131},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AQ$16+1)","v":20.906488587028079},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AR$16+1)","v":20.00861173565303},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AS$16+1)","v":19.110734884277981},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AT$16+1)","v":18.212858032902936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AU$16+1)","v":17.314981181527884},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AV$16+1)","v":16.417104330152839},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AW$16+1)","v":15.51922747877779},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AX$16+1)","v":14.621350627402743},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AY$16+1)","v":13.723473776027696},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),AZ$16+1)","v":12.825596924652649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BA$16+1)","v":11.530453399892485},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BB$16+1)","v":9.7880638827328994},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BC$16+1)","v":7.873360366717856},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BD$16+1)","v":5.9233710445695529},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BE$16+1)","v":4.2546114118900427},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BF$16+1)","v":2.6712696398849332},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BG$16+1)","v":0.91260863816955928},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A169,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.1458356227961069E-14}]
[null,null,null,null,null,null,null,null,null,null,"Total Reliability",null,null,null,{"$f":"SUM(O166:O169)","v":145.51250572999999},{"$f":"SUM(P166:P169)","v":167.94741914999997},239.51913404000001,262.57321424812926,243.22282054760811,384.4981882820278,433.02921153608094,null,null,{"$f":"SUM(X166:X169)","v":2016.8898322606874},2102.429269520394,{"$f":"SUM(Z166:Z169)","v":4240.1801852249091},null,10.096602890781293,{"$f":"SUM(AC166:AC169)","v":31.553168180218677},{"$f":"SUM(AD166:AD169)","v":58.900659216684446},{"$f":"SUM(AE166:AE169)","v":91.992541570383096},{"$f":"SUM(AF166:AF169)","v":124.32930437625403},{"$f":"SUM(AG166:AG169)","v":164.10644272352909},{"$f":"SUM(AH166:AH169)","v":215.78823691877221},{"$f":"SUM(AI166:AI169)","v":239.14309755001653},{"$f":"SUM(AJ166:AJ169)","v":231.57868893660518},{"$f":"SUM(AK166:AK169)","v":224.01428032319373},{"$f":"SUM(AL166:AL169)","v":216.44987170978231},{"$f":"SUM(AM166:AM169)","v":208.88546309637093},{"$f":"SUM(AN166:AN169)","v":201.32105448295951},{"$f":"SUM(AO166:AO169)","v":193.75664586954812},{"$f":"SUM(AP166:AP169)","v":186.19223725613671},{"$f":"SUM(AQ166:AQ169)","v":178.62782864272532},{"$f":"SUM(AR166:AR169)","v":171.0634200293139},{"$f":"SUM(AS166:AS169)","v":163.49901141590246},{"$f":"SUM(AT166:AT169)","v":155.9346028024911},{"$f":"SUM(AU166:AU169)","v":148.37019418907968},{"$f":"SUM(AV166:AV169)","v":140.80578557566827},{"$f":"SUM(AW166:AW169)","v":133.24137696225685},{"$f":"SUM(AX166:AX169)","v":125.67696834884545},{"$f":"SUM(AY166:AY169)","v":118.11255973543405},{"$f":"SUM(AZ166:AZ169)","v":110.54815112202263},{"$f":"SUM(BA166:BA169)","v":100.22015265474955},{"$f":"SUM(BB166:BB169)","v":86.99579845936421},{"$f":"SUM(BC166:BC169)","v":72.617924607896299},{"$f":"SUM(BD166:BD169)","v":57.264268058794144},{"$f":"SUM(BE166:BE169)","v":42.852376056234476},{"$f":"SUM(BF166:BF169)","v":27.144442427979872},{"$f":"SUM(BG166:BG169)","v":9.0970290349162966},{"$f":"SUM(BH166:BH169)","v":2.864589056990267E-14},{"$f":"SUM(BI166:BI169)","v":2.864589056990267E-14},{"$f":"SUM(BJ166:BJ169)","v":2.864589056990267E-14},{"$f":"SUM(BK166:BK169)","v":2.864589056990267E-14},{"$f":"SUM(BL166:BL169)","v":2.864589056990267E-14},{"$f":"SUM(BM166:BM169)","v":2.864589056990267E-14},{"$f":"SUM(BN166:BN169)","v":2.864589056990267E-14},{"$f":"SUM(BO166:BO169)","v":2.864589056990267E-14},{"$f":"SUM(BP166:BP169)","v":2.864589056990267E-14},{"$f":"SUM(BQ166:BQ169)","v":2.864589056990267E-14},{"$f":"SUM(BR166:BR169)","v":2.864589056990267E-14},{"$f":"SUM(BS166:BS169)","v":2.864589056990267E-14},{"$f":"SUM(BT166:BT169)","v":2.864589056990267E-14},{"$f":"SUM(BU166:BU169)","v":2.864589056990267E-14},{"$f":"SUM(BV166:BV169)","v":2.864589056990267E-14},{"$f":"SUM(BW166:BW169)","v":2.864589056990267E-14},{"$f":"SUM(BX166:BX169)","v":2.864589056990267E-14},{"$f":"SUM(BY166:BY169)","v":2.864589056990267E-14},{"$f":"SUM(BZ166:BZ169)","v":2.864589056990267E-14}]
[]
[{"$f":"MAX($A$18:A171)+1","v":91},{"$f":"'Infra Summary w.o AFUDC'!B84","v":"Nuclear Generation"},{"$f":"'Infra Summary w.o AFUDC'!C84","v":"Regulatory"},{"$f":"IFERROR(INDEX($O$17:$U$17,MATCH(TRUE,INDEX($O172:$U172<>0,0),0)),YEAR($F172))","v":2017},{"$f":"'Infra Summary w.o AFUDC'!D84","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E84","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F84","v":0.04},{"$f":"'Infra Summary w.o AFUDC'!G84","v":0.959314},null,null,{"$f":"'Infra Summary w.o AFUDC'!J84","v":"Regulatory"},null,{"$f":"'Infra Summary w.o AFUDC'!K84","v":0.04},{"$f":"'Infra Summary w.o AFUDC'!L84","v":0.959314},{"$f":"'Infra Summary w.o AFUDC'!M84","v":29.46061229},{"$f":"'Infra Summary w.o AFUDC'!N84","v":20.714289839999999},{"$f":"'Infra Summary w.o AFUDC'!O84","v":14.133532730000001},{"$f":"'Infra Summary w.o AFUDC'!P84","v":8.3779584228588995},{"$f":"'Infra Summary w.o AFUDC'!Q84","v":19.218846027240801},{"$f":"'Infra Summary w.o AFUDC'!R84","v":16.2219950796622},{"$f":"'Infra Summary w.o AFUDC'!S84","v":0.22921450233140001},null,null,{"$f":"Y172*H172","v":130.08547528645508},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB172:$BZ172)","v":135.60260278329628},{"$f":"SUM(AB172:BZ172)","v":244.87036025212313},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AB$16+1)","v":2.0441686556021956},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AC$16+1)","v":5.4662433235655001},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AD$16+1)","v":7.7236843169152944},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AE$16+1)","v":9.0549051186714884},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AF$16+1)","v":10.693599882124767},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AG$16+1)","v":12.820935905347234},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AH$16+1)","v":13.559207163790161},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AI$16+1)","v":13.138729083520341},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AJ$16+1)","v":12.701884567168246},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AK$16+1)","v":12.265040050816152},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AL$16+1)","v":11.828195534464056},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AM$16+1)","v":11.39135101811196},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AN$16+1)","v":10.954506501759866},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AO$16+1)","v":10.51766198540777},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AP$16+1)","v":10.080817469055674},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AQ$16+1)","v":9.6439729527035798},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AR$16+1)","v":9.2071284363514838},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AS$16+1)","v":8.7702839199993896},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AT$16+1)","v":8.3334394036472936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AU$16+1)","v":7.8965948872951985},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AV$16+1)","v":7.4597503709431034},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AW$16+1)","v":7.0229058545910066},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AX$16+1)","v":6.5860613382389106},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AY$16+1)","v":6.1492168218868146},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),AZ$16+1)","v":5.7123723055347186},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BA$16+1)","v":4.71600853133776},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BB$16+1)","v":3.3856226136280756},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BC$16+1)","v":2.4474716432367161},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.8138590463998159},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.1290437170526868},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BF$16+1)","v":0.350882520437856},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BG$16+1)","v":4.8153125179132457E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BH$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BI$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BJ$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BK$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BL$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BM$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BN$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BO$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BP$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BR$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BS$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BT$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BU$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BV$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BW$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BX$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BY$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A172,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-1.4322945284951337E-15}]
[{"$f":"MAX($A$18:A172)+1","v":92},{"$f":"'Infra Summary w.o AFUDC'!B85","v":"Nuclear Generation"},{"$f":"'Infra Summary w.o AFUDC'!C85","v":"Other"},2017,{"$f":"'Infra Summary w.o AFUDC'!D85","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E85","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F85","v":0.04},{"$f":"'Infra Summary w.o AFUDC'!G85","v":0.959314},null,null,{"$f":"'Infra Summary w.o AFUDC'!J85","v":"All other"},null,{"$f":"'Infra Summary w.o AFUDC'!K85","v":0.04},{"$f":"'Infra Summary w.o AFUDC'!L85","v":0.959314},{"$f":"'Infra Summary w.o AFUDC'!M85","v":0.31365064999999959},{"$f":"'Infra Summary w.o AFUDC'!N85","v":-0.10385499999996028},{"$f":"'Infra Summary w.o AFUDC'!O85","v":2.7625165599999786},{"$f":"'Infra Summary w.o AFUDC'!P85","v":4.3885307593708482},{"$f":"'Infra Summary w.o AFUDC'!Q85","v":2.719775304224072},{"$f":"'Infra Summary w.o AFUDC'!R85","v":1.5934404231379986},{"$f":"'Infra Summary w.o AFUDC'!S85","v":5.096721100858689},null,null,17.49788213328787,18.239994551614874,37.899607570518583,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AB$16+1)","v":2.1763119558682258E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AC$16+1)","v":3.5687855332278806E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AD$16+1)","v":0.21910791477478198},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AE$16+1)","v":0.70887961613095996},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AF$16+1)","v":1.1812707466368331},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AG$16+1)","v":1.445391604713842},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AH$16+1)","v":1.8657459287812097},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AI$16+1)","v":2.1620511427121687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AJ$16+1)","v":2.0944388938388028},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AK$16+1)","v":2.0268266449654364},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AL$16+1)","v":1.95921439609207},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AM$16+1)","v":1.8916021472187041},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AN$16+1)","v":1.8239898983453373},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AO$16+1)","v":1.7563776494719709},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AP$16+1)","v":1.688765400598605},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AQ$16+1)","v":1.6211531517252387},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AR$16+1)","v":1.5535409028518723},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AS$16+1)","v":1.4859286539785064},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AT$16+1)","v":1.41831640510514},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AU$16+1)","v":1.3507041562317741},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AV$16+1)","v":1.2830919073584077},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AW$16+1)","v":1.2154796584850416},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AX$16+1)","v":1.1478674096116754},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AY$16+1)","v":1.0802551607383091},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),AZ$16+1)","v":1.0126429118649429},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BA$16+1)","v":0.93907377461522334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BB$16+1)","v":0.86810931243855538},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BC$16+1)","v":0.75105861472330515},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BD$16+1)","v":0.55404728647222079},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BE$16+1)","v":0.37226260983098514},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BF$16+1)","v":0.25789135093015714},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BG$16+1)","v":0.1070713443855488},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A173,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.0742208963713502E-15}]
[null,null,null,null,null,null,null,null,null,null,"Total Nuclear Generation",null,null,null,{"$f":"SUM(O170:O173)","v":175.28676866999999},{"$f":"SUM(P170:P173)","v":188.55785399000001},256.41518332999999,275.33970343035901,265.16144187907298,402.313623784828,438.35514713927103,null,null,{"$f":"SUM(X170:X173)","v":2164.4731896804306},2256.2718668553052,{"$f":"SUM(Z170:Z173)","v":4522.95015304755},null,12.162534665942172,{"$f":"SUM(AC170:AC173)","v":37.055099359116454},{"$f":"SUM(AD170:AD173)","v":66.843451448374523},{"$f":"SUM(AE170:AE173)","v":101.75632630518554},{"$f":"SUM(AF170:AF173)","v":136.20417500501563},{"$f":"SUM(AG170:AG173)","v":178.37277023359016},{"$f":"SUM(AH170:AH173)","v":231.21319001134358},{"$f":"SUM(AI170:AI173)","v":254.44387777624902},{"$f":"SUM(AJ170:AJ173)","v":246.37501239761221},{"$f":"SUM(AK170:AK173)","v":238.30614701897531},{"$f":"SUM(AL170:AL173)","v":230.23728164033844},{"$f":"SUM(AM170:AM173)","v":222.16841626170157},{"$f":"SUM(AN170:AN173)","v":214.09955088306472},{"$f":"SUM(AO170:AO173)","v":206.03068550442788},{"$f":"SUM(AP170:AP173)","v":197.96182012579098},{"$f":"SUM(AQ170:AQ173)","v":189.89295474715416},{"$f":"SUM(AR170:AR173)","v":181.82408936851726},{"$f":"SUM(AS170:AS173)","v":173.75522398988036},{"$f":"SUM(AT170:AT173)","v":165.68635861124355},{"$f":"SUM(AU170:AU173)","v":157.61749323260668},{"$f":"SUM(AV170:AV173)","v":149.54862785396978},{"$f":"SUM(AW170:AW173)","v":141.4797624753329},{"$f":"SUM(AX170:AX173)","v":133.41089709669603},{"$f":"SUM(AY170:AY173)","v":125.34203171805916},{"$f":"SUM(AZ170:AZ173)","v":117.27316633942229},{"$f":"SUM(BA170:BA173)","v":105.87523496070254},{"$f":"SUM(BB170:BB173)","v":91.24953038543083},{"$f":"SUM(BC170:BC173)","v":75.816454865856315},{"$f":"SUM(BD170:BD173)","v":59.632174391666176},{"$f":"SUM(BE170:BE173)","v":44.353682383118148},{"$f":"SUM(BF170:BF173)","v":27.753216299347887},{"$f":"SUM(BG170:BG173)","v":9.2089156918197581},{"$f":"SUM(BH170:BH173)","v":2.8287816937778887E-14},{"$f":"SUM(BI170:BI173)","v":2.8287816937778887E-14},{"$f":"SUM(BJ170:BJ173)","v":2.8287816937778887E-14},{"$f":"SUM(BK170:BK173)","v":2.8287816937778887E-14},{"$f":"SUM(BL170:BL173)","v":2.8287816937778887E-14},{"$f":"SUM(BM170:BM173)","v":2.8287816937778887E-14},{"$f":"SUM(BN170:BN173)","v":2.8287816937778887E-14},{"$f":"SUM(BO170:BO173)","v":2.8287816937778887E-14},{"$f":"SUM(BP170:BP173)","v":2.8287816937778887E-14},{"$f":"SUM(BQ170:BQ173)","v":2.8287816937778887E-14},{"$f":"SUM(BR170:BR173)","v":2.8287816937778887E-14},{"$f":"SUM(BS170:BS173)","v":2.8287816937778887E-14},{"$f":"SUM(BT170:BT173)","v":2.8287816937778887E-14},{"$f":"SUM(BU170:BU173)","v":2.8287816937778887E-14},{"$f":"SUM(BV170:BV173)","v":2.8287816937778887E-14},{"$f":"SUM(BW170:BW173)","v":2.8287816937778887E-14},{"$f":"SUM(BX170:BX173)","v":2.8287816937778887E-14},{"$f":"SUM(BY170:BY173)","v":2.8287816937778887E-14},{"$f":"SUM(BZ170:BZ173)","v":2.8287816937778887E-14}]
[]
[null,null,null,null,null,null,null,null,null,null,"Eng & Construction"]
[{"$f":"MAX($A$18:A176)+1","v":93},{"$f":"'Infra Summary w.o AFUDC'!B89","v":"Engineering & Construction"},"Dania Beach",{"$f":"IFERROR(INDEX($O$17:$U$17,MATCH(TRUE,INDEX($O177:$U177<>0,0),0)),YEAR($F177))","v":2018},{"$f":"'Infra Summary w.o AFUDC'!D89","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E89","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F89","v":3.5000000000000003E-2},{"$f":"'Infra Summary w.o AFUDC'!G89","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J89","v":"Dania Beach Energy Center"},null,{"$f":"'Infra Summary w.o AFUDC'!K89","v":3.5000000000000003E-2},{"$f":"'Infra Summary w.o AFUDC'!L89","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M89","v":0},{"$f":"'Infra Summary w.o AFUDC'!N89","v":6.6162283799999999},{"$f":"'Infra Summary w.o AFUDC'!O89","v":14.998084260000001},{"$f":"'Infra Summary w.o AFUDC'!P89","v":4.9944303458711996},{"$f":"'Infra Summary w.o AFUDC'!Q89","v":0},{"$f":"'Infra Summary w.o AFUDC'!R89","v":0},{"$f":"'Infra Summary w.o AFUDC'!S89","v":0},null,null,{"$f":"Y177*H177","v":32.476570946581738},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB177:$BZ177)","v":33.992500498827447},{"$f":"SUM(AB177:BZ177)","v":64.91244277038831},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AC$16+1)","v":0.44336988467893057},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AD$16+1)","v":1.8801288933419746},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AE$16+1)","v":3.1700837918598044},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AF$16+1)","v":3.4197169743242712},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AG$16+1)","v":3.3258517901857734},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AH$16+1)","v":3.2319866060472751},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AI$16+1)","v":3.1381214219087767},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AJ$16+1)","v":3.0442562377702784},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AK$16+1)","v":2.9503910536317806},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AL$16+1)","v":2.8565258694932822},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AM$16+1)","v":2.7626606853547839},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AN$16+1)","v":2.6687955012162861},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AO$16+1)","v":2.5749303170777882},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AP$16+1)","v":2.4810651329392899},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AQ$16+1)","v":2.3871999488007916},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AR$16+1)","v":2.2933347646622932},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AS$16+1)","v":2.1994695805237954},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AT$16+1)","v":2.1056043963852971},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AU$16+1)","v":2.0117392122467992},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AV$16+1)","v":1.9178740281083009},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AW$16+1)","v":1.824008843969803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AX$16+1)","v":1.7301436598313047},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AY$16+1)","v":1.6362784756928064},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),AZ$16+1)","v":1.5424132915543081},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BA$16+1)","v":1.4485481074158097},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BB$16+1)","v":1.3546829232773114},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.2608177391388131},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.1669525550003146},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.0730873708618163},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BF$16+1)","v":0.77503093878648432},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BG$16+1)","v":0.22425747034011542},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.3115303961849317E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A177,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[{"$f":"MAX($A$18:A177)+1","v":94},{"$f":"'Infra Summary w.o AFUDC'!B90","v":"Engineering & Construction"},{"$f":"'Infra Summary w.o AFUDC'!C90","v":"Projects"},2021,{"$f":"'Infra Summary w.o AFUDC'!D90","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E90","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F90","v":3.3000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!G90","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J90","v":"DG EV Chargers"},null,{"$f":"'Infra Summary w.o AFUDC'!K90","v":3.3000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!L90","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M90","v":0},{"$f":"'Infra Summary w.o AFUDC'!N90","v":0},{"$f":"'Infra Summary w.o AFUDC'!O90","v":0},{"$f":"'Infra Summary w.o AFUDC'!P90","v":0},{"$f":"'Infra Summary w.o AFUDC'!Q90","v":19.0228},{"$f":"'Infra Summary w.o AFUDC'!R90","v":5.9843726400000001},{"$f":"'Infra Summary w.o AFUDC'!S90","v":25.03},null,null,48.802949542908237,51.080955849994595,126.44142459763371,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AF$16+1)","v":1.2567008833072868},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AG$16+1)","v":2.8771114408015817},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AH$16+1)","v":4.8527876141126161},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AI$16+1)","v":6.3815415615996161},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AJ$16+1)","v":6.2151164583255625},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AK$16+1)","v":6.0486913550515089},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AL$16+1)","v":5.8822662517774553},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AM$16+1)","v":5.7158411485034009},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AN$16+1)","v":5.5494160452293473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AO$16+1)","v":5.3829909419552937},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AP$16+1)","v":5.2165658386812401},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AQ$16+1)","v":5.0501407354071866},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AR$16+1)","v":4.8837156321331321},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AS$16+1)","v":4.7172905288590776},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AT$16+1)","v":4.5508654255850232},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AU$16+1)","v":4.3844403223109705},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AV$16+1)","v":4.218015219036916},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AW$16+1)","v":4.0515901157628615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AX$16+1)","v":3.885165012488808},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AY$16+1)","v":3.7187399092147539},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),AZ$16+1)","v":3.5523148059406999},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BA$16+1)","v":3.3858897026666464},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BB$16+1)","v":3.2194645993925919},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BC$16+1)","v":3.0530394961185383},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BD$16+1)","v":2.8866143928444843},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BE$16+1)","v":2.7201892895704303},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BF$16+1)","v":2.5537641862963762},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BG$16+1)","v":2.3873390830223222},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BH$16+1)","v":2.2209139797482687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BI$16+1)","v":2.0544888764742146},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.7706467480262782},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.1010456546984613},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BL$16+1)","v":0.69672134269075392},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BM$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BN$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BO$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BP$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BR$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BS$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BT$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BU$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BV$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BW$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BX$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BY$16+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A178,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-7.1614726424756683E-16}]
[{"$f":"MAX($A$18:A178)+1","v":95},{"$f":"'Infra Summary w.o AFUDC'!B91","v":"Engineering & Construction"},{"$f":"'Infra Summary w.o AFUDC'!C91","v":"Projects"},2017,{"$f":"'Infra Summary w.o AFUDC'!D91","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E91","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F91","v":3.5000000000000003E-2},{"$f":"'Infra Summary w.o AFUDC'!G91","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J91","v":"Other Projects"},null,{"$f":"'Infra Summary w.o AFUDC'!K91","v":3.5000000000000003E-2},{"$f":"'Infra Summary w.o AFUDC'!L91","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M91","v":4.7568871900000005},{"$f":"'Infra Summary w.o AFUDC'!N91","v":4.0088729500000007},{"$f":"'Infra Summary w.o AFUDC'!O91","v":5.5511748500000007},{"$f":"'Infra Summary w.o AFUDC'!P91","v":7.1495488645946983},{"$f":"'Infra Summary w.o AFUDC'!Q91","v":18.829576084013901},{"$f":"'Infra Summary w.o AFUDC'!R91","v":33.722859037441104},{"$f":"'Infra Summary w.o AFUDC'!S91","v":48.975400106623603},null,null,123.86700730850654,129.64882636927052,300.04655623064224,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AB$16+1)","v":0.31877081680499403},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AC$16+1)","v":0.89779594575466826},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AD$16+1)","v":1.5145871843815908},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AE$16+1)","v":2.3249808658721687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AF$16+1)","v":4.0027915899402622},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AG$16+1)","v":7.4155237118455357},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AH$16+1)","v":12.755710155794223},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AI$16+1)","v":15.690180645385787},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AJ$16+1)","v":15.25630504236258},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AK$16+1)","v":14.822429439339377},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AL$16+1)","v":14.388553836316174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AM$16+1)","v":13.95467823329297},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AN$16+1)","v":13.520802630269763},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AO$16+1)","v":13.08692702724656},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AP$16+1)","v":12.653051424223356},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AQ$16+1)","v":12.219175821200153},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AR$16+1)","v":11.785300218176946},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AS$16+1)","v":11.351424615153743},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AT$16+1)","v":10.917549012130539},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AU$16+1)","v":10.483673409107334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AV$16+1)","v":10.049797806084129},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AW$16+1)","v":9.6159222030609257},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AX$16+1)","v":9.1820466000377206},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AY$16+1)","v":8.7481709970145154},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),AZ$16+1)","v":8.3142953939913102},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BA$16+1)","v":7.8804197909681051},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BB$16+1)","v":7.4465441879449008},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BC$16+1)","v":7.0126685849216965},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BD$16+1)","v":6.5787929818984914},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BE$16+1)","v":5.998109458133464},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BF$16+1)","v":5.4448001952660618},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BG$16+1)","v":4.8599981322288901},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.2413990579145615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BI$16+1)","v":3.2833523414354837},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.9014181621230253},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BK$16+1)","v":0.12860871302020777},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A179,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.8645890569902673E-15}]
[null,null,null,null,null,null,null,null,null,null,"Sub-Total Projects",null,null,null,{"$f":"SUM(O177:O179)","v":4.7568871900000005},{"$f":"SUM(P177:P179)","v":10.62510133},20.549259110000001,12.143979210465897,37.852376084013898,39.707231677441101,74.005400106623597,null,null,{"$f":"SUM(X177:X179)","v":205.14652779799653},214.72228271809257,{"$f":"SUM(Z177:Z179)","v":491.40042359866425},null,0.31877081680499403,{"$f":"SUM(AC177:AC179)","v":1.3411658304335989},{"$f":"SUM(AD177:AD179)","v":3.3947160777235652},{"$f":"SUM(AE177:AE179)","v":5.4950646577319731},{"$f":"SUM(AF177:AF179)","v":8.6792094475718198},{"$f":"SUM(AG177:AG179)","v":13.618486942832892},{"$f":"SUM(AH177:AH179)","v":20.840484375954112},{"$f":"SUM(AI177:AI179)","v":25.209843628894181},{"$f":"SUM(AJ177:AJ179)","v":24.515677738458422},{"$f":"SUM(AK177:AK179)","v":23.821511848022666},{"$f":"SUM(AL177:AL179)","v":23.127345957586911},{"$f":"SUM(AM177:AM179)","v":22.433180067151156},{"$f":"SUM(AN177:AN179)","v":21.739014176715397},{"$f":"SUM(AO177:AO179)","v":21.044848286279642},{"$f":"SUM(AP177:AP179)","v":20.350682395843886},{"$f":"SUM(AQ177:AQ179)","v":19.656516505408131},{"$f":"SUM(AR177:AR179)","v":18.962350614972372},{"$f":"SUM(AS177:AS179)","v":18.268184724536617},{"$f":"SUM(AT177:AT179)","v":17.574018834100862},{"$f":"SUM(AU177:AU179)","v":16.879852943665103},{"$f":"SUM(AV177:AV179)","v":16.185687053229344},{"$f":"SUM(AW177:AW179)","v":15.491521162793591},{"$f":"SUM(AX177:AX179)","v":14.797355272357834},{"$f":"SUM(AY177:AY179)","v":14.103189381922075},{"$f":"SUM(AZ177:AZ179)","v":13.409023491486318},{"$f":"SUM(BA177:BA179)","v":12.714857601050561},{"$f":"SUM(BB177:BB179)","v":12.020691710614805},{"$f":"SUM(BC177:BC179)","v":11.326525820179048},{"$f":"SUM(BD177:BD179)","v":10.632359929743291},{"$f":"SUM(BE177:BE179)","v":9.7913861185657112},{"$f":"SUM(BF177:BF179)","v":8.7735953203489228},{"$f":"SUM(BG177:BG179)","v":7.4715946855913273},{"$f":"SUM(BH177:BH179)","v":6.4754283416246796},{"$f":"SUM(BI177:BI179)","v":5.3378412179096983},{"$f":"SUM(BJ177:BJ179)","v":3.6720649101493033},{"$f":"SUM(BK177:BK179)","v":1.2296543677186691},{"$f":"SUM(BL177:BL179)","v":0.69672134269075681},{"$f":"SUM(BM177:BM179)","v":2.1484417927427005E-15},{"$f":"SUM(BN177:BN179)","v":2.1484417927427005E-15},{"$f":"SUM(BO177:BO179)","v":2.1484417927427005E-15},{"$f":"SUM(BP177:BP179)","v":2.1484417927427005E-15},{"$f":"SUM(BQ177:BQ179)","v":2.1484417927427005E-15},{"$f":"SUM(BR177:BR179)","v":2.1484417927427005E-15},{"$f":"SUM(BS177:BS179)","v":2.1484417927427005E-15},{"$f":"SUM(BT177:BT179)","v":2.1484417927427005E-15},{"$f":"SUM(BU177:BU179)","v":2.1484417927427005E-15},{"$f":"SUM(BV177:BV179)","v":2.1484417927427005E-15},{"$f":"SUM(BW177:BW179)","v":2.1484417927427005E-15},{"$f":"SUM(BX177:BX179)","v":2.1484417927427005E-15},{"$f":"SUM(BY177:BY179)","v":2.1484417927427005E-15},{"$f":"SUM(BZ177:BZ179)","v":2.1484417927427005E-15}]
[]
[null,null,null,null,null,null,null,null,null,null,"Solar"]
[{"$f":"MAX($A$18:A182)+1","v":96},{"$f":"'Infra Summary w.o AFUDC'!B95","v":"Engineering & Construction"},{"$f":"'Infra Summary w.o AFUDC'!C95","v":"Solar"},{"$f":"IFERROR(INDEX($O$17:$U$17,MATCH(TRUE,INDEX($O183:$U183<>0,0),0)),YEAR($F183))","v":2018},{"$f":"'Infra Summary w.o AFUDC'!D95","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E95","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F95","v":3.4000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!G95","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J95","v":"SolarTogether 3"},null,{"$f":"'Infra Summary w.o AFUDC'!K95","v":3.4000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!L95","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M95","v":0},{"$f":"'Infra Summary w.o AFUDC'!N95","v":4.4366000000000002E-4},{"$f":"'Infra Summary w.o AFUDC'!O95","v":120.43499294},{"$f":"'Infra Summary w.o AFUDC'!P95","v":372.41927425610743},{"$f":"'Infra Summary w.o AFUDC'!Q95","v":0},{"$f":"'Infra Summary w.o AFUDC'!R95","v":0},{"$f":"'Infra Summary w.o AFUDC'!S95","v":0},null,null,{"$f":"Y183*H183","v":501.03421943183992},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB183:$BZ183)","v":524.42131227401171},{"$f":"SUM(AB183:BZ183)","v":1050.2600785570321},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AC$16+1)","v":2.6873358805202382E-5},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AD$16+1)","v":7.2950373844608025},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AE$16+1)","v":36.94183378425236},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AF$16+1)","v":58.449184827604746},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AG$16+1)","v":56.76026139021279},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AH$16+1)","v":55.071337952820834},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AI$16+1)","v":53.382414515428877},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AJ$16+1)","v":51.693491078036928},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AK$16+1)","v":50.004567640644972},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AL$16+1)","v":48.315644203253022},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AM$16+1)","v":46.626720765861059},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AN$16+1)","v":44.937797328469109},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AO$16+1)","v":43.248873891077153},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AP$16+1)","v":41.559950453685197},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AQ$16+1)","v":39.87102701629324},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AR$16+1)","v":38.182103578901291},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AS$16+1)","v":36.493180141509328},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AT$16+1)","v":34.804256704117371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AU$16+1)","v":33.115333266725422},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AV$16+1)","v":31.426409829333465},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AW$16+1)","v":29.737486391941509},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AX$16+1)","v":28.04856295454956},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AY$16+1)","v":26.359639517157603},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),AZ$16+1)","v":24.670716079765647},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BA$16+1)","v":22.981792642373691},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BB$16+1)","v":21.292869204981734},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BC$16+1)","v":19.603945767589781},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BD$16+1)","v":17.915022330197829},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BE$16+1)","v":16.226098892805872},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BF$16+1)","v":14.537174658580998},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BG$16+1)","v":12.631936563563489},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BH$16+1)","v":8.0753809274777595},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BI$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A183,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.2916712455922139E-14}]
[{"$f":"MAX($A$18:A183)+1","v":97},{"$f":"'Infra Summary w.o AFUDC'!B96","v":"Engineering & Construction"},{"$f":"'Infra Summary w.o AFUDC'!C96","v":"Solar"},2019,{"$f":"'Infra Summary w.o AFUDC'!D96","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E96","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F96","v":3.4000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!G96","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J96","v":"SolarTogether 4"},null,{"$f":"'Infra Summary w.o AFUDC'!K96","v":3.4000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!L96","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M96","v":0},{"$f":"'Infra Summary w.o AFUDC'!N96","v":0},{"$f":"'Infra Summary w.o AFUDC'!O96","v":2.686533E-2},{"$f":"'Infra Summary w.o AFUDC'!P96","v":276.36441242828403},{"$f":"'Infra Summary w.o AFUDC'!Q96","v":64.3486555554163},{"$f":"'Infra Summary w.o AFUDC'!R96","v":0},{"$f":"'Infra Summary w.o AFUDC'!S96","v":0},null,null,335.64241708856434,351.30941160866433,726.10759570084838,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AD$16+1)","v":1.6272858777220567E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AE$16+1)","v":16.743144563929466},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AF$16+1)","v":36.907187871318641},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AG$16+1)","v":39.747514303323904},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AH$16+1)","v":38.579860536904093},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AI$16+1)","v":37.412206770484282},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AJ$16+1)","v":36.244553004064471},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AK$16+1)","v":35.076899237644668},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AL$16+1)","v":33.90924547122485},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AM$16+1)","v":32.741591704805046},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AN$16+1)","v":31.573937938385235},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AO$16+1)","v":30.406284171965424},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AP$16+1)","v":29.238630405545621},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AQ$16+1)","v":28.07097663912581},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AR$16+1)","v":26.903322872705999},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AS$16+1)","v":25.735669106286192},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AT$16+1)","v":24.568015339866381},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AU$16+1)","v":23.400361573446574},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AV$16+1)","v":22.232707807026763},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AW$16+1)","v":21.065054040606952},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AX$16+1)","v":19.897400274187149},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AY$16+1)","v":18.729746507767338},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),AZ$16+1)","v":17.562092741347527},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BA$16+1)","v":16.39443897492772},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BB$16+1)","v":15.226785208507909},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BC$16+1)","v":14.059131442088098},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BD$16+1)","v":12.891477675668288},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BE$16+1)","v":11.723823909248473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BF$16+1)","v":10.556170142828663},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BG$16+1)","v":9.388468125091558},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BH$16+1)","v":7.7239612140431237},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.395308840604482},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A184,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.2916712455922139E-14}]
[{"$f":"MAX($A$18:A184)+1","v":98},{"$f":"'Infra Summary w.o AFUDC'!B97","v":"Engineering & Construction"},{"$f":"'Infra Summary w.o AFUDC'!C97","v":"Solar"},2019,{"$f":"'Infra Summary w.o AFUDC'!D97","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E97","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F97","v":3.4000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!G97","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J97","v":"SolarTogether 5"},null,{"$f":"'Infra Summary w.o AFUDC'!K97","v":3.4000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!L97","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M97","v":0},{"$f":"'Infra Summary w.o AFUDC'!N97","v":0},{"$f":"'Infra Summary w.o AFUDC'!O97","v":1.4156300000000002E-3},{"$f":"'Infra Summary w.o AFUDC'!P97","v":259.42115782742678},{"$f":"'Infra Summary w.o AFUDC'!Q97","v":65.580460945867102},{"$f":"'Infra Summary w.o AFUDC'!R97","v":0},{"$f":"'Infra Summary w.o AFUDC'!S97","v":0},null,null,319.84532587468686,334.77494952364327,692.57268912122333,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AD$16+1)","v":8.5747493408034649E-5},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AE$16+1)","v":15.713818837177962},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AF$16+1)","v":34.95530670124456},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AG$16+1)","v":37.926284084819329},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AH$16+1)","v":36.812557808217946},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AI$16+1)","v":35.698831531616548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AJ$16+1)","v":34.585105255015165},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AK$16+1)","v":33.471378978413782},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AL$16+1)","v":32.357652701812384},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AM$16+1)","v":31.243926425210997},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AN$16+1)","v":30.130200148609607},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AO$16+1)","v":29.016473872008216},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AP$16+1)","v":27.902747595406829},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AQ$16+1)","v":26.789021318805439},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AR$16+1)","v":25.675295042204052},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AS$16+1)","v":24.561568765602662},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AT$16+1)","v":23.447842489001271},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AU$16+1)","v":22.334116212399881},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AV$16+1)","v":21.22038993579849},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AW$16+1)","v":20.1066636591971},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AX$16+1)","v":18.992937382595709},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AY$16+1)","v":17.879211105994319},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),AZ$16+1)","v":16.765484829392928},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BA$16+1)","v":15.651758552791538},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BB$16+1)","v":14.538032276190151},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BC$16+1)","v":13.424305999588764},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BD$16+1)","v":12.310579722987377},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BE$16+1)","v":11.196853446385989},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BF$16+1)","v":10.083127169784602},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BG$16+1)","v":8.969398350649314},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BH$16+1)","v":7.3897143907490381},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.4220187840580856},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A185,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.864589056990267E-14}]
[{"$f":"MAX($A$18:A185)+1","v":99},{"$f":"'Infra Summary w.o AFUDC'!B98","v":"Engineering & Construction"},{"$f":"'Infra Summary w.o AFUDC'!C98","v":"Solar"},2019,{"$f":"'Infra Summary w.o AFUDC'!D98","v":"2019-07-01"},{"$f":"'Infra Summary w.o AFUDC'!E98","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F98","v":3.4000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!G98","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J98","v":"Safe Harbor Panels - 2020"},null,{"$f":"'Infra Summary w.o AFUDC'!K98","v":3.4000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!L98","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M98","v":0},{"$f":"'Infra Summary w.o AFUDC'!N98","v":0},{"$f":"'Infra Summary w.o AFUDC'!O98","v":16.4553348248918},{"$f":"'Infra Summary w.o AFUDC'!P98","v":-16.4553348248918},{"$f":"'Infra Summary w.o AFUDC'!Q98","v":0},{"$f":"'Infra Summary w.o AFUDC'!R98","v":0},{"$f":"'Infra Summary w.o AFUDC'!S98","v":0},null,null,0.79283704803532884,0.82984480705055541,0.82925645594825603,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AD$16+1)","v":0.41462822797412802},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AE$16+1)","v":0.41462822797412802},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),AZ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BA$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A186,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[{"$f":"MAX($A$18:A186)+1","v":100},{"$f":"'Infra Summary w.o AFUDC'!B99","v":"Engineering & Construction"},{"$f":"'Infra Summary w.o AFUDC'!C99","v":"Solar"},2019,{"$f":"'Infra Summary w.o AFUDC'!D99","v":"2019-07-01"},{"$f":"'Infra Summary w.o AFUDC'!E99","v":"2021-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F99","v":3.4000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!G99","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J99","v":"Safe Harbor Panels - 2021"},null,{"$f":"'Infra Summary w.o AFUDC'!K99","v":3.4000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!L99","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M99","v":0},{"$f":"'Infra Summary w.o AFUDC'!N99","v":0},{"$f":"'Infra Summary w.o AFUDC'!O99","v":25.60691613366},{"$f":"'Infra Summary w.o AFUDC'!P99","v":0},{"$f":"'Infra Summary w.o AFUDC'!Q99","v":-25.60691613366},{"$f":"'Infra Summary w.o AFUDC'!R99","v":0},{"$f":"'Infra Summary w.o AFUDC'!S99","v":0},null,null,{"$f":"Y187*H187","v":3.5701758939586878},3.7368232642512358,{"$f":"SUM(AB187:BZ187)","v":3.8713342657680134},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AD$16+1)","v":0.64522237762800227},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AE$16+1)","v":2.5808895105120091},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AF$16+1)","v":0.64522237762800227},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),AZ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BA$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A187,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[{"$f":"MAX($A$18:A187)+1","v":101},{"$f":"'Infra Summary w.o AFUDC'!B100","v":"Engineering & Construction"},{"$f":"'Infra Summary w.o AFUDC'!C100","v":"Solar"},2019,{"$f":"'Infra Summary w.o AFUDC'!D100","v":"2019-07-01"},{"$f":"'Infra Summary w.o AFUDC'!E100","v":"2022-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F100","v":3.4000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!G100","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J100","v":"Safe Harbor Panels - 2022"},null,{"$f":"'Infra Summary w.o AFUDC'!K100","v":3.4000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!L100","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M100","v":0},{"$f":"'Infra Summary w.o AFUDC'!N100","v":0},{"$f":"'Infra Summary w.o AFUDC'!O100","v":47.447190609187203},{"$f":"'Infra Summary w.o AFUDC'!P100","v":0},{"$f":"'Infra Summary w.o AFUDC'!Q100","v":0},{"$f":"'Infra Summary w.o AFUDC'!R100","v":-47.447190609187203},{"$f":"'Infra Summary w.o AFUDC'!S100","v":0},null,null,10.641694493045728,11.138423633400873,11.955359628950809,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AD$16+1)","v":1.195535962895081},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AE$16+1)","v":4.7821438515803241},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AF$16+1)","v":4.7821438515803241},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AG$16+1)","v":1.195535962895081},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),AZ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BA$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A188,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[{"$f":"MAX($A$18:A188)+1","v":102},{"$f":"'Infra Summary w.o AFUDC'!B101","v":"Engineering & Construction"},{"$f":"'Infra Summary w.o AFUDC'!C101","v":"Solar"},2019,{"$f":"'Infra Summary w.o AFUDC'!D101","v":"2019-07-01"},{"$f":"'Infra Summary w.o AFUDC'!E101","v":"2023-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F101","v":3.4000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!G101","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J101","v":"Safe Harbor Panels - 2023"},null,{"$f":"'Infra Summary w.o AFUDC'!K101","v":3.4000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!L101","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M101","v":0},{"$f":"'Infra Summary w.o AFUDC'!N101","v":0},{"$f":"'Infra Summary w.o AFUDC'!O101","v":47.447190927013096},{"$f":"'Infra Summary w.o AFUDC'!P101","v":0},{"$f":"'Infra Summary w.o AFUDC'!Q101","v":0},{"$f":"'Infra Summary w.o AFUDC'!R101","v":0},{"$f":"'Infra Summary w.o AFUDC'!S101","v":-47.447190927013096},null,null,14.386423418205812,15.05794765168014,16.737503592647617,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AD$16+1)","v":1.1955359709034012},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AE$16+1)","v":4.782143883613605},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AF$16+1)","v":4.782143883613605},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AG$16+1)","v":4.782143883613605},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AH$16+1)","v":1.1955359709034012},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),AZ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BA$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A189,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[{"$f":"MAX($A$18:A189)+1","v":103},{"$f":"'Infra Summary w.o AFUDC'!B102","v":"Engineering & Construction"},{"$f":"'Infra Summary w.o AFUDC'!C102","v":"Solar"},2017,{"$f":"'Infra Summary w.o AFUDC'!D102","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E102","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F102","v":3.4000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!G102","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J102","v":"Other Solar"},null,{"$f":"'Infra Summary w.o AFUDC'!K102","v":3.4000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!L102","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M102","v":9.92568363},{"$f":"'Infra Summary w.o AFUDC'!N102","v":12.546123379999999},{"$f":"'Infra Summary w.o AFUDC'!O102","v":8.4300293599999989},{"$f":"'Infra Summary w.o AFUDC'!P102","v":5.5110149948},{"$f":"'Infra Summary w.o AFUDC'!Q102","v":28.8575600746601},{"$f":"'Infra Summary w.o AFUDC'!R102","v":15.78704675},{"$f":"'Infra Summary w.o AFUDC'!S102","v":2.0024000000000002},null,null,83.67650605248572,87.582327531060912,177.92437318061209,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AB$16+1)","v":0.60121817963285773},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AC$16+1)","v":1.9453729724296518},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AD$16+1)","v":3.1604296470361528},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AE$16+1)","v":3.9134152400647402},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AF$16+1)","v":5.8798498345523109},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AG$16+1)","v":8.4223939201714391},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AH$16+1)","v":9.2649591986434832},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AI$16+1)","v":9.1082339422270753},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AJ$16+1)","v":8.8236029178853244},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AK$16+1)","v":8.5389718935435734},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AL$16+1)","v":8.2543408692018225},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AM$16+1)","v":7.9697098448600725},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AN$16+1)","v":7.6850788205183234},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AO$16+1)","v":7.4004477961765724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AP$16+1)","v":7.1158167718348198},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AQ$16+1)","v":6.8311857474930706},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AR$16+1)","v":6.5465547231513197},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AS$16+1)","v":6.2619236988095688},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AT$16+1)","v":5.9772926744678196},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AU$16+1)","v":5.6926616501260687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AV$16+1)","v":5.4080306257843178},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AW$16+1)","v":5.1233996014425678},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AX$16+1)","v":4.8387685771008178},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AY$16+1)","v":4.5541375527590668},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),AZ$16+1)","v":4.2695065284173168},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BA$16+1)","v":3.9848755040755663},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BB$16+1)","v":3.7002444797338154},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BC$16+1)","v":3.4156134553920645},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BD$16+1)","v":3.1309824310503136},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BE$16+1)","v":2.8285244412416728},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BF$16+1)","v":2.3401492418559977},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.8453395118677884},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.4739122671377682},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.1427335081232917},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0.4254670130743301},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BK$16+1)","v":4.9228098729329373E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BL$16+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BM$16+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BN$16+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BO$16+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BP$16+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BQ$16+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BR$16+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BS$16+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BT$16+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BU$16+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BV$16+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BW$16+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BX$16+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BY$16+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A190,RevReq!$C$16:$C$140,0),BZ$16+1)","v":7.1614726424756675E-15}]
[null,null,null,null,null,null,null,null,null,null,"Sub-Total Solar",null,null,null,{"$f":"SUM(O183:O190)","v":9.92568363},{"$f":"SUM(P183:P190)","v":12.546567039999999},265.8499357547521,897.26052468172645,133.17976044228351,-31.660143859187201,-45.444790927013095,null,null,{"$f":"SUM(X183:X190)","v":1269.5895993008226},1328.8510402937629,{"$f":"SUM(Z183:Z190)","v":2680.2581905030306},null,0.60121817963285773,{"$f":"SUM(AC183:AC190)","v":1.9453998457884569},{"$f":"SUM(AD183:AD190)","v":13.908102604268699},{"$f":"SUM(AE183:AE190)","v":85.872017899104605},{"$f":"SUM(AF183:AF190)","v":146.40103934754219},{"$f":"SUM(AG183:AG190)","v":148.83413354503614},{"$f":"SUM(AH183:AH190)","v":140.92425146748974},{"$f":"SUM(AI183:AI190)","v":135.6016867597568},{"$f":"SUM(AJ183:AJ190)","v":131.34675225500189},{"$f":"SUM(AK183:AK190)","v":127.09181775024699},{"$f":"SUM(AL183:AL190)","v":122.83688324549209},{"$f":"SUM(AM183:AM190)","v":118.58194874073718},{"$f":"SUM(AN183:AN190)","v":114.32701423598228},{"$f":"SUM(AO183:AO190)","v":110.07207973122738},{"$f":"SUM(AP183:AP190)","v":105.81714522647245},{"$f":"SUM(AQ183:AQ190)","v":101.56221072171756},{"$f":"SUM(AR183:AR190)","v":97.307276216962663},{"$f":"SUM(AS183:AS190)","v":93.052341712207749},{"$f":"SUM(AT183:AT190)","v":88.797407207452849},{"$f":"SUM(AU183:AU190)","v":84.54247270269795},{"$f":"SUM(AV183:AV190)","v":80.287538197943036},{"$f":"SUM(AW183:AW190)","v":76.032603693188136},{"$f":"SUM(AX183:AX190)","v":71.777669188433237},{"$f":"SUM(AY183:AY190)","v":67.522734683678337},{"$f":"SUM(AZ183:AZ190)","v":63.267800178923416},{"$f":"SUM(BA183:BA190)","v":59.012865674168516},{"$f":"SUM(BB183:BB190)","v":54.757931169413617},{"$f":"SUM(BC183:BC190)","v":50.50299666465871},{"$f":"SUM(BD183:BD190)","v":46.24806215990381},{"$f":"SUM(BE183:BE190)","v":41.975300689682008},{"$f":"SUM(BF183:BF190)","v":37.516621213050257},{"$f":"SUM(BG183:BG190)","v":32.835142551172154},{"$f":"SUM(BH183:BH190)","v":24.662968799407693},{"$f":"SUM(BI183:BI190)","v":3.9600611327858823},{"$f":"SUM(BJ183:BJ190)","v":0.4254670130744046},{"$f":"SUM(BK183:BK190)","v":4.9228098729403855E-2},{"$f":"SUM(BL183:BL190)","v":8.1640788124222611E-14},{"$f":"SUM(BM183:BM190)","v":8.1640788124222611E-14},{"$f":"SUM(BN183:BN190)","v":8.1640788124222611E-14},{"$f":"SUM(BO183:BO190)","v":8.1640788124222611E-14},{"$f":"SUM(BP183:BP190)","v":8.1640788124222611E-14},{"$f":"SUM(BQ183:BQ190)","v":8.1640788124222611E-14},{"$f":"SUM(BR183:BR190)","v":8.1640788124222611E-14},{"$f":"SUM(BS183:BS190)","v":8.1640788124222611E-14},{"$f":"SUM(BT183:BT190)","v":8.1640788124222611E-14},{"$f":"SUM(BU183:BU190)","v":8.1640788124222611E-14},{"$f":"SUM(BV183:BV190)","v":8.1640788124222611E-14},{"$f":"SUM(BW183:BW190)","v":8.1640788124222611E-14},{"$f":"SUM(BX183:BX190)","v":8.1640788124222611E-14},{"$f":"SUM(BY183:BY190)","v":8.1640788124222611E-14},{"$f":"SUM(BZ183:BZ190)","v":8.1640788124222611E-14}]
[]
[null,null,null,null,null,null,null,null,null,null,"Energy Storage"]
[{"$f":"MAX($A$18:A193)+1","v":104},{"$f":"'Infra Summary w.o AFUDC'!B106","v":"Engineering & Construction"},{"$f":"'Infra Summary w.o AFUDC'!C106","v":"Energy Storage"},{"$f":"IFERROR(INDEX($O$17:$U$17,MATCH(TRUE,INDEX($O194:$U194<>0,0),0)),YEAR($F194))","v":2017},{"$f":"'Infra Summary w.o AFUDC'!D106","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E106","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F106","v":0.1},{"$f":"'Infra Summary w.o AFUDC'!G106","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J106","v":"Battery Storage"},null,{"$f":"'Infra Summary w.o AFUDC'!K106","v":0.1},{"$f":"'Infra Summary w.o AFUDC'!L106","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M106","v":4.1165410800000002},{"$f":"'Infra Summary w.o AFUDC'!N106","v":19.590120559999999},{"$f":"'Infra Summary w.o AFUDC'!O106","v":23.94106189},{"$f":"'Infra Summary w.o AFUDC'!P106","v":33.589215390325499},{"$f":"'Infra Summary w.o AFUDC'!Q106","v":14.138686245810002},{"$f":"'Infra Summary w.o AFUDC'!R106","v":0.12588856732920001},{"$f":"'Infra Summary w.o AFUDC'!S106","v":0.13010809591029998},null,null,{"$f":"Y194*H194","v":102.97410596392123},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB194:$BZ194)","v":107.7806937839084},{"$f":"SUM(AB194:BZ194)","v":143.82458820697212},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AB$16+1)","v":0.40290507689882726},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AC$16+1)","v":2.7024415750968478},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AD$16+1)","v":6.8228281353212186},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AE$16+1)","v":12.093998693833409},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AF$16+1)","v":16.1158447389912},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AG$16+1)","v":16.621957081476985},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AH$16+1)","v":15.685099092575326},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AI$16+1)","v":14.734629722982692},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AJ$16+1)","v":13.770770395430748},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AK$16+1)","v":12.806911067878806},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AL$16+1)","v":11.647597213847854},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AM$16+1)","v":9.5788839894031579},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AN$16+1)","v":6.6883652099393487},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AO$16+1)","v":3.3525381875590843},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AP$16+1)","v":0.77205099982109515},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AQ$16+1)","v":2.0933785255096586E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AR$16+1)","v":6.8332406604537186E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AS$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AT$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AU$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AV$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AW$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AX$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AY$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),AZ$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BA$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BB$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BC$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BD$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BE$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BF$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BG$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BH$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BI$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BJ$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BK$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BL$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BM$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BN$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BO$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BP$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BR$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BS$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BT$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BU$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BV$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BW$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BX$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BY$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A194,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-4.296883585485401E-15}]
[{"$f":"MAX($A$18:A194)+1","v":105},{"$f":"'Infra Summary w.o AFUDC'!B107","v":"Engineering & Construction"},{"$f":"'Infra Summary w.o AFUDC'!C107","v":"Energy Storage"},2019,{"$f":"'Infra Summary w.o AFUDC'!D107","v":"2019-07-01"},{"$f":"'Infra Summary w.o AFUDC'!E107","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F107","v":0.1},{"$f":"'Infra Summary w.o AFUDC'!G107","v":0.95540400000000003},null,null,{"$f":"'Infra Summary w.o AFUDC'!J107","v":"Battery Safe Harbor"},null,{"$f":"'Infra Summary w.o AFUDC'!K107","v":0.1},{"$f":"'Infra Summary w.o AFUDC'!L107","v":0.95540400000000003},{"$f":"'Infra Summary w.o AFUDC'!M107","v":0},{"$f":"'Infra Summary w.o AFUDC'!N107","v":0},{"$f":"'Infra Summary w.o AFUDC'!O107","v":18.24672133},{"$f":"'Infra Summary w.o AFUDC'!P107","v":-18.23904409},{"$f":"'Infra Summary w.o AFUDC'!Q107","v":0},{"$f":"'Infra Summary w.o AFUDC'!R107","v":0},{"$f":"'Infra Summary w.o AFUDC'!S107","v":0},null,null,0.88719548583474428,0.92860767364878549,0.93127185738553508,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AD$16+1)","v":0.45976613735936978},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AE$16+1)","v":0.46071098953716538},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AF$16+1)","v":1.4641256000221124E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AG$16+1)","v":1.3867476444640956E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AH$16+1)","v":1.3093696889060783E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AI$16+1)","v":1.2319917333480611E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AJ$16+1)","v":1.1546137777900443E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AK$16+1)","v":1.077235822232027E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AL$16+1)","v":9.9985786667400995E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AM$16+1)","v":9.224799111159929E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AN$16+1)","v":8.4510195555797575E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AO$16+1)","v":4.0320648888948475E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AP$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AQ$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AR$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AS$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AT$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AU$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AV$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AW$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AX$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AY$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),AZ$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BA$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BB$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BC$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BD$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BE$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BF$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BG$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BH$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BI$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BJ$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BK$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BL$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BM$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BN$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BO$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BP$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BR$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BS$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BT$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BU$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BV$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BW$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BX$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BY$16+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A195,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-8.742032034272056E-20}]
[null,null,null,null,null,null,null,null,null,null,"Sub-Total Energy Storage",null,null,null,{"$f":"SUM(O194:O195)","v":4.1165410800000002},{"$f":"SUM(P194:P195)","v":19.590120559999999},42.18778322,15.350171300325499,14.138686245810002,0.12588856732920001,0.13010809591029998,null,null,{"$f":"SUM(X194:X195)","v":103.86130144975597},108.70930145755719,{"$f":"SUM(Z194:Z195)","v":144.75586006435765},null,0.40290507689882726,{"$f":"SUM(AC194:AC195)","v":2.7024415750968478},{"$f":"SUM(AD194:AD195)","v":7.2825942726805888},{"$f":"SUM(AE194:AE195)","v":12.554709683370575},{"$f":"SUM(AF194:AF195)","v":16.117308864591223},{"$f":"SUM(AG194:AG195)","v":16.623343829121449},{"$f":"SUM(AH194:AH195)","v":15.686408462264232},{"$f":"SUM(AI194:AI195)","v":14.735861714716041},{"$f":"SUM(AJ194:AJ195)","v":13.771925009208539},{"$f":"SUM(AK194:AK195)","v":12.807988303701038},{"$f":"SUM(AL194:AL195)","v":11.648597071714528},{"$f":"SUM(AM194:AM195)","v":9.5798064693142742},{"$f":"SUM(AN194:AN195)","v":6.6892103118949064},{"$f":"SUM(AO194:AO195)","v":3.3529413940479738},{"$f":"SUM(AP194:AP195)","v":0.77205099982109515},{"$f":"SUM(AQ194:AQ195)","v":2.0933785255096586E-2},{"$f":"SUM(AR194:AR195)","v":6.8332406604537186E-3},{"$f":"SUM(AS194:AS195)","v":-4.296971005805744E-15},{"$f":"SUM(AT194:AT195)","v":-4.296971005805744E-15},{"$f":"SUM(AU194:AU195)","v":-4.296971005805744E-15},{"$f":"SUM(AV194:AV195)","v":-4.296971005805744E-15},{"$f":"SUM(AW194:AW195)","v":-4.296971005805744E-15},{"$f":"SUM(AX194:AX195)","v":-4.296971005805744E-15},{"$f":"SUM(AY194:AY195)","v":-4.296971005805744E-15},{"$f":"SUM(AZ194:AZ195)","v":-4.296971005805744E-15},{"$f":"SUM(BA194:BA195)","v":-4.296971005805744E-15},{"$f":"SUM(BB194:BB195)","v":-4.296971005805744E-15},{"$f":"SUM(BC194:BC195)","v":-4.296971005805744E-15},{"$f":"SUM(BD194:BD195)","v":-4.296971005805744E-15},{"$f":"SUM(BE194:BE195)","v":-4.296971005805744E-15},{"$f":"SUM(BF194:BF195)","v":-4.296971005805744E-15},{"$f":"SUM(BG194:BG195)","v":-4.296971005805744E-15},{"$f":"SUM(BH194:BH195)","v":-4.296971005805744E-15},{"$f":"SUM(BI194:BI195)","v":-4.296971005805744E-15},{"$f":"SUM(BJ194:BJ195)","v":-4.296971005805744E-15},{"$f":"SUM(BK194:BK195)","v":-4.296971005805744E-15},{"$f":"SUM(BL194:BL195)","v":-4.296971005805744E-15},{"$f":"SUM(BM194:BM195)","v":-4.296971005805744E-15},{"$f":"SUM(BN194:BN195)","v":-4.296971005805744E-15},{"$f":"SUM(BO194:BO195)","v":-4.296971005805744E-15},{"$f":"SUM(BP194:BP195)","v":-4.296971005805744E-15},{"$f":"SUM(BQ194:BQ195)","v":-4.296971005805744E-15},{"$f":"SUM(BR194:BR195)","v":-4.296971005805744E-15},{"$f":"SUM(BS194:BS195)","v":-4.296971005805744E-15},{"$f":"SUM(BT194:BT195)","v":-4.296971005805744E-15},{"$f":"SUM(BU194:BU195)","v":-4.296971005805744E-15},{"$f":"SUM(BV194:BV195)","v":-4.296971005805744E-15},{"$f":"SUM(BW194:BW195)","v":-4.296971005805744E-15},{"$f":"SUM(BX194:BX195)","v":-4.296971005805744E-15},{"$f":"SUM(BY194:BY195)","v":-4.296971005805744E-15},{"$f":"SUM(BZ194:BZ195)","v":-4.296971005805744E-15}]
[]
[null,null,null,null,null,null,null,null,null,null,"Total Engineering & Construction",null,null,null,{"$f":"O180+O191+O196","v":18.7991119},{"$f":"P180+P191+P196","v":42.761788929999994},328.5869780847521,924.75467519251788,185.17082277210739,8.1729763855830999,28.6907172755208,null,null,{"$f":"X180+X191+X196","v":1578.597428548575},1652.2826244694127,3316.414474166053,null,1.3228940733366792,5.9890072513189034,24.585412954672854,103.92179224020715,171.19755765970524,179.07596431699048,177.45114430570808,175.54739210336703,169.63435500266883,163.72131790197068,157.61282627479355,150.59493527720261,142.75523872459257,134.46986941155498,126.93987862213743,121.23966101238079,116.27646007259548,111.32052643674436,106.37142604155372,101.42232564636305,96.47322525117238,91.524124855981725,86.57502446079107,81.625924065600415,76.676823670409732,71.727723275219077,66.778622880028422,61.829522484837753,56.880422089647091,51.766686808247712,46.290216533399175,40.306737236763475,31.138397141032367,9.2979023506955762,4.0975319232237037,1.2788824664480687,0.69672134269083408,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14]
[]
[null,null,null,null,null,null,null,null,null,null,"Info Management"]
[{"$f":"MAX($A$18:A200)+1","v":106},{"$f":"'Infra Summary w.o AFUDC'!B113","v":"Information Management"},{"$f":"'Infra Summary w.o AFUDC'!C113","v":"Projects"},{"$f":"IFERROR(INDEX($O$17:$U$17,MATCH(TRUE,INDEX($O201:$U201<>0,0),0)),YEAR($F201))","v":2017},{"$f":"'Infra Summary w.o AFUDC'!D113","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E113","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F113","v":0.14299999999999999},{"$f":"'Infra Summary w.o AFUDC'!G113","v":0.96898399999999996},null,null,{"$f":"'Infra Summary w.o AFUDC'!J113","v":"Customer Facing Applications "},null,{"$f":"'Infra Summary w.o AFUDC'!K113","v":0.14299999999999999},{"$f":"'Infra Summary w.o AFUDC'!L113","v":0.96898399999999996},{"$f":"'Infra Summary w.o AFUDC'!M113","v":95.051000000000002},{"$f":"'Infra Summary w.o AFUDC'!N113","v":82.281999999999996},{"$f":"'Infra Summary w.o AFUDC'!O113","v":69.400000000000006},{"$f":"'Infra Summary w.o AFUDC'!P113","v":73},{"$f":"'Infra Summary w.o AFUDC'!Q113","v":102.5},{"$f":"'Infra Summary w.o AFUDC'!R113","v":130.9},{"$f":"'Infra Summary w.o AFUDC'!S113","v":131.6},null,null,{"$f":"Y201*H201","v":684.04812176770565},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB201:$BZ201)","v":705.94367065679694},{"$f":"SUM(AB201:BZ201)","v":926.03833552700735},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AB$16+1)","v":11.243695444609443},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AC$16+1)","v":31.535650962115469},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AD$16+1)","v":47.515387313764194},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AE$16+1)","v":61.304064195960251},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AF$16+1)","v":77.981988395571165},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AG$16+1)","v":100.24424956955745},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AH$16+1)","v":124.26681120595664},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AI$16+1)","v":124.36945767438161},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AJ$16+1)","v":103.16687949531097},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AK$16+1)","v":84.982674481234795},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AL$16+1)","v":68.504818507076038},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AM$16+1)","v":50.781537367799004},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AN$16+1)","v":30.395771901215255},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AO$16+1)","v":9.7453490124551543},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AP$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AQ$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AR$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AS$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AT$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AU$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AV$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AW$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AX$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AY$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),AZ$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BA$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BB$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BC$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BD$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BE$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BF$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BG$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BH$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BI$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A201,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.2916712455922139E-14}]
[{"$f":"MAX($A$18:A201)+1","v":107},{"$f":"'Infra Summary w.o AFUDC'!B114","v":"Information Management"},{"$f":"'Infra Summary w.o AFUDC'!C114","v":"Projects"},2017,{"$f":"'Infra Summary w.o AFUDC'!D114","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E114","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F114","v":0.14299999999999999},{"$f":"'Infra Summary w.o AFUDC'!G114","v":0.96898399999999996},null,null,{"$f":"'Infra Summary w.o AFUDC'!J114","v":"Applications/Hardware"},null,{"$f":"'Infra Summary w.o AFUDC'!K114","v":0.14299999999999999},{"$f":"'Infra Summary w.o AFUDC'!L114","v":0.96898399999999996},{"$f":"'Infra Summary w.o AFUDC'!M114","v":90.33},{"$f":"'Infra Summary w.o AFUDC'!N114","v":86.103999999999999},{"$f":"'Infra Summary w.o AFUDC'!O114","v":106.1},{"$f":"'Infra Summary w.o AFUDC'!P114","v":125.7},{"$f":"'Infra Summary w.o AFUDC'!Q114","v":129},{"$f":"'Infra Summary w.o AFUDC'!R114","v":159.30000000000001},{"$f":"'Infra Summary w.o AFUDC'!S114","v":148.19999999999999},null,null,839.30211281878951,866.16715324379925,1142.4249558924002,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AB$16+1)","v":10.685242759272084},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AC$16+1)","v":30.904875900854442},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AD$16+1)","v":51.71850760959677},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AE$16+1)","v":75.830898785644521},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AF$16+1)","v":100.98171531082932},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AG$16+1)","v":128.27164637873199},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AH$16+1)","v":155.75516398797572},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AI$16+1)","v":155.96003279917679},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AJ$16+1)","v":132.46982273282907},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AK$16+1)","v":109.15690624861796},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AL$16+1)","v":84.543037727383506},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AM$16+1)","v":60.062229273555523},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AN$16+1)","v":35.110250818313716},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AO$16+1)","v":10.974625559618937},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AP$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AQ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AR$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AS$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AT$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AU$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AV$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AW$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AX$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AY$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),AZ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BA$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BB$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A202,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.1458356227961069E-14}]
[{"$f":"MAX($A$18:A202)+1","v":108},{"$f":"'Infra Summary w.o AFUDC'!B115","v":"Information Management"},{"$f":"'Infra Summary w.o AFUDC'!C115","v":"Projects"},2017,{"$f":"'Infra Summary w.o AFUDC'!D115","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E115","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F115","v":0.14299999999999999},{"$f":"'Infra Summary w.o AFUDC'!G115","v":0.96898399999999996},null,null,{"$f":"'Infra Summary w.o AFUDC'!J115","v":"Momentum/Accelerate"},null,{"$f":"'Infra Summary w.o AFUDC'!K115","v":0.14299999999999999},{"$f":"'Infra Summary w.o AFUDC'!L115","v":0.96898399999999996},{"$f":"'Infra Summary w.o AFUDC'!M115","v":37.752000000000002},{"$f":"'Infra Summary w.o AFUDC'!N115","v":36.450000000000003},{"$f":"'Infra Summary w.o AFUDC'!O115","v":66.3},{"$f":"'Infra Summary w.o AFUDC'!P115","v":91.3},{"$f":"'Infra Summary w.o AFUDC'!Q115","v":77.599999999999994},{"$f":"'Infra Summary w.o AFUDC'!R115","v":25.7},{"$f":"'Infra Summary w.o AFUDC'!S115","v":15.8},null,null,363.41305644395499,375.0454666371736,474.56264560507219,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AB$16+1)","v":4.4657288237356338},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AC$16+1)","v":12.971115453842483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AD$16+1)","v":24.318749779335519},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AE$16+1)","v":41.414198335851694},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AF$16+1)","v":58.710609140123914},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AG$16+1)","v":67.029957765629362},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AH$16+1)","v":67.294490350103786},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AI$16+1)","v":61.620784441120151},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AJ$16+1)","v":51.802325087848118},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AK$16+1)","v":40.550563561962186},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AL$16+1)","v":26.322733879175999},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AM$16+1)","v":12.502667940203287},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AN$16+1)","v":4.3886867422131903},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AO$16+1)","v":1.1700343039269852},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),AZ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BA$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A203,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Total Info Management",null,null,null,{"$f":"SUM(O201:O203)","v":223.13300000000001},{"$f":"SUM(P201:P203)","v":204.83600000000001},241.8,290,309.10000000000002,315.90000000000003,295.59999999999997,null,null,{"$f":"SUM(X201:X203)","v":1886.7632910304501},1947.1562905377698,{"$f":"SUM(Z201:Z203)","v":2543.0259370244798},null,26.394667027617164,{"$f":"SUM(AC201:AC203)","v":75.41164231681239},{"$f":"SUM(AD201:AD203)","v":123.55264470269648},{"$f":"SUM(AE201:AE203)","v":178.54916131745645},{"$f":"SUM(AF201:AF203)","v":237.6743128465244},{"$f":"SUM(AG201:AG203)","v":295.5458537139188},{"$f":"SUM(AH201:AH203)","v":347.31646554403613},{"$f":"SUM(AI201:AI203)","v":341.95027491467852},{"$f":"SUM(AJ201:AJ203)","v":287.43902731598814},{"$f":"SUM(AK201:AK203)","v":234.69014429181493},{"$f":"SUM(AL201:AL203)","v":179.37059011363556},{"$f":"SUM(AM201:AM203)","v":123.34643458155782},{"$f":"SUM(AN201:AN203)","v":69.894709461742167},{"$f":"SUM(AO201:AO203)","v":21.89000887600108},{"$f":"SUM(AP201:AP203)","v":3.4375068683883208E-14},{"$f":"SUM(AQ201:AQ203)","v":3.4375068683883208E-14},{"$f":"SUM(AR201:AR203)","v":3.4375068683883208E-14},{"$f":"SUM(AS201:AS203)","v":3.4375068683883208E-14},{"$f":"SUM(AT201:AT203)","v":3.4375068683883208E-14},{"$f":"SUM(AU201:AU203)","v":3.4375068683883208E-14},{"$f":"SUM(AV201:AV203)","v":3.4375068683883208E-14},{"$f":"SUM(AW201:AW203)","v":3.4375068683883208E-14},{"$f":"SUM(AX201:AX203)","v":3.4375068683883208E-14},{"$f":"SUM(AY201:AY203)","v":3.4375068683883208E-14},{"$f":"SUM(AZ201:AZ203)","v":3.4375068683883208E-14},{"$f":"SUM(BA201:BA203)","v":3.4375068683883208E-14},{"$f":"SUM(BB201:BB203)","v":3.4375068683883208E-14},{"$f":"SUM(BC201:BC203)","v":3.4375068683883208E-14},{"$f":"SUM(BD201:BD203)","v":3.4375068683883208E-14},{"$f":"SUM(BE201:BE203)","v":3.4375068683883208E-14},{"$f":"SUM(BF201:BF203)","v":3.4375068683883208E-14},{"$f":"SUM(BG201:BG203)","v":3.4375068683883208E-14},{"$f":"SUM(BH201:BH203)","v":3.4375068683883208E-14},{"$f":"SUM(BI201:BI203)","v":3.4375068683883208E-14},{"$f":"SUM(BJ201:BJ203)","v":3.4375068683883208E-14},{"$f":"SUM(BK201:BK203)","v":3.4375068683883208E-14},{"$f":"SUM(BL201:BL203)","v":3.4375068683883208E-14},{"$f":"SUM(BM201:BM203)","v":3.4375068683883208E-14},{"$f":"SUM(BN201:BN203)","v":3.4375068683883208E-14},{"$f":"SUM(BO201:BO203)","v":3.4375068683883208E-14},{"$f":"SUM(BP201:BP203)","v":3.4375068683883208E-14},{"$f":"SUM(BQ201:BQ203)","v":3.4375068683883208E-14},{"$f":"SUM(BR201:BR203)","v":3.4375068683883208E-14},{"$f":"SUM(BS201:BS203)","v":3.4375068683883208E-14},{"$f":"SUM(BT201:BT203)","v":3.4375068683883208E-14},{"$f":"SUM(BU201:BU203)","v":3.4375068683883208E-14},{"$f":"SUM(BV201:BV203)","v":3.4375068683883208E-14},{"$f":"SUM(BW201:BW203)","v":3.4375068683883208E-14},{"$f":"SUM(BX201:BX203)","v":3.4375068683883208E-14},{"$f":"SUM(BY201:BY203)","v":3.4375068683883208E-14},{"$f":"SUM(BZ201:BZ203)","v":3.4375068683883208E-14}]
[]
[null,null,null,null,null,null,null,null,null,null,"Customer Service"]
[{"$f":"MAX($A$18:A206)+1","v":109},{"$f":"'Infra Summary w.o AFUDC'!B119","v":"Customer Service"},{"$f":"'Infra Summary w.o AFUDC'!C119","v":"Projects"},{"$f":"IFERROR(INDEX($O$17:$U$17,MATCH(TRUE,INDEX($O207:$U207<>0,0),0)),YEAR($F207))","v":2017},{"$f":"'Infra Summary w.o AFUDC'!D119","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E119","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F119","v":0.06},{"$f":"'Infra Summary w.o AFUDC'!G119","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J119","v":"Meters"},null,{"$f":"'Infra Summary w.o AFUDC'!K119","v":0.06},{"$f":"'Infra Summary w.o AFUDC'!L119","v":1},{"$f":"'Infra Summary w.o AFUDC'!M119","v":24.467665069999999},{"$f":"'Infra Summary w.o AFUDC'!N119","v":31.80043942},{"$f":"'Infra Summary w.o AFUDC'!O119","v":37.190746849999996},{"$f":"'Infra Summary w.o AFUDC'!P119","v":51.067645151928602},{"$f":"'Infra Summary w.o AFUDC'!Q119","v":56.838410696749499},{"$f":"'Infra Summary w.o AFUDC'!R119","v":70.720286215489395},{"$f":"'Infra Summary w.o AFUDC'!S119","v":73.822796428376108},null,null,{"$f":"Y207*H207","v":372.09385700193781},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB207:$BZ207)","v":372.09385700193781},{"$f":"SUM(AB207:BZ207)","v":636.32211004589772},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AB$16+1)","v":1.930071865198431},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AC$16+1)","v":6.2946615764550966},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AD$16+1)","v":11.4927446627478},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AE$16+1)","v":18.002068010958517},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AF$16+1)","v":25.794385590730442},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AG$16+1)","v":34.810682103066924},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AH$16+1)","v":44.781055793683102},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AI$16+1)","v":48.735783247311829},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AJ$16+1)","v":46.643964854418513},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AK$16+1)","v":44.552146461525211},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AL$16+1)","v":42.460328068631902},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AM$16+1)","v":40.368509675738594},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AN$16+1)","v":38.276691282845285},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AO$16+1)","v":36.184872889951976},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AP$16+1)","v":34.093054497058667},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AQ$16+1)","v":32.001236104165358},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AR$16+1)","v":29.909417711272049},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AS$16+1)","v":26.655867709883804},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AT$16+1)","v":22.945112491490537},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AU$16+1)","v":19.093708537939754},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AV$16+1)","v":14.751710641334929},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AW$16+1)","v":10.298775715851432},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AX$16+1)","v":5.4698300461142448},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AY$16+1)","v":0.77543050752326126},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),AZ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BA$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BB$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A207,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.1458356227961069E-14}]
[{"$f":"MAX($A$18:A207)+1","v":110},{"$f":"'Infra Summary w.o AFUDC'!B120","v":"Customer Service"},{"$f":"'Infra Summary w.o AFUDC'!C120","v":"Projects"},2017,{"$f":"'Infra Summary w.o AFUDC'!D120","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E120","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F120","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G120","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J120","v":"Other "},null,{"$f":"'Infra Summary w.o AFUDC'!K120","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L120","v":1},{"$f":"'Infra Summary w.o AFUDC'!M120","v":13.145498280000002},{"$f":"'Infra Summary w.o AFUDC'!N120","v":14.020674590000002},{"$f":"'Infra Summary w.o AFUDC'!O120","v":23.699210100000002},{"$f":"'Infra Summary w.o AFUDC'!P120","v":18.061919483650598},{"$f":"'Infra Summary w.o AFUDC'!Q120","v":27.662571501088998},{"$f":"'Infra Summary w.o AFUDC'!R120","v":15.027566518474998},{"$f":"'Infra Summary w.o AFUDC'!S120","v":11.708996336277295},null,null,150.76542851403548,150.76542851403548,362.32892966568079,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AB$16+1)","v":0.8247387903043254},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AC$16+1)","v":2.5119003406679141},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AD$16+1)","v":4.8255993394824408},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AE$16+1)","v":7.3434204100120546},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AF$16+1)","v":10.055182142645094},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AG$16+1)","v":12.516660129806118},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AH$16+1)","v":13.921287747301585},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AI$16+1)","v":14.348065324514565},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AJ$16+1)","v":14.024887416554252},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AK$16+1)","v":13.701709508593938},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AL$16+1)","v":13.378531600633625},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AM$16+1)","v":13.055353692673313},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AN$16+1)","v":12.732175784712998},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AO$16+1)","v":12.408997876752684},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AP$16+1)","v":12.085819968792372},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AQ$16+1)","v":11.762642060832059},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AR$16+1)","v":11.439464152871745},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AS$16+1)","v":11.11628624491143},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AT$16+1)","v":10.793108336951118},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AU$16+1)","v":10.469930428990804},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AV$16+1)","v":10.146752521030491},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AW$16+1)","v":9.8235746130701767},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AX$16+1)","v":9.5003967051098641},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AY$16+1)","v":9.1772187971495516},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),AZ$16+1)","v":8.8540408891892373},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BA$16+1)","v":8.5308629812289229},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BB$16+1)","v":8.2076850732686086},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BC$16+1)","v":7.8845071653082943},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BD$16+1)","v":7.5613292573479809},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BE$16+1)","v":7.2381513493876666},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BF$16+1)","v":6.9149734414273523},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BG$16+1)","v":6.5917955334670388},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BH$16+1)","v":6.2686176255067245},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BI$16+1)","v":5.9454397175464102},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BJ$16+1)","v":5.6222618095860959},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BK$16+1)","v":5.2990839016257816},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BL$16+1)","v":4.9759059936654682},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BM$16+1)","v":4.6527280857051538},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BN$16+1)","v":4.3170671387481807},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BO$16+1)","v":3.6698240631023182},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BP$16+1)","v":3.0271494779712236},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.1977750805815779},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.5546497137512023},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BS$16+1)","v":0.74390083316098043},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BT$16+1)","v":0.3074765997396382},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BU$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BV$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BW$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BX$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BY$16+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A208,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-4.296883585485401E-15}]
[null,null,null,null,null,null,null,null,null,null,"Total Customer Service",null,null,null,{"$f":"SUM(O207:O208)","v":37.613163350000001},{"$f":"SUM(P207:P208)","v":45.821114010000002},60.889956949999998,69.1295646355792,84.500982197838496,85.747852733964393,85.531792764653403,null,null,{"$f":"SUM(X207:X208)","v":522.85928551597328},522.85928551597328,{"$f":"SUM(Z207:Z208)","v":998.65103971157851},null,2.7548106555027565,{"$f":"SUM(AC207:AC208)","v":8.8065619171230107},{"$f":"SUM(AD207:AD208)","v":16.318344002230241},{"$f":"SUM(AE207:AE208)","v":25.345488420970572},{"$f":"SUM(AF207:AF208)","v":35.849567733375537},{"$f":"SUM(AG207:AG208)","v":47.327342232873043},{"$f":"SUM(AH207:AH208)","v":58.702343540984685},{"$f":"SUM(AI207:AI208)","v":63.083848571826394},{"$f":"SUM(AJ207:AJ208)","v":60.668852270972764},{"$f":"SUM(AK207:AK208)","v":58.253855970119147},{"$f":"SUM(AL207:AL208)","v":55.838859669265531},{"$f":"SUM(AM207:AM208)","v":53.423863368411908},{"$f":"SUM(AN207:AN208)","v":51.008867067558285},{"$f":"SUM(AO207:AO208)","v":48.593870766704661},{"$f":"SUM(AP207:AP208)","v":46.178874465851038},{"$f":"SUM(AQ207:AQ208)","v":43.763878164997415},{"$f":"SUM(AR207:AR208)","v":41.348881864143792},{"$f":"SUM(AS207:AS208)","v":37.772153954795236},{"$f":"SUM(AT207:AT208)","v":33.738220828441655},{"$f":"SUM(AU207:AU208)","v":29.563638966930558},{"$f":"SUM(AV207:AV208)","v":24.89846316236542},{"$f":"SUM(AW207:AW208)","v":20.122350328921609},{"$f":"SUM(AX207:AX208)","v":14.970226751224109},{"$f":"SUM(AY207:AY208)","v":9.9526493046728124},{"$f":"SUM(AZ207:AZ208)","v":8.8540408891892479},{"$f":"SUM(BA207:BA208)","v":8.5308629812289336},{"$f":"SUM(BB207:BB208)","v":8.2076850732686193},{"$f":"SUM(BC207:BC208)","v":7.8845071653083059},{"$f":"SUM(BD207:BD208)","v":7.5613292573479924},{"$f":"SUM(BE207:BE208)","v":7.2381513493876781},{"$f":"SUM(BF207:BF208)","v":6.9149734414273638},{"$f":"SUM(BG207:BG208)","v":6.5917955334670504},{"$f":"SUM(BH207:BH208)","v":6.2686176255067361},{"$f":"SUM(BI207:BI208)","v":5.9454397175464218},{"$f":"SUM(BJ207:BJ208)","v":5.6222618095861074},{"$f":"SUM(BK207:BK208)","v":5.2990839016257931},{"$f":"SUM(BL207:BL208)","v":4.9759059936654797},{"$f":"SUM(BM207:BM208)","v":4.6527280857051654},{"$f":"SUM(BN207:BN208)","v":4.3170671387481923},{"$f":"SUM(BO207:BO208)","v":3.6698240631023298},{"$f":"SUM(BP207:BP208)","v":3.0271494779712351},{"$f":"SUM(BQ207:BQ208)","v":2.1977750805815894},{"$f":"SUM(BR207:BR208)","v":1.5546497137512139},{"$f":"SUM(BS207:BS208)","v":0.74390083316099187},{"$f":"SUM(BT207:BT208)","v":0.30747659973964964},{"$f":"SUM(BU207:BU208)","v":7.1614726424756675E-15},{"$f":"SUM(BV207:BV208)","v":7.1614726424756675E-15},{"$f":"SUM(BW207:BW208)","v":7.1614726424756675E-15},{"$f":"SUM(BX207:BX208)","v":7.1614726424756675E-15},{"$f":"SUM(BY207:BY208)","v":7.1614726424756675E-15},{"$f":"SUM(BZ207:BZ208)","v":7.1614726424756675E-15}]
[]
[null,null,null,null,null,null,null,null,null,null,"Other"]
[{"$f":"MAX($A$18:A211)+1","v":111},{"$f":"'Infra Summary w.o AFUDC'!B124","v":"Other"},{"$f":"'Infra Summary w.o AFUDC'!C124","v":"Other"},{"$f":"IFERROR(INDEX($O$17:$U$17,MATCH(TRUE,INDEX($O212:$U212<>0,0),0)),YEAR($F212))","v":2017},{"$f":"'Infra Summary w.o AFUDC'!D124","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E124","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F124","v":1.4999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G124","v":0.96898399999999996},null,null,{"$f":"'Infra Summary w.o AFUDC'!J124","v":"PGA Campus"},null,{"$f":"'Infra Summary w.o AFUDC'!K124","v":1.4999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L124","v":0.96898399999999996},{"$f":"'Infra Summary w.o AFUDC'!M124","v":0.25401226999999998},{"$f":"'Infra Summary w.o AFUDC'!N124","v":2.0220196499999998},{"$f":"'Infra Summary w.o AFUDC'!O124","v":5.7341454299999999},{"$f":"'Infra Summary w.o AFUDC'!P124","v":55.197207881772499},{"$f":"'Infra Summary w.o AFUDC'!Q124","v":94.764882318078605},{"$f":"'Infra Summary w.o AFUDC'!R124","v":40.497674356308103},{"$f":"'Infra Summary w.o AFUDC'!S124","v":61.7231623853896},null,null,{"$f":"Y212*H212","v":286.9415195699429},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB212:$BZ212)","v":296.12616882213007},{"$f":"SUM(AB212:BZ212)","v":971.20056798331132},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AB$16+1)","v":1.4609877868094466E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AC$16+1)","v":0.14532708693209551},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AD$16+1)","v":0.58952147963000767},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AE$16+1)","v":4.0862996308446062},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AF$16+1)","v":12.657748580208786},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AG$16+1)","v":20.270374194379759},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AH$16+1)","v":25.880311079673145},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AI$16+1)","v":29.083696143708565},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AJ$16+1)","v":28.690328010231394},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AK$16+1)","v":28.296959876754226},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AL$16+1)","v":27.903591743277058},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AM$16+1)","v":27.510223609799887},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AN$16+1)","v":27.116855476322719},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AO$16+1)","v":26.723487342845548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AP$16+1)","v":26.33011920936838},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AQ$16+1)","v":25.936751075891213},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AR$16+1)","v":25.543382942414045},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AS$16+1)","v":25.150014808936874},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AT$16+1)","v":24.756646675459709},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AU$16+1)","v":24.363278541982538},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AV$16+1)","v":23.96991040850537},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AW$16+1)","v":23.576542275028199},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AX$16+1)","v":23.183174141551032},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AY$16+1)","v":22.789806008073864},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),AZ$16+1)","v":22.396437874596693},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BA$16+1)","v":22.003069741119525},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BB$16+1)","v":21.609701607642354},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BC$16+1)","v":21.216333474165186},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BD$16+1)","v":20.822965340688015},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BE$16+1)","v":20.429597207210847},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BF$16+1)","v":20.036229073733679},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BG$16+1)","v":19.642860940256508},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BH$16+1)","v":19.24949280677934},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BI$16+1)","v":18.856124673302169},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BJ$16+1)","v":18.462756539825001},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BK$16+1)","v":18.06938840634783},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BL$16+1)","v":17.676020272870662},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BM$16+1)","v":17.282652139393491},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BN$16+1)","v":16.889284005916327},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BO$16+1)","v":16.495915872439156},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BP$16+1)","v":16.102547738961988},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BQ$16+1)","v":15.709179605484817},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BR$16+1)","v":15.315811472007649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BS$16+1)","v":14.922443338530481},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BT$16+1)","v":14.52907520505331},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BU$16+1)","v":14.135707071576142},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BV$16+1)","v":13.742338938098971},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BW$16+1)","v":13.348970804621803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BX$16+1)","v":12.955602671144632},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BY$16+1)","v":12.562234537667464},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A212,RevReq!$C$16:$C$140,0),BZ$16+1)","v":12.168866404190297}]
[{"$f":"MAX($A$18:A212)+1","v":112},{"$f":"'Infra Summary w.o AFUDC'!B125","v":"Other"},{"$f":"'Infra Summary w.o AFUDC'!C125","v":"Other"},2017,{"$f":"'Infra Summary w.o AFUDC'!D125","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E125","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F125","v":1.4999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G125","v":0.95810300000000004},null,null,{"$f":"'Infra Summary w.o AFUDC'!J125","v":"Land - Solar"},null,{"$f":"'Infra Summary w.o AFUDC'!K125","v":1.4999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L125","v":0.95810300000000004},{"$f":"'Infra Summary w.o AFUDC'!M125","v":60.820156390000001},{"$f":"'Infra Summary w.o AFUDC'!N125","v":93.818967389999997},{"$f":"'Infra Summary w.o AFUDC'!O125","v":159.64170082000001},{"$f":"'Infra Summary w.o AFUDC'!P125","v":63.18894444},{"$f":"'Infra Summary w.o AFUDC'!Q125","v":93.789454545455001},{"$f":"'Infra Summary w.o AFUDC'!R125","v":188.18009090909101},{"$f":"'Infra Summary w.o AFUDC'!S125","v":242.88181818181801},null,null,1072.5297407554783,1119.4305213066636,4252.3989180007111,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AB$16+1)","v":3.0649942936376386},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AC$16+1)","v":10.85793762182602},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AD$16+1)","v":23.630931771064397},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AE$16+1)","v":34.860344793122771},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AF$16+1)","v":42.771174453434206},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AG$16+1)","v":56.980855899433891},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AH$16+1)","v":78.703955115032315},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AI$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AJ$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AK$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AL$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AM$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AN$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AO$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AP$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AQ$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AR$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AS$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AT$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AU$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AV$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AW$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AX$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AY$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),AZ$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BA$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BB$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BC$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BD$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BE$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BF$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BG$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BH$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BI$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BJ$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BK$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BL$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BM$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BN$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BO$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BP$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BQ$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BR$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BS$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BT$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BU$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BV$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BW$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BX$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BY$16+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A213,RevReq!$C$16:$C$140,0),BZ$16+1)","v":90.94383463757174}]
[{"$f":"MAX($A$18:A213)+1","v":113},{"$f":"'Infra Summary w.o AFUDC'!B126","v":"Other"},{"$f":"'Infra Summary w.o AFUDC'!C126","v":"Other"},2017,{"$f":"'Infra Summary w.o AFUDC'!D126","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E126","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F126","v":1.4999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G126","v":0.95810300000000004},null,null,{"$f":"'Infra Summary w.o AFUDC'!J126","v":"Land -Other"},null,{"$f":"'Infra Summary w.o AFUDC'!K126","v":1.4999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L126","v":0.95810300000000004},{"$f":"'Infra Summary w.o AFUDC'!M126","v":8.7450533799999999},{"$f":"'Infra Summary w.o AFUDC'!N126","v":11.385481980000002},{"$f":"'Infra Summary w.o AFUDC'!O126","v":22.432340699999997},{"$f":"'Infra Summary w.o AFUDC'!P126","v":-38.989361465487001},{"$f":"'Infra Summary w.o AFUDC'!Q126","v":-17.882454073497712},{"$f":"'Infra Summary w.o AFUDC'!R126","v":-11.085656351219903},{"$f":"'Infra Summary w.o AFUDC'!S126","v":-19.181975402207698},null,null,-39.868007906594165,-41.611400764421113,-196.37169146417625,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AB$16+1)","v":0.4407015749085374},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AC$16+1)","v":1.4551674965452561},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AD$16+1)","v":3.1593958262588542},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AE$16+1)","v":2.3250149700103266},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AF$16+1)","v":-0.54100512007383383},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AG$16+1)","v":-2.0008351898929702},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AH$16+1)","v":-3.526153836088266},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AI$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AJ$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AK$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AL$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AM$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AN$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AO$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AP$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AQ$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AR$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AS$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AT$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AU$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AV$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AW$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AX$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AY$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),AZ$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BA$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BB$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BC$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BD$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BE$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BF$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BG$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BH$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BI$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BJ$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BK$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BL$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BM$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BN$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BO$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BP$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BR$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BS$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BT$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BU$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BV$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BW$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BX$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BY$16+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A214,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-4.4928176633146419}]
[{"$f":"MAX($A$18:A214)+1","v":114},{"$f":"'Infra Summary w.o AFUDC'!B127","v":"Other"},{"$f":"'Infra Summary w.o AFUDC'!C127","v":"Other"},2017,{"$f":"'Infra Summary w.o AFUDC'!D127","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E127","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F127","v":1.4999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G127","v":0.96898399999999996},null,null,{"$f":"'Infra Summary w.o AFUDC'!J127","v":"Corporate Real Estate - Other"},null,{"$f":"'Infra Summary w.o AFUDC'!K127","v":1.4999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L127","v":0.96898399999999996},{"$f":"'Infra Summary w.o AFUDC'!M127","v":83.602518680000003},{"$f":"'Infra Summary w.o AFUDC'!N127","v":44.478912330000007},{"$f":"'Infra Summary w.o AFUDC'!O127","v":67.896645899999982},{"$f":"'Infra Summary w.o AFUDC'!P127","v":150.82866006365251},{"$f":"'Infra Summary w.o AFUDC'!Q127","v":197.31743954715111},{"$f":"'Infra Summary w.o AFUDC'!R127","v":133.88671618454381},{"$f":"'Infra Summary w.o AFUDC'!S127","v":144.75510033870808},null,null,964.09232846792713,994.95175200821393,3097.8572455715916,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AB$16+1)","v":4.8085180585169613},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AC$16+1)","v":12.112107714703448},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AD$16+1)","v":18.415532933679568},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AE$16+1)","v":30.750869067265896},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AF$16+1)","v":50.364688765020581},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AG$16+1)","v":68.740899283968503},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AH$16+1)","v":83.843549483106585},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AI$16+1)","v":91.034884572387128},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AJ$16+1)","v":89.79100101961788},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AK$16+1)","v":88.547117466848633},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AL$16+1)","v":87.303233914079385},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AM$16+1)","v":86.059350361310152},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AN$16+1)","v":84.815466808540918},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AO$16+1)","v":83.571583255771671},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AP$16+1)","v":82.327699703002423},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AQ$16+1)","v":81.083816150233204},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AR$16+1)","v":79.839932597463957},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AS$16+1)","v":78.596049044694709},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AT$16+1)","v":77.352165491925462},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AU$16+1)","v":76.108281939156228},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AV$16+1)","v":74.864398386386995},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AW$16+1)","v":73.620514833617747},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AX$16+1)","v":72.376631280848514},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AY$16+1)","v":71.132747728079281},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),AZ$16+1)","v":69.888864175310033},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BA$16+1)","v":68.644980622540785},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BB$16+1)","v":67.401097069771552},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BC$16+1)","v":66.157213517002305},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BD$16+1)","v":64.913329964233057},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BE$16+1)","v":63.669446411463809},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BF$16+1)","v":62.425562858694562},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BG$16+1)","v":61.181679305925329},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BH$16+1)","v":59.937795753156081},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BI$16+1)","v":58.693912200386833},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BJ$16+1)","v":57.4500286476176},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BK$16+1)","v":56.206145094848353},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BL$16+1)","v":54.962261542079105},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BM$16+1)","v":53.718377989309857},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BN$16+1)","v":52.474494436540624},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BO$16+1)","v":51.230610883771377},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BP$16+1)","v":49.986727331002129},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BQ$16+1)","v":48.742843778232896},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BR$16+1)","v":47.498960225463648},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BS$16+1)","v":46.2550766726944},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BT$16+1)","v":45.011193119925153},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BU$16+1)","v":43.76730956715592},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BV$16+1)","v":42.523426014386672},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BW$16+1)","v":41.279542461617424},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BX$16+1)","v":40.035658908848191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BY$16+1)","v":38.791775356078944},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A215,RevReq!$C$16:$C$140,0),BZ$16+1)","v":37.547891803309696}]
[{"$f":"MAX($A$18:A215)+1","v":115},{"$f":"'Infra Summary w.o AFUDC'!B128","v":"Other"},{"$f":"'Infra Summary w.o AFUDC'!C128","v":"Other"},2017,{"$f":"'Infra Summary w.o AFUDC'!D128","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E128","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F128","v":3.3000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!G128","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J128","v":"LED Lighting (Sales Programs)"},null,{"$f":"'Infra Summary w.o AFUDC'!K128","v":3.3000000000000002E-2},{"$f":"'Infra Summary w.o AFUDC'!L128","v":1},{"$f":"'Infra Summary w.o AFUDC'!M128","v":2.2172988899999999},{"$f":"'Infra Summary w.o AFUDC'!N128","v":58.836206099999998},{"$f":"'Infra Summary w.o AFUDC'!O128","v":54.233253869999999},{"$f":"'Infra Summary w.o AFUDC'!P128","v":76.665107630289995},{"$f":"'Infra Summary w.o AFUDC'!Q128","v":71.566399994512494},{"$f":"'Infra Summary w.o AFUDC'!R128","v":84.751400045263196},{"$f":"'Infra Summary w.o AFUDC'!S128","v":87.093040008860399},null,null,493.80636548770212,493.80636548770212,1100.1397146779989,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AB$16+1)","v":0.14648114229341982},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AC$16+1)","v":4.1761638896586479},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AD$16+1)","v":11.540637362736888},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AE$16+1)","v":19.894903182691706},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AF$16+1)","v":29.176560596861812},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AG$16+1)","v":38.745910576350155},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AH$16+1)","v":49.081036261424202},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AI$16+1)","v":53.531460865911868},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AJ$16+1)","v":52.083431739272299},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AK$16+1)","v":50.635402612632731},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AL$16+1)","v":49.187373485993177},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AM$16+1)","v":47.739344359353609},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AN$16+1)","v":46.291315232714041},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AO$16+1)","v":44.843286106074473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AP$16+1)","v":43.395256979434912},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AQ$16+1)","v":41.947227852795351},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AR$16+1)","v":40.499198726155782},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AS$16+1)","v":39.051169599516214},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AT$16+1)","v":37.603140472876646},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AU$16+1)","v":36.155111346237085},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AV$16+1)","v":34.707082219597524},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AW$16+1)","v":33.259053092957956},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AX$16+1)","v":31.811023966318391},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AY$16+1)","v":30.362994839678827},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),AZ$16+1)","v":28.914965713039258},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BA$16+1)","v":27.466936586399697},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BB$16+1)","v":26.018907459760129},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BC$16+1)","v":24.570878333120568},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BD$16+1)","v":23.122849206481},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BE$16+1)","v":21.674820079841435},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BF$16+1)","v":20.213104816587641},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BG$16+1)","v":18.34756822966364},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BH$16+1)","v":15.130121192938761},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BI$16+1)","v":12.08272160764913},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BJ$16+1)","v":8.6973830973674726},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BK$16+1)","v":5.6106177835273039},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.424274062085237},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A216,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.2916712455922139E-14}]
[{"$f":"MAX($A$18:A216)+1","v":116},{"$f":"'Infra Summary w.o AFUDC'!B129","v":"Other"},{"$f":"'Infra Summary w.o AFUDC'!C129","v":"Other"},2017,{"$f":"'Infra Summary w.o AFUDC'!D129","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E129","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F129","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G129","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J129","v":"All Other"},null,{"$f":"'Infra Summary w.o AFUDC'!K129","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L129","v":1},{"$f":"'Infra Summary w.o AFUDC'!M129","v":95.85434506},{"$f":"'Infra Summary w.o AFUDC'!N129","v":-87.00640681000003},{"$f":"'Infra Summary w.o AFUDC'!O129","v":40.838418660000009},{"$f":"'Infra Summary w.o AFUDC'!P129","v":38.171572007827997},{"$f":"'Infra Summary w.o AFUDC'!Q129","v":12.357774162800848},{"$f":"'Infra Summary w.o AFUDC'!R129","v":23.981410592233107},{"$f":"'Infra Summary w.o AFUDC'!S129","v":25.835483408901734},null,null,186.47948312829277,186.47948312829277,440.79073167071181,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AB$16+1)","v":6.0138303551775119},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AC$16+1)","v":6.4433498872360939},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AD$16+1)","v":3.4096180471112394},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AE$16+1)","v":8.2899513362000281},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AF$16+1)","v":11.279907006496799},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AG$16+1)","v":13.313376221273773},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AH$16+1)","v":16.144813334164972},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AI$16+1)","v":17.406401789862976},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AJ$16+1)","v":17.013240176626411},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AK$16+1)","v":16.620078563389846},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AL$16+1)","v":16.226916950153285},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AM$16+1)","v":15.83375533691672},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AN$16+1)","v":15.440593723680156},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AO$16+1)","v":15.047432110443593},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AP$16+1)","v":14.654270497207028},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AQ$16+1)","v":14.261108883970463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AR$16+1)","v":13.867947270733898},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AS$16+1)","v":13.474785657497335},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AT$16+1)","v":13.081624044260771},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AU$16+1)","v":12.688462431024206},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AV$16+1)","v":12.295300817787643},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AW$16+1)","v":11.90213920455108},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AX$16+1)","v":11.508977591314515},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AY$16+1)","v":11.115815978077952},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),AZ$16+1)","v":10.722654364841389},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BA$16+1)","v":10.329492751604825},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BB$16+1)","v":9.9363311383682618},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BC$16+1)","v":9.5431695251316988},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BD$16+1)","v":9.1500079118951341},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BE$16+1)","v":8.7568462986585711},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BF$16+1)","v":8.3636846854220082},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BG$16+1)","v":7.9705230721854443},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BH$16+1)","v":7.5773614589488805},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BI$16+1)","v":7.1841998457123175},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BJ$16+1)","v":6.7910382324757528},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BK$16+1)","v":6.3978766192391898},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BL$16+1)","v":6.0047150060026269},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.6115533927660612},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.1273679551071361},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.5508935451550609},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BP$16+1)","v":4.42691365903943},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BQ$16+1)","v":3.055296459948476},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.8782521147730638},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.4004202515003996},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BT$16+1)","v":0.67843616677779439},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A217,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.1458356227961069E-14}]
[null,null,null,null,null,null,null,null,null,null,"Total Other",null,null,null,{"$f":"SUM(O212:O217)","v":251.49338467000001},{"$f":"SUM(P212:P217)","v":123.53518063999998},350.77650538,345.06213055805597,451.91349649450035,460.21163573621931,543.10662892147013,null,null,{"$f":"SUM(X212:X217)","v":2963.9814295027495},3049.1828899885818,{"$f":"SUM(Z212:Z217)","v":9666.0154864401466},null,14.489135302402165,{"$f":"SUM(AC212:AC217)","v":35.190053696901565},{"$f":"SUM(AD212:AD217)","v":60.745637420480953},{"$f":"SUM(AE212:AE217)","v":100.20738298013535},{"$f":"SUM(AF212:AF217)","v":145.70907428194835},{"$f":"SUM(AG212:AG217)","v":196.05058098551314},{"$f":"SUM(AH212:AH217)","v":250.12751143731296},{"$f":"SUM(AI212:AI217)","v":277.50746034612763},{"$f":"SUM(AJ212:AJ217)","v":274.02901792000506},{"$f":"SUM(AK212:AK217)","v":270.55057549388255},{"$f":"SUM(AL212:AL217)","v":267.07213306776003},{"$f":"SUM(AM212:AM217)","v":263.59369064163747},{"$f":"SUM(AN212:AN217)","v":260.1152482155149},{"$f":"SUM(AO212:AO217)","v":256.63680578939238},{"$f":"SUM(AP212:AP217)","v":253.15836336326984},{"$f":"SUM(AQ212:AQ217)","v":249.67992093714733},{"$f":"SUM(AR212:AR217)","v":246.20147851102479},{"$f":"SUM(AS212:AS217)","v":242.72303608490222},{"$f":"SUM(AT212:AT217)","v":239.24459365877968},{"$f":"SUM(AU212:AU217)","v":235.76615123265714},{"$f":"SUM(AV212:AV217)","v":232.28770880653465},{"$f":"SUM(AW212:AW217)","v":228.80926638041211},{"$f":"SUM(AX212:AX217)","v":225.33082395428954},{"$f":"SUM(AY212:AY217)","v":221.85238152816706},{"$f":"SUM(AZ212:AZ217)","v":218.37393910204449},{"$f":"SUM(BA212:BA217)","v":214.89549667592192},{"$f":"SUM(BB212:BB217)","v":211.41705424979941},{"$f":"SUM(BC212:BC217)","v":207.93861182367687},{"$f":"SUM(BD212:BD217)","v":204.4601693975543},{"$f":"SUM(BE212:BE217)","v":200.98172697143173},{"$f":"SUM(BF212:BF217)","v":197.489598408695},{"$f":"SUM(BG212:BG217)","v":193.59364852228802},{"$f":"SUM(BH212:BH217)","v":188.34578818608014},{"$f":"SUM(BI212:BI217)","v":183.26797530130753},{"$f":"SUM(BJ212:BJ217)","v":177.85222349154293},{"$f":"SUM(BK212:BK217)","v":172.73504487821978},{"$f":"SUM(BL212:BL217)","v":167.51828785729469},{"$f":"SUM(BM212:BM217)","v":163.06360049572655},{"$f":"SUM(BN212:BN217)","v":160.94216337182121},{"$f":"SUM(BO212:BO217)","v":156.7284372756227},{"$f":"SUM(BP212:BP217)","v":156.96720570326067},{"$f":"SUM(BQ212:BQ217)","v":153.95833681792331},{"$f":"SUM(BR212:BR217)","v":151.14404078650148},{"$f":"SUM(BS212:BS217)","v":149.02895723698242},{"$f":"SUM(BT212:BT217)","v":146.66972146601341},{"$f":"SUM(BU212:BU217)","v":144.35403361298918},{"$f":"SUM(BV212:BV217)","v":142.71678192674275},{"$f":"SUM(BW212:BW217)","v":141.07953024049635},{"$f":"SUM(BX212:BX217)","v":139.44227855424995},{"$f":"SUM(BY212:BY217)","v":137.80502686800352},{"$f":"SUM(BZ212:BZ217)","v":136.16777518175712}]
[]
[{"$f":"MAX($A$18:A219)+1","v":117},{"$f":"'Infra Summary w.o AFUDC'!B132","v":"Financial Model Contingency"},{"$f":"'Infra Summary w.o AFUDC'!C132","v":"Other"},{"$f":"IFERROR(INDEX($O$17:$U$17,MATCH(TRUE,INDEX($O220:$U220<>0,0),0)),YEAR($F220))","v":2020},{"$f":"'Infra Summary w.o AFUDC'!D132","v":"2020-01-01"},{"$f":"'Infra Summary w.o AFUDC'!E132","v":"2020-07-01"},{"$f":"'Infra Summary w.o AFUDC'!F132","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!G132","v":1},null,null,{"$f":"'Infra Summary w.o AFUDC'!J132","v":"Forecasting Model Contingency"},null,{"$f":"'Infra Summary w.o AFUDC'!K132","v":2.5999999999999999E-2},{"$f":"'Infra Summary w.o AFUDC'!L132","v":1},{"$f":"'Infra Summary w.o AFUDC'!M132","v":0},{"$f":"'Infra Summary w.o AFUDC'!N132","v":0},{"$f":"'Infra Summary w.o AFUDC'!O132","v":0},{"$f":"'Infra Summary w.o AFUDC'!P132","v":2.0000000000000002E-5},{"$f":"'Infra Summary w.o AFUDC'!Q132","v":2.0000000000000002E-5},{"$f":"'Infra Summary w.o AFUDC'!R132","v":2.0000000000000002E-5},{"$f":"'Infra Summary w.o AFUDC'!S132","v":2.0000000000000002E-5},null,null,{"$f":"Y220*H220","v":8.7351368571883718E-5},{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB220:$BZ220)","v":8.7351368571883718E-5},{"$f":"SUM(AB220:BZ220)","v":2.3503731335424E-4},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AE$16+1)","v":1.254785132883263E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AF$16+1)","v":3.7381503191614762E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AG$16+1)","v":6.1691053464630641E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AH$16+1)","v":8.5476502147880256E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AI$16+1)","v":9.618999791253098E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AJ$16+1)","v":9.4093591553465943E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AK$16+1)","v":9.1997185194400905E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AL$16+1)","v":8.9900778835335884E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AM$16+1)","v":8.7804372476270847E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AN$16+1)","v":8.5707966117205809E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AO$16+1)","v":8.3611559758140789E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AP$16+1)","v":8.1515153399075751E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AQ$16+1)","v":7.9418747040010714E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AR$16+1)","v":7.7322340680945693E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AS$16+1)","v":7.5225934321880647E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AT$16+1)","v":7.3129527962815626E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AU$16+1)","v":7.103312160375058E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AV$16+1)","v":6.893671524468556E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AW$16+1)","v":6.6840308885620522E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AX$16+1)","v":6.4743902526555493E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AY$16+1)","v":6.2647496167490455E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),AZ$16+1)","v":6.0551089808425426E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BA$16+1)","v":5.8454683449360389E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BB$16+1)","v":5.6358277090295368E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BC$16+1)","v":5.4261870731230322E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BD$16+1)","v":5.2165464372165293E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BE$16+1)","v":5.0069058013100255E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BF$16+1)","v":4.7972651654035226E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BG$16+1)","v":4.5876245294970197E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.377983893590516E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BI$16+1)","v":4.1683432576840131E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BJ$16+1)","v":3.9587026217775093E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BK$16+1)","v":3.7490619858710064E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BL$16+1)","v":3.5394213499645035E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BM$16+1)","v":3.3297807140579997E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BN$16+1)","v":3.120140078151496E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.9104994422449918E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.700858806338488E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.472226058104601E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.7708062770316664E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.1217966549353579E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.251971918156752E-7},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.3659425053550088E-21},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.3659425053550088E-21},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.3659425053550088E-21},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.3659425053550088E-21},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.3659425053550088E-21},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning & Infra Combined'!$A220,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.3659425053550088E-21}]
[]
["*If additional rows are necessary for new items/projects, INSERT rows above this row.",null,null,null,null,null,null,null,null,null,"Total ",null,null,null,{"$f":"+O149+O162+O174+O198+O204+O209+O218+O220","v":3295.1893863299997},{"$f":"+P149+P162+P174+P198+P204+P209+P218+P220","v":3225.5436407100001},4446.1016687347519,5255.831671238102,4520.1180223484816,4275.5640924823483,4462.6483292452085,null,null,{"$f":"+X149+X162+X174+X198+X204+X209+X218+X220","v":33807.267175043118},34878.543165084018,81337.67699685604,null,223.38942937158802,659.43370322392195,1152.6894204458872,1771.0844583011135,2378.4106448415318,2908.733369641287,3418.1954155994622,3604.6997675765542,3468.9528794559669,3334.9683559098971,3198.2177066833415,3059.8530567324742,2923.2390316388496,2791.6263583188729,2686.8837552322557,2603.896473360744,2520.5827665433676,2436.034050457924,2351.3268715289501,2267.6652647893293,2184.3985295446514,2100.7146418146372,2018.4557585259408,1933.5555986212532,1839.0487509596255,1740.7271200562168,1637.0054353029566,1540.3648740313101,1440.3008487967518,1340.6449999977692,1255.1322014267726,1181.6989836695798,1113.8343607310262,1043.6315218840596,989.06254513555416,938.02904416630599,891.2872694490602,845.35336360280235,801.22985635857299,724.70209530094849,653.06584876704221,572.65376966764325,491.95218387019372,429.39033290027555,365.73795311073644,305.70718664906911,277.71458183040039,257.22725253735041,240.09209624232489,222.48453296204809,202.5906792898715]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X222-SUM(Input!I320:I398)","v":0},{"$f":"Y222-SUM(RevReq!K62:K140)","v":0},{"$f":"Z222-SUM(RevReq!L62:L140)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Per BOBJ",null,null,null,{"$f":"+Infra!C31","v":3295.1894722900001},{"$f":"+Infra!D31","v":3225.5435747900001},{"$f":"+Infra!E31","v":4446.4489661999996},{"$f":"+Infra!F31","v":5260.0987202281503},{"$f":"+Infra!G31","v":4520.1094575548204},{"$f":"+Infra!H31","v":4275.5177302874299},{"$f":"+Infra!I31","v":4462.6304059492304}]
[]
[null,null,null,null,null,null,null,null,null,null,"Variance",null,null,null,{"$f":"+O222-O224","v":-8.5960000433260575E-5},{"$f":"+P222-P224","v":6.5919999997277046E-5},-0.34729746524772054,-4.2670489900483517,8.5647936612076592E-3,4.6362194918401656E-2,1.792329597810749E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL EARNING & INFRA COMBINED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X103+X222","v":46129.728632197555},{"$f":"Y103+Y222","v":47989.585089299413},{"$f":"Z103+Z222","v":111024.80193997276},null,{"$f":"AB103+AB222","v":223.62237563708072},752.88366534644331,1518.2988478704181,2364.5564500143473,3146.8650745027107,4035.7243428483375,4768.734816407321,5007.6937995525559,4848.7651857415522,4673.5905580693834,4495.647302027729,4317.4622891215913,4140.6010654079628,3967.659816387596,3818.9152734558684,3664.886115947711,3543.7713880335873,3421.4698516998801,3299.0098525226435,3177.5954255347592,3056.5758700418182,2935.1391620635404,2815.127458526581,2688.1351596180707,2551.6154368346802,2398.3284470140024,2248.0682692744535,2106.6512311696119,1973.5739638559271,1834.3002459039265,1687.192294479273,1553.7913809326369,{"$f":"BH103+BH222","v":1449.981510642916},1348.2134810656014,1237.0545448155806,1152.252874514392,1065.948491542219,986.88639630137175,932.04379196529999,847.21907428147244,768.39701658138097,682.50859910299698,596.33067492656244,528.29248557765914,459.16376740913506,393.65666256848272,360.18771937082892,334.22405169879391,311.61255702478331,285.32811876807165,249.24770597125655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X228-Input!I399","v":0},{"$f":"Y228-RevReq!K141","v":0},{"$f":"Z228-RevReq!L141","v":0}]

{"sheet":"Input","index":3,"n_rows":409,"n_cols":68,"rows_kept":409,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 4 of 29"]
[null,null,null,null,null,"INPUTS",null,"CPVRR:",{"$f":"I268","v":47989.585089299391}]
[null,null,null,null,null,"Period","Data Entry:","$ millions"]
[null,null,null,"Earning Summary w AFUDC Check",{"$f":"IF($P$139=0,\"Ok\",\"Variance\")","v":"Ok"},"Year"]
[null,null,null,"Infra Summary w.o AFUDC Check",{"$f":"IF($P$140=0,\"Ok\",\"Variance\")","v":"Ok"},null,null,null,null,null,null,null,null,null,null,"Cash Flows",null,0,{"$f":"R10+1","v":1},{"$f":"S10+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AI10+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AY10+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BO10+1","v":50}]
["Project Identifier",null,"Item","Business Unit","Project Category","Item Title","Cash Flow Type","Construction Start Date","Commercial Operations Date (COD)","Base/\nClause","Depreciation Rate","Book Life","Investment Tax Credit (Solar)","Jurisdictional Separation Factor"," ","Sum","  ",{"$f":"Assumptions!$D$14","v":2017},{"$f":"R11+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,{"$f":"BO11+1","v":2067}]
[1,null,{"$f":"MAX($C$11:C11)+1","v":1},{"$f":"IFERROR(IF($A12<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A12,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A12,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Generation"},{"$f":"IFERROR(IF($A12<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A12,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A12,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A12<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A12,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A12,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"HRSG Boiler"},"AFUDC Capital",{"$f":"IFERROR(IF($A12<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A12,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A12,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2019-01-01"},{"$f":"IFERROR(IF($A12<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A12,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A12,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H12)","v":"2020-12-01"},"Base",{"$f":"IFERROR(IF($A12<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A12,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A12,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.04},{"$f":"IFERROR(1/$K12,0)","v":25},false,{"$f":"IFERROR(IF($A12<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A12,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A12,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,{"$f":"SUM(R12:BP12)","v":40.298688062889397},null,{"$f":"IFERROR(IF($A12<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A12,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A12,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A12<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A12,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A12,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A12<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A12,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A12,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":22.852570759999999},{"$f":"IFERROR(IF($A12<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A12,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A12,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":17.446117302889402},{"$f":"IFERROR(IF($A12<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A12,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A12,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A12<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A12,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A12,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A12<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A12,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A12,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A12+1","v":2},null,{"$f":"MAX($C$11:C12)+1","v":2},{"$f":"IFERROR(IF($A13<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A13,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A13,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Generation"},{"$f":"IFERROR(IF($A13<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A13,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A13,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A13<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A13,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A13,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":".05 CT Parts"},"AFUDC Capital",{"$f":"IFERROR(IF($A13<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A13,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A13,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A13<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A13,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A13,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H13)","v":"2020-05-01"},"Base",{"$f":"IFERROR(IF($A13<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A13,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A13,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":4.2999999999999997E-2},{"$f":"IFERROR(1/$K13,0)","v":23.255813953488374},false,{"$f":"IFERROR(IF($A13<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A13,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A13,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,{"$f":"SUM(R13:BP13)","v":93.437612353065902},null,{"$f":"IFERROR(IF($A13<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A13,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A13,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":65.008358919999992},{"$f":"IFERROR(IF($A13<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A13,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A13,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":24.952009409999999},{"$f":"IFERROR(IF($A13<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A13,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A13,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":3.2258582699999998},{"$f":"IFERROR(IF($A13<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A13,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A13,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":-1.0145000000141846E-7},{"$f":"IFERROR(IF($A13<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A13,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A13,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A13<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A13,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A13,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0.25138585451590001},{"$f":"IFERROR(IF($A13<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A13,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A13,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,null,{"$f":"MAX($C$11:C13)+1","v":3},{"$f":"IFERROR(IF($A14<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A14,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A14,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Generation"},{"$f":"IFERROR(IF($A14<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A14,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A14,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A14<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A14,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A14,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"3SAR-DLN2.6+ Labor/Parts"},"AFUDC Capital",{"$f":"IFERROR(IF($A14<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A14,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A14,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A14<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A14,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A14,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H14)","v":"2018-12-01"},"Base",{"$f":"IFERROR(IF($A14<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A14,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A14,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":4.2999999999999997E-2},23.255813953488374,false,{"$f":"IFERROR(IF($A14<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A14,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A14,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,{"$f":"SUM(R14:BP14)","v":515.08679634680004},null,{"$f":"IFERROR(IF($A14<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A14,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A14,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":422.87974137000003},{"$f":"IFERROR(IF($A14<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A14,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A14,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":69.71485315000001},{"$f":"IFERROR(IF($A14<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A14,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A14,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":17.313947560000003},{"$f":"IFERROR(IF($A14<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A14,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A14,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":5.1782542667999962},{"$f":"IFERROR(IF($A14<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A14,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A14,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A14<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A14,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A14,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A14<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A14,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A14,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"MAX($C$11:C14)+1","v":4},{"$f":"IFERROR(IF($A15<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A15,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A15,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Generation"},{"$f":"IFERROR(IF($A15<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A15,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A15,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A15<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A15,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A15,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"3SAR Hot Days Projects"},"AFUDC Capital",{"$f":"IFERROR(IF($A15<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A15,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A15,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2018-01-01"},{"$f":"IFERROR(IF($A15<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A15,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A15,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H15)","v":"2020-05-01"},"Base",{"$f":"IFERROR(IF($A15<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A15,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A15,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":4.2999999999999997E-2},23.255813953488374,false,{"$f":"IFERROR(IF($A15<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A15,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A15,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,356.94065299001011,null,{"$f":"IFERROR(IF($A15<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A15,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A15,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A15<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A15,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A15,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":148.24214601},{"$f":"IFERROR(IF($A15<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A15,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A15,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":175.28548386},{"$f":"IFERROR(IF($A15<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A15,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A15,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":33.413023120010102},{"$f":"IFERROR(IF($A15<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A15,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A15,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A15<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A15,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A15,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A15<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A15,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A15,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"MAX($C$11:C15)+1","v":5},{"$f":"IFERROR(IF($A16<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A16,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A16,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Nuclear Generation"},{"$f":"IFERROR(IF($A16<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A16,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A16,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A16<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A16,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A16,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"PTN LP Turbine Replacement"},"AFUDC Capital",{"$f":"IFERROR(IF($A16<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A16,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A16,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A16<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A16,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A16,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H16)","v":"2020-11-01"},"Base",{"$f":"IFERROR(IF($A16<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A16,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A16,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":4.9000000000000002E-2},20.408163265306122,false,{"$f":"IFERROR(IF($A16<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A16,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A16,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.959314},null,128.18029778590278,null,{"$f":"IFERROR(IF($A16<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A16,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A16,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":33.194871480000003},{"$f":"IFERROR(IF($A16<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A16,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A16,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":52.381798340000003},{"$f":"IFERROR(IF($A16<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A16,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A16,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0.94645933000000004},{"$f":"IFERROR(IF($A16<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A16,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A16,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":36.198257222442798},{"$f":"IFERROR(IF($A16<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A16,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A16,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":5.4589114134600001},{"$f":"IFERROR(IF($A16<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A16,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A16,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A16<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A16,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A16,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"MAX($C$11:C16)+1","v":6},{"$f":"IFERROR(IF($A17<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A17,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A17,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Nuclear Generation"},{"$f":"IFERROR(IF($A17<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A17,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A17,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A17<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A17,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A17,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Other"},"AFUDC Capital",{"$f":"IFERROR(IF($A17<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A17,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A17,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A17<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A17,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A17,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H17)","v":"2028-06-01"},"Base",{"$f":"IFERROR(IF($A17<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A17,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A17,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.04},25,false,{"$f":"IFERROR(IF($A17<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A17,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A17,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.959314},null,16.942305763816893,null,{"$f":"IFERROR(IF($A17<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A17,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A17,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":10.870332109999996},{"$f":"IFERROR(IF($A17<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A17,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A17,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0.86133078999999668},{"$f":"IFERROR(IF($A17<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A17,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A17,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":1.5100046499999999},{"$f":"IFERROR(IF($A17<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A17,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A17,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":1.6060001099694006},{"$f":"IFERROR(IF($A17<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A17,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A17,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0.69078866770700031},{"$f":"IFERROR(IF($A17<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A17,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A17,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0.73703389576169998},{"$f":"IFERROR(IF($A17<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A17,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A17,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0.66681554037879998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,{"$f":"MAX($C$11:C17)+1","v":7},{"$f":"IFERROR(IF($A18<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A18,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A18,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Information Management"},{"$f":"IFERROR(IF($A18<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A18,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A18,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A18<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A18,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A18,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"IT CAMS Project - Gulf"},"AFUDC Capital",{"$f":"IFERROR(IF($A18<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A18,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A18,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2019-01-01"},{"$f":"IFERROR(IF($A18<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A18,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A18,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H18)","v":"2020-02-01"},"Base",{"$f":"IFERROR(IF($A18<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A18,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A18,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.05},20,false,{"$f":"IFERROR(IF($A18<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A18,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A18,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.96898399999999996},null,99.700215040000003,null,{"$f":"IFERROR(IF($A18<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A18,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A18,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A18<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A18,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A18,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A18<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A18,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A18,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":73.63485034},{"$f":"IFERROR(IF($A18<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A18,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A18,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":26.0653647},{"$f":"IFERROR(IF($A18<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A18,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A18,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A18<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A18,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A18,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A18<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A18,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A18,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,{"$f":"MAX($C$11:C18)+1","v":8},{"$f":"IFERROR(IF($A19<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A19,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A19,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A19<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A19,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A19,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A19<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A19,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A19,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"500kV Improvement"},"AFUDC Capital",{"$f":"IFERROR(IF($A19<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A19,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A19,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2019-01-01"},{"$f":"IFERROR(IF($A19<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A19,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A19,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H19)","v":"2019-01-01"},"Base",{"$f":"IFERROR(IF($A19<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A19,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A19,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.1000000000000001E-2},47.619047619047613,false,{"$f":"IFERROR(IF($A19<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A19,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A19,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,1860.575663894379,null,{"$f":"IFERROR(IF($A19<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A19,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A19,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A19<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A19,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A19,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A19<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A19,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A19,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":328.27606500000002},{"$f":"IFERROR(IF($A19<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A19,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A19,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":299.540588810945},{"$f":"IFERROR(IF($A19<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A19,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A19,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":528.57195603316904},{"$f":"IFERROR(IF($A19<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A19,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A19,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":397.24294934620099},{"$f":"IFERROR(IF($A19<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A19,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A19,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":306.94410470406399},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,{"$f":"MAX($C$11:C19)+1","v":9},{"$f":"IFERROR(IF($A20<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A20,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A20,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A20<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A20,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A20,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A20<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A20,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A20,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Corbett-Sugar-Quarry 500 KV Line"},"AFUDC Capital",{"$f":"IFERROR(IF($A20<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A20,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A20,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A20<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A20,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A20,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H20)","v":"2019-04-01"},"Base",{"$f":"IFERROR(IF($A20<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A20,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A20,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.1000000000000001E-2},47.619047619047613,false,{"$f":"IFERROR(IF($A20<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A20,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A20,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,270.79987747000001,null,{"$f":"IFERROR(IF($A20<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A20,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A20,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":44.138818460000003},{"$f":"IFERROR(IF($A20<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A20,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A20,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":194.14371811000001},{"$f":"IFERROR(IF($A20<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A20,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A20,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":32.327120139999998},{"$f":"IFERROR(IF($A20<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A20,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A20,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0.19022075999999999},{"$f":"IFERROR(IF($A20<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A20,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A20,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A20<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A20,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A20,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A20<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A20,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A20,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,{"$f":"MAX($C$11:C20)+1","v":10},{"$f":"IFERROR(IF($A21<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A21,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A21,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A21<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A21,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A21,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A21<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A21,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A21,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Eau-Gallie Injection"},"AFUDC Capital",{"$f":"IFERROR(IF($A21<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A21,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A21,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A21<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A21,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A21,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H21)","v":"2020-05-01"},"Base",{"$f":"IFERROR(IF($A21<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A21,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A21,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.1000000000000001E-2},47.619047619047613,false,{"$f":"IFERROR(IF($A21<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A21,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A21,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,33.26013193,null,{"$f":"IFERROR(IF($A21<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A21,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A21,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":6.1745550000000003E-2},{"$f":"IFERROR(IF($A21<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A21,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A21,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0.47433687000000002},{"$f":"IFERROR(IF($A21<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A21,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A21,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":8.6719428500000006},{"$f":"IFERROR(IF($A21<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A21,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A21,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":24.05210666},{"$f":"IFERROR(IF($A21<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A21,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A21,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A21<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A21,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A21,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A21<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A21,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A21,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,null,{"$f":"MAX($C$11:C21)+1","v":11},{"$f":"IFERROR(IF($A22<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A22,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A22,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A22<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A22,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A22,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A22<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A22,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A22,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"North Project"},"AFUDC Capital",{"$f":"IFERROR(IF($A22<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A22,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A22,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A22<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A22,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A22,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H22)","v":"2020-12-01"},"Base",{"$f":"IFERROR(IF($A22<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A22,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A22,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.1000000000000001E-2},47.619047619047613,false,{"$f":"IFERROR(IF($A22<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A22,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A22,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,291.35223000000002,null,{"$f":"IFERROR(IF($A22<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A22,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A22,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":17.983902910000001},{"$f":"IFERROR(IF($A22<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A22,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A22,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":99.034522879999997},{"$f":"IFERROR(IF($A22<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A22,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A22,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":118.50090715},{"$f":"IFERROR(IF($A22<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A22,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A22,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":55.832897060000001},{"$f":"IFERROR(IF($A22<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A22,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A22,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A22<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A22,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A22,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A22<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A22,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A22,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,{"$f":"MAX($C$11:C22)+1","v":12},{"$f":"IFERROR(IF($A23<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A23,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A23,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A23<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A23,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A23,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A23<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A23,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A23,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"PTN  3 &  4 Generation Projects"},"AFUDC Capital",{"$f":"IFERROR(IF($A23<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A23,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A23,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2019-01-01"},{"$f":"IFERROR(IF($A23<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A23,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A23,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H23)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A23<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A23,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A23,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":4.9000000000000002E-2},20.408163265306122,false,{"$f":"IFERROR(IF($A23<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A23,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A23,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.959314},null,1.73135E-3,null,{"$f":"IFERROR(IF($A23<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A23,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A23,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A23<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A23,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A23,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A23<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A23,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A23,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":1.6175E-3},{"$f":"IFERROR(IF($A23<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A23,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A23,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":1.1385E-4},{"$f":"IFERROR(IF($A23<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A23,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A23,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A23<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A23,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A23,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A23<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A23,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A23,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,{"$f":"MAX($C$11:C23)+1","v":13},{"$f":"IFERROR(IF($A24<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A24,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A24,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A24<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A24,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A24,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A24<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A24,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A24,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Quarry to ClearSky Major Projects"},"AFUDC Capital",{"$f":"IFERROR(IF($A24<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A24,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A24,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2022-01-01"},{"$f":"IFERROR(IF($A24<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A24,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A24,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H24)","v":"2024-12-01"},"Base",{"$f":"IFERROR(IF($A24<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A24,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A24,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.1000000000000001E-2},47.619047619047613,false,{"$f":"IFERROR(IF($A24<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A24,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A24,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,131.38393514765801,null,{"$f":"IFERROR(IF($A24<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A24,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A24,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A24<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A24,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A24,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A24<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A24,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A24,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A24<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A24,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A24,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A24<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A24,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A24,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A24<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A24,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A24,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":51.395505739717997},{"$f":"IFERROR(IF($A24<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A24,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A24,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":79.988429407940004},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,null,{"$f":"MAX($C$11:C24)+1","v":14},{"$f":"IFERROR(IF($A25<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A25,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A25,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A25<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A25,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A25,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A25<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A25,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A25,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Argyle Injection (PNG-24)"},"AFUDC Capital",{"$f":"IFERROR(IF($A25<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A25,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A25,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A25<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A25,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A25,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H25)","v":"2021-12-01"},"Base",{"$f":"IFERROR(IF($A25<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A25,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A25,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.2000000000000001E-2},31.25,false,{"$f":"IFERROR(IF($A25<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A25,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A25,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,30.669504686626897,null,{"$f":"IFERROR(IF($A25<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A25,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A25,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A25<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A25,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A25,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A25<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A25,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A25,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A25<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A25,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A25,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0.19592208432149999},{"$f":"IFERROR(IF($A25<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A25,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A25,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":29.908582602299798},{"$f":"IFERROR(IF($A25<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A25,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A25,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0.56500000000560002},{"$f":"IFERROR(IF($A25<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A25,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A25,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,{"$f":"MAX($C$11:C25)+1","v":15},{"$f":"IFERROR(IF($A26<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A26,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A26,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A26<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A26,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A26,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A26<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A26,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A26,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Deaton Injection (PNG-28)"},"AFUDC Capital",{"$f":"IFERROR(IF($A26<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A26,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A26,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2021-01-01"},{"$f":"IFERROR(IF($A26<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A26,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A26,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H26)","v":"2022-06-01"},"Base",{"$f":"IFERROR(IF($A26<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A26,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A26,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.2000000000000001E-2},31.25,false,{"$f":"IFERROR(IF($A26<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A26,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A26,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,22.392702855489603,null,{"$f":"IFERROR(IF($A26<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A26,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A26,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A26<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A26,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A26,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A26<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A26,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A26,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A26<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A26,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A26,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A26<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A26,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A26,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":8.1846571527345002},{"$f":"IFERROR(IF($A26<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A26,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A26,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":14.208045702755101},{"$f":"IFERROR(IF($A26<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A26,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A26,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,{"$f":"MAX($C$11:C26)+1","v":16},{"$f":"IFERROR(IF($A27<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A27,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A27,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A27<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A27,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A27,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A27<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A27,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A27,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Deaton Project"},"AFUDC Capital",{"$f":"IFERROR(IF($A27<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A27,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A27,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A27<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A27,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A27,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H27)","v":"2022-12-01"},"Base",{"$f":"IFERROR(IF($A27<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A27,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A27,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.2000000000000001E-2},31.25,false,{"$f":"IFERROR(IF($A27<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A27,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A27,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,111.55610996291179,null,{"$f":"IFERROR(IF($A27<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A27,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A27,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A27<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A27,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A27,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A27<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A27,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A27,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A27<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A27,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A27,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0.1854175820898},{"$f":"IFERROR(IF($A27<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A27,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A27,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":20.4155663235003},{"$f":"IFERROR(IF($A27<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A27,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A27,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":90.570126056017699},{"$f":"IFERROR(IF($A27<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A27,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A27,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0.38500000130399997},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,{"$f":"MAX($C$11:C27)+1","v":17},{"$f":"IFERROR(IF($A28<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A28,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A28,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A28<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A28,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A28,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A28<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A28,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A28,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Major Projects Transmission"},"AFUDC Capital",{"$f":"IFERROR(IF($A28<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A28,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A28,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2021-01-01"},{"$f":"IFERROR(IF($A28<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A28,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A28,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H28)","v":"2023-06-01"},"Base",{"$f":"IFERROR(IF($A28<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A28,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A28,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.2000000000000001E-2},31.25,false,{"$f":"IFERROR(IF($A28<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A28,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A28,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,99.174427922958984,null,{"$f":"IFERROR(IF($A28<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A28,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A28,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A28<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A28,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A28,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A28<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A28,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A28,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A28<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A28,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A28,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A28<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A28,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A28,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":1.2279454001765999},{"$f":"IFERROR(IF($A28<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A28,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A28,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":63.6479077890817},{"$f":"IFERROR(IF($A28<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A28,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A28,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":34.298574733700697},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,{"$f":"MAX($C$11:C28)+1","v":18},{"$f":"IFERROR(IF($A29<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A29,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A29,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A29<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A29,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A29,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Reliability"},{"$f":"IFERROR(IF($A29<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A29,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A29,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Pensacola UG Modernization"},"AFUDC Capital",{"$f":"IFERROR(IF($A29<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A29,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A29,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2019-01-01"},{"$f":"IFERROR(IF($A29<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A29,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A29,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H29)","v":"2022-12-01"},"Base",{"$f":"IFERROR(IF($A29<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A29,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A29,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,false,{"$f":"IFERROR(IF($A29<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A29,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A29,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,80.169903233296694,null,{"$f":"IFERROR(IF($A29<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A29,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A29,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A29<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A29,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A29,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A29<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A29,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A29,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":43.235873239999997},{"$f":"IFERROR(IF($A29<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A29,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A29,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":-3.582488389586},{"$f":"IFERROR(IF($A29<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A29,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A29,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":22.257660676703502},{"$f":"IFERROR(IF($A29<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A29,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A29,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":17.7119487263096},{"$f":"IFERROR(IF($A29<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A29,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A29,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0.54690897986959996},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,{"$f":"MAX($C$11:C29)+1","v":19},{"$f":"IFERROR(IF($A30<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A30,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A30,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Customer Service"},{"$f":"IFERROR(IF($A30<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A30,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A30,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A30<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A30,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A30,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Other"},"AFUDC Capital",{"$f":"IFERROR(IF($A30<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A30,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A30,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A30<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A30,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A30,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H30)","v":"2017-06-01"},"Base",{"$f":"IFERROR(IF($A30<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A30,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A30,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.2},5,false,{"$f":"IFERROR(IF($A30<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A30,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A30,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,0.32074657160000009,null,{"$f":"IFERROR(IF($A30<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A30,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A30,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0.13878793},{"$f":"IFERROR(IF($A30<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A30,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A30,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":7.6788110000000007E-2},{"$f":"IFERROR(IF($A30<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A30,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A30,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":-6.2641600000000004E-3},{"$f":"IFERROR(IF($A30<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A30,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A30,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A30<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A30,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A30,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":3.7144897199999999E-2},{"$f":"IFERROR(IF($A30<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A30,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A30,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":3.7144897199999999E-2},{"$f":"IFERROR(IF($A30<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A30,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A30,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":3.7144897199999999E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,{"$f":"MAX($C$11:C30)+1","v":20},{"$f":"IFERROR(IF($A31<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A31,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A31,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A31<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A31,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A31,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A31<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A31,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A31,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Okeechobee Energy Center"},"AFUDC Capital",{"$f":"IFERROR(IF($A31<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A31,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A31,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A31<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A31,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A31,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H31)","v":"2019-03-01"},"Base",{"$f":"IFERROR(IF($A31<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A31,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A31,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.5000000000000003E-2},28.571428571428569,false,{"$f":"IFERROR(IF($A31<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A31,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A31,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,806.80815093083686,null,{"$f":"IFERROR(IF($A31<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A31,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A31,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":407.01049405999998},{"$f":"IFERROR(IF($A31<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A31,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A31,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":321.18226849000001},{"$f":"IFERROR(IF($A31<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A31,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A31,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":65.155581609999999},{"$f":"IFERROR(IF($A31<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A31,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A31,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":13.396726997275801},{"$f":"IFERROR(IF($A31<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A31,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A31,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":2.03473056643E-2},{"$f":"IFERROR(IF($A31<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A31,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A31,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":2.1014059691099998E-2},{"$f":"IFERROR(IF($A31<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A31,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A31,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":2.17184082057E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,null,{"$f":"MAX($C$11:C31)+1","v":21},{"$f":"IFERROR(IF($A32<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A32,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A32,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A32<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A32,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A32,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A32<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A32,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A32,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Dania Beach Energy Center"},"AFUDC Capital",{"$f":"IFERROR(IF($A32<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A32,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A32,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2018-01-01"},{"$f":"IFERROR(IF($A32<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A32,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A32,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H32)","v":"2022-06-01"},"Base",{"$f":"IFERROR(IF($A32<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A32,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A32,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.5000000000000003E-2},28.571428571428569,false,{"$f":"IFERROR(IF($A32<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A32,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A32,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,887.99041742701104,null,{"$f":"IFERROR(IF($A32<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A32,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A32,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A32<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A32,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A32,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":173.26919451000001},{"$f":"IFERROR(IF($A32<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A32,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A32,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":139.99064376000001},{"$f":"IFERROR(IF($A32<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A32,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A32,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":374.20348332501101},{"$f":"IFERROR(IF($A32<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A32,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A32,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":143.93408401919999},{"$f":"IFERROR(IF($A32<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A32,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A32,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":56.5930118128},{"$f":"IFERROR(IF($A32<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A32,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A32,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,null,{"$f":"MAX($C$11:C32)+1","v":22},{"$f":"IFERROR(IF($A33<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A33,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A33,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A33<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A33,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A33,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A33<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A33,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A33,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Crist Pipeline"},"AFUDC Capital",{"$f":"IFERROR(IF($A33<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A33,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A33,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2019-01-01"},{"$f":"IFERROR(IF($A33<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A33,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A33,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H33)","v":"2020-12-01"},"Base",{"$f":"IFERROR(IF($A33<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A33,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A33,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.04},25,false,{"$f":"IFERROR(IF($A33<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A33,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A33,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,129.86757069000001,null,{"$f":"IFERROR(IF($A33<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A33,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A33,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A33<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A33,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A33,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A33<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A33,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A33,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":71.942348640000006},{"$f":"IFERROR(IF($A33<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A33,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A33,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":56.265222049999998},{"$f":"IFERROR(IF($A33<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A33,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A33,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":1.66},{"$f":"IFERROR(IF($A33<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A33,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A33,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A33<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A33,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A33,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,null,{"$f":"MAX($C$11:C33)+1","v":23},{"$f":"IFERROR(IF($A34<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A34,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A34,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A34<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A34,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A34,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A34<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A34,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A34,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"North Florida Resiliency Connection"},"AFUDC Capital",{"$f":"IFERROR(IF($A34<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A34,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A34,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2019-01-01"},{"$f":"IFERROR(IF($A34<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A34,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A34,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H34)","v":"2022-06-01"},"Base",{"$f":"IFERROR(IF($A34<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A34,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A34,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.2000000000000001E-2},31.25,false,{"$f":"IFERROR(IF($A34<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A34,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A34,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,593.38470500000005,null,{"$f":"IFERROR(IF($A34<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A34,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A34,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A34<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A34,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A34,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A34<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A34,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A34,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":88.517458050000002},{"$f":"IFERROR(IF($A34<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A34,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A34,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":284.49756532725752},{"$f":"IFERROR(IF($A34<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A34,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A34,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":152.30056231406434},{"$f":"IFERROR(IF($A34<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A34,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A34,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":68.06911930867814},{"$f":"IFERROR(IF($A34<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A34,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A34,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,null,{"$f":"MAX($C$11:C34)+1","v":24},{"$f":"IFERROR(IF($A35<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A35,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A35,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A35<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A35,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A35,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A35<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A35,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A35,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Plant Crist Combustion"},"AFUDC Capital",{"$f":"IFERROR(IF($A35<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A35,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A35,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2019-01-01"},{"$f":"IFERROR(IF($A35<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A35,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A35,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H35)","v":"2021-12-01"},"Base",{"$f":"IFERROR(IF($A35<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A35,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A35,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.04},25,false,{"$f":"IFERROR(IF($A35<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A35,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A35,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,430.00787475000004,null,{"$f":"IFERROR(IF($A35<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A35,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A35,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A35<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A35,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A35,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A35<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A35,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A35,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":169.48775664999999},{"$f":"IFERROR(IF($A35<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A35,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A35,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":148.40384510000001},{"$f":"IFERROR(IF($A35<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A35,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A35,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":112.11627300000001},{"$f":"IFERROR(IF($A35<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A35,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A35,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A35<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A35,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A35,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,null,{"$f":"MAX($C$11:C35)+1","v":25},{"$f":"IFERROR(IF($A36<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A36,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A36,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A36<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A36,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A36,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A36<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A36,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A36,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"2016 Solar"},"AFUDC Capital",{"$f":"IFERROR(IF($A36<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A36,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A36,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2016-01-01"},{"$f":"IFERROR(IF($A36<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A36,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A36,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H36)","v":"2016-12-01"},"Base",{"$f":"IFERROR(IF($A36<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A36,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A36,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A36<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A36,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A36,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,4.4037362699999996,null,{"$f":"IFERROR(IF($A36<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A36,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A36,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":3.6517133099999999},{"$f":"IFERROR(IF($A36<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A36,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A36,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0.73378108999999991},{"$f":"IFERROR(IF($A36<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A36,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A36,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":1.6074690000000003E-2},{"$f":"IFERROR(IF($A36<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A36,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A36,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":2.1671799999999999E-3},{"$f":"IFERROR(IF($A36<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A36,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A36,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A36<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A36,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A36,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A36<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A36,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A36,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,null,{"$f":"MAX($C$11:C36)+1","v":26},{"$f":"IFERROR(IF($A37<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A37,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A37,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A37<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A37,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A37,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A37<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A37,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A37,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"2017 SoBRA"},"AFUDC Capital",{"$f":"IFERROR(IF($A37<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A37,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A37,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A37<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A37,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A37,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H37)","v":"2018-01-01"},"Base",{"$f":"IFERROR(IF($A37<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A37,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A37,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A37<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A37,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A37,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,387.40869930946229,null,{"$f":"IFERROR(IF($A37<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A37,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A37,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":381.29821433000001},{"$f":"IFERROR(IF($A37<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A37,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A37,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":4.6800026900000002},{"$f":"IFERROR(IF($A37<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A37,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A37,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":1.37993915},{"$f":"IFERROR(IF($A37<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A37,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A37,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":5.0543139462299998E-2},{"$f":"IFERROR(IF($A37<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A37,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A37,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A37<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A37,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A37,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A37<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A37,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A37,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,null,{"$f":"MAX($C$11:C37)+1","v":27},{"$f":"IFERROR(IF($A38<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A38,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A38,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A38<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A38,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A38,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A38<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A38,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A38,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"2018 SoBRA"},"AFUDC Capital",{"$f":"IFERROR(IF($A38<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A38,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A38,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A38<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A38,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A38,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H38)","v":"2018-03-01"},"Base",{"$f":"IFERROR(IF($A38<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A38,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A38,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A38<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A38,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A38,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,394.27473809000003,null,{"$f":"IFERROR(IF($A38<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A38,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A38,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":384.26300599000001},{"$f":"IFERROR(IF($A38<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A38,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A38,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":9.3655114600000005},{"$f":"IFERROR(IF($A38<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A38,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A38,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0.61536078999999999},{"$f":"IFERROR(IF($A38<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A38,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A38,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":3.0859850000000001E-2},{"$f":"IFERROR(IF($A38<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A38,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A38,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A38<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A38,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A38,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A38<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A38,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A38,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,{"$f":"MAX($C$11:C38)+1","v":28},{"$f":"IFERROR(IF($A39<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A39,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A39,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A39<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A39,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A39,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A39<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A39,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A39,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"2019 SoBRA"},"AFUDC Capital",{"$f":"IFERROR(IF($A39<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A39,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A39,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A39<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A39,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A39,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H39)","v":"2019-01-01"},"Base",{"$f":"IFERROR(IF($A39<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A39,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A39,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A39<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A39,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A39,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,378.92963844999997,null,{"$f":"IFERROR(IF($A39<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A39,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A39,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0.24991542999999999},{"$f":"IFERROR(IF($A39<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A39,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A39,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":367.57701342999997},{"$f":"IFERROR(IF($A39<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A39,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A39,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":11.05730932},{"$f":"IFERROR(IF($A39<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A39,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A39,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":4.5400269999999965E-2},{"$f":"IFERROR(IF($A39<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A39,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A39,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A39<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A39,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A39,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A39<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A39,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A39,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,null,{"$f":"MAX($C$11:C39)+1","v":29},{"$f":"IFERROR(IF($A40<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A40,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A40,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A40<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A40,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A40,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A40<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A40,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A40,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"2020 SoBRA"},"AFUDC Capital",{"$f":"IFERROR(IF($A40<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A40,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A40,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2018-01-01"},{"$f":"IFERROR(IF($A40<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A40,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A40,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H40)","v":"2020-04-01"},"Base",{"$f":"IFERROR(IF($A40<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A40,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A40,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A40<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A40,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A40,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,396.28412859090224,null,{"$f":"IFERROR(IF($A40<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A40,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A40,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A40<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A40,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A40,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":70.094184489999989},{"$f":"IFERROR(IF($A40<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A40,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A40,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":281.56181875999999},{"$f":"IFERROR(IF($A40<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A40,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A40,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":44.628125340902301},{"$f":"IFERROR(IF($A40<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A40,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A40,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A40<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A40,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A40,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A40<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A40,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A40,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,null,{"$f":"MAX($C$11:C40)+1","v":30},{"$f":"IFERROR(IF($A41<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A41,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A41,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A41<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A41,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A41,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A41<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A41,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A41,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"SolarTogether"},"AFUDC Capital",{"$f":"IFERROR(IF($A41<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A41,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A41,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A41<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A41,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A41,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H41)","v":"2020-01-01"},"Base",{"$f":"IFERROR(IF($A41<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A41,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A41,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A41<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A41,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A41,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,495.83595773591531,null,{"$f":"IFERROR(IF($A41<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A41,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A41,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":1.393E-4},{"$f":"IFERROR(IF($A41<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A41,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A41,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":2.0066400000000002E-2},{"$f":"IFERROR(IF($A41<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A41,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A41,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":479.51951458000002},{"$f":"IFERROR(IF($A41<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A41,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A41,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":16.275050637088},{"$f":"IFERROR(IF($A41<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A41,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A41,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":2.1186818827299999E-2},{"$f":"IFERROR(IF($A41<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A41,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A41,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A41<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A41,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A41,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,null,{"$f":"MAX($C$11:C41)+1","v":31},{"$f":"IFERROR(IF($A42<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A42,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A42,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A42<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A42,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A42,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A42<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A42,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A42,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Mason Solar"},"AFUDC Capital",{"$f":"IFERROR(IF($A42<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A42,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A42,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2019-01-01"},{"$f":"IFERROR(IF($A42<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A42,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A42,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H42)","v":"2020-04-01"},"Base",{"$f":"IFERROR(IF($A42<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A42,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A42,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.9000000000000001E-2},34.482758620689651,true,{"$f":"IFERROR(IF($A42<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A42,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A42,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,99.671474720000006,null,{"$f":"IFERROR(IF($A42<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A42,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A42,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A42<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A42,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A42,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A42<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A42,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A42,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":91.925056040000001},{"$f":"IFERROR(IF($A42<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A42,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A42,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":7.7464186799999997},{"$f":"IFERROR(IF($A42<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A42,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A42,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A42<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A42,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A42,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A42<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A42,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A42,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,null,{"$f":"MAX($C$11:C42)+1","v":32},{"$f":"IFERROR(IF($A43<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A43,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A43,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A43<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A43,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A43,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A43<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A43,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A43,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Blue Springs Solar"},"AFUDC Capital",{"$f":"IFERROR(IF($A43<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A43,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A43,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A43<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A43,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A43,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H43)","v":"2021-12-01"},"Base",{"$f":"IFERROR(IF($A43<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A43,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A43,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.9000000000000001E-2},34.482758620689651,true,{"$f":"IFERROR(IF($A43<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A43,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A43,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,104.02790892,null,{"$f":"IFERROR(IF($A43<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A43,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A43,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A43<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A43,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A43,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A43<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A43,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A43,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A43<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A43,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A43,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":39.347871920000003},{"$f":"IFERROR(IF($A43<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A43,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A43,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":64.680036999999999},{"$f":"IFERROR(IF($A43<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A43,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A43,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A43<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A43,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A43,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,{"$f":"MAX($C$11:C43)+1","v":33},{"$f":"IFERROR(IF($A44<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A44,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A44,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A44<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A44,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A44,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A44<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A44,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A44,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Cotton Creek Solar"},"AFUDC Capital",{"$f":"IFERROR(IF($A44<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A44,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A44,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A44<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A44,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A44,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H44)","v":"2021-12-01"},"Base",{"$f":"IFERROR(IF($A44<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A44,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A44,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.9000000000000001E-2},34.482758620689651,true,{"$f":"IFERROR(IF($A44<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A44,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A44,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,106.96092068,null,{"$f":"IFERROR(IF($A44<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A44,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A44,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A44<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A44,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A44,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A44<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A44,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A44,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A44<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A44,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A44,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":47.000321679999999},{"$f":"IFERROR(IF($A44<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A44,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A44,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":59.960599000000002},{"$f":"IFERROR(IF($A44<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A44,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A44,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A44<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A44,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A44,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A44+1","v":34},null,{"$f":"MAX($C$11:C44)+1","v":34},{"$f":"IFERROR(IF($A45<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A45,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A45,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A45<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A45,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A45,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A45<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A45,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A45,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Unidentified Future Solar - 2021"},"AFUDC Capital",{"$f":"IFERROR(IF($A45<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A45,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A45,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A45<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A45,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A45,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H45)","v":"2021-12-01"},"Base",{"$f":"IFERROR(IF($A45<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A45,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A45,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A45<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A45,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A45,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,537.31754832530078,null,{"$f":"IFERROR(IF($A45<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A45,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A45,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A45<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A45,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A45,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A45<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A45,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A45,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A45<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A45,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A45,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":29.489970598304701},{"$f":"IFERROR(IF($A45<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A45,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A45,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":507.82757772699603},{"$f":"IFERROR(IF($A45<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A45,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A45,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A45<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A45,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A45,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,{"$f":"MAX($C$11:C45)+1","v":35},{"$f":"IFERROR(IF($A46<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A46,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A46,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A46<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A46,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A46,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A46<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A46,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A46,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Unidentified Future Solar - 2022"},"AFUDC Capital",{"$f":"IFERROR(IF($A46<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A46,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A46,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2021-01-01"},{"$f":"IFERROR(IF($A46<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A46,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A46,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H46)","v":"2022-12-01"},"Base",{"$f":"IFERROR(IF($A46<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A46,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A46,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A46<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A46,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A46,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,859.55287707774846,null,{"$f":"IFERROR(IF($A46<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A46,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A46,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A46<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A46,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A46,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A46<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A46,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A46,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A46<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A46,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A46,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A46<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A46,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A46,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":42.271156991441401},{"$f":"IFERROR(IF($A46<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A46,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A46,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":817.28172008630702},{"$f":"IFERROR(IF($A46<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A46,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A46,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,{"$f":"MAX($C$11:C46)+1","v":36},{"$f":"IFERROR(IF($A47<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A47,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A47,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A47<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A47,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A47,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A47<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A47,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A47,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Unidentified Future Solar - 2023"},"AFUDC Capital",{"$f":"IFERROR(IF($A47<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A47,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A47,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A47<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A47,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A47,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H47)","v":"2023-12-01"},"Base",{"$f":"IFERROR(IF($A47<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A47,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A47,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A47<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A47,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A47,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,734.34862758378438,null,{"$f":"IFERROR(IF($A47<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A47,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A47,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A47<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A47,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A47,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A47<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A47,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A47,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A47<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A47,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A47,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":6.4400999999999998E-3},{"$f":"IFERROR(IF($A47<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A47,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A47,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A47<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A47,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A47,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":36.016998112840398},{"$f":"IFERROR(IF($A47<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A47,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A47,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":698.32518937094403},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,{"$f":"MAX($C$11:C47)+1","v":37},{"$f":"IFERROR(IF($A48<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A48,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A48,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A48<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A48,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A48,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A48<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A48,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A48,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Unidentified Future Solar - 2024"},"AFUDC Capital",{"$f":"IFERROR(IF($A48<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A48,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A48,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2023-01-01"},{"$f":"IFERROR(IF($A48<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A48,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A48,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H48)","v":"2024-12-01"},"Base",{"$f":"IFERROR(IF($A48<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A48,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A48,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A48<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A48,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A48,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,26.4122743301687,null,{"$f":"IFERROR(IF($A48<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A48,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A48,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A48<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A48,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A48,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A48<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A48,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A48,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A48<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A48,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A48,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A48<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A48,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A48,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A48<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A48,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A48,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A48<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A48,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A48,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":26.4122743301687},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,{"$f":"MAX($C$11:C48)+1","v":38},{"$f":"IFERROR(IF($A49<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A49,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A49,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A49<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A49,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A49,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A49<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A49,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A49,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Unidentified Future Solar - 2025"},"AFUDC Capital",{"$f":"IFERROR(IF($A49<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A49,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A49,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2022-01-01"},{"$f":"IFERROR(IF($A49<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A49,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A49,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H49)","v":"2025-12-01"},"Base",{"$f":"IFERROR(IF($A49<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A49,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A49,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A49<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A49,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A49,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,3.9015599999999999E-7,null,{"$f":"IFERROR(IF($A49<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A49,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A49,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A49<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A49,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A49,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A49<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A49,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A49,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A49<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A49,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A49,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A49<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A49,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A49,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A49<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A49,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A49,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":3.0011999999999998E-8},{"$f":"IFERROR(IF($A49<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A49,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A49,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":3.60144E-7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,{"$f":"MAX($C$11:C49)+1","v":39},{"$f":"IFERROR(IF($A50<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A50,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A50,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A50<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A50,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A50,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Peaker Upgrades"},{"$f":"IFERROR(IF($A50<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A50,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A50,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Ft. Lauderdale Peakers"},"AFUDC Capital",{"$f":"IFERROR(IF($A50<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A50,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A50,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A50<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A50,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A50,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H50)","v":"2018-12-01"},"Base",{"$f":"IFERROR(IF($A50<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A50,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A50,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.9000000000000001E-2},34.482758620689651,false,{"$f":"IFERROR(IF($A50<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A50,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A50,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,32.393498729999997,null,{"$f":"IFERROR(IF($A50<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A50,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A50,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":11.01677228},{"$f":"IFERROR(IF($A50<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A50,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A50,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":20.67928182},{"$f":"IFERROR(IF($A50<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A50,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A50,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0.55115099000000001},{"$f":"IFERROR(IF($A50<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A50,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A50,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0.14629364},{"$f":"IFERROR(IF($A50<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A50,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A50,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A50<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A50,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A50,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A50<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A50,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A50,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,{"$f":"MAX($C$11:C50)+1","v":40},{"$f":"IFERROR(IF($A51<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A51,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A51,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A51<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A51,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A51,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Peaker Upgrades"},{"$f":"IFERROR(IF($A51<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A51,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A51,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Ft. Myers Peakers"},"AFUDC Capital",{"$f":"IFERROR(IF($A51<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A51,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A51,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2016-01-01"},{"$f":"IFERROR(IF($A51<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A51,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A51,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H51)","v":"2016-12-01"},"Base",{"$f":"IFERROR(IF($A51<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A51,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A51,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.9000000000000001E-2},34.482758620689651,false,{"$f":"IFERROR(IF($A51<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A51,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A51,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,2.0790858399999999,null,{"$f":"IFERROR(IF($A51<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A51,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A51,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":1.85625117},{"$f":"IFERROR(IF($A51<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A51,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A51,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0.18740643000000001},{"$f":"IFERROR(IF($A51<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A51,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A51,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":3.542824E-2},{"$f":"IFERROR(IF($A51<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A51,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A51,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A51<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A51,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A51,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A51<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A51,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A51,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A51<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A51,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A51,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,null,{"$f":"MAX($C$11:C51)+1","v":41},{"$f":"IFERROR(IF($A52<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A52,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A52,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A52<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A52,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A52,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Peaker Upgrades"},{"$f":"IFERROR(IF($A52<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A52,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A52,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Ft. Lauderdale Black Start Upgrades"},"AFUDC Capital",{"$f":"IFERROR(IF($A52<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A52,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A52,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A52<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A52,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A52,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H52)","v":"2017-01-01"},"Base",{"$f":"IFERROR(IF($A52<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A52,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A52,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":7.3999999999999996E-2},13.513513513513514,false,{"$f":"IFERROR(IF($A52<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A52,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A52,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,0.27557637000000001,null,{"$f":"IFERROR(IF($A52<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A52,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A52,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0.27557637000000001},{"$f":"IFERROR(IF($A52<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A52,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A52,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A52<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A52,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A52,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A52<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A52,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A52,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A52<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A52,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A52,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A52<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A52,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A52,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A52<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A52,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A52,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,null,{"$f":"MAX($C$11:C52)+1","v":42},{"$f":"IFERROR(IF($A53<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A53,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A53,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A53<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A53,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A53,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Peaker Upgrades"},{"$f":"IFERROR(IF($A53<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A53,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A53,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Ft Myers 3A & 3B Upgrades"},"AFUDC Capital",{"$f":"IFERROR(IF($A53<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A53,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A53,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2016-01-01"},{"$f":"IFERROR(IF($A53<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A53,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A53,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H53)","v":"2016-07-01"},"Base",{"$f":"IFERROR(IF($A53<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A53,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A53,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":4.1000000000000002E-2},24.390243902439025,false,{"$f":"IFERROR(IF($A53<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A53,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A53,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,-1.2228389200000001,null,{"$f":"IFERROR(IF($A53<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A53,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A53,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":-1.2228389200000001},{"$f":"IFERROR(IF($A53<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A53,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A53,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A53<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A53,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A53,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A53<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A53,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A53,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A53<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A53,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A53,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A53<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A53,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A53,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A53<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A53,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A53,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,null,{"$f":"MAX($C$11:C53)+1","v":43},{"$f":"IFERROR(IF($A54<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A54,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A54,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A54<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A54,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A54,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Peaker Upgrades"},{"$f":"IFERROR(IF($A54<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A54,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A54,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Ft Myers Black Start Upgrades"},"AFUDC Capital",{"$f":"IFERROR(IF($A54<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A54,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A54,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A54<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A54,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A54,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H54)","v":"2017-01-01"},"Base",{"$f":"IFERROR(IF($A54<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A54,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A54,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":7.5999999999999998E-2},13.157894736842106,false,{"$f":"IFERROR(IF($A54<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A54,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A54,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,1.1097841800000001,null,{"$f":"IFERROR(IF($A54<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A54,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A54,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":1.1042153100000001},{"$f":"IFERROR(IF($A54<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A54,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A54,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":5.5688700000000001E-3},{"$f":"IFERROR(IF($A54<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A54,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A54,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A54<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A54,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A54,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A54<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A54,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A54,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A54<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A54,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A54,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A54<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A54,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A54,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,null,{"$f":"MAX($C$11:C54)+1","v":44},{"$f":"IFERROR(IF($A55<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A55,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A55,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A55<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A55,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A55,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Energy Storage"},{"$f":"IFERROR(IF($A55<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A55,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A55,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Manatee Battery Storage"},"AFUDC Capital",{"$f":"IFERROR(IF($A55<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A55,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A55,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A55<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A55,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A55,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H55)","v":"2021-12-01"},"Base",{"$f":"IFERROR(IF($A55<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A55,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A55,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.1},10,false,{"$f":"IFERROR(IF($A55<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A55,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A55,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,346.13678544628607,null,{"$f":"IFERROR(IF($A55<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A55,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A55,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A55<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A55,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A55,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A55<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A55,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A55,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A55<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A55,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A55,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":154.71582577114},{"$f":"IFERROR(IF($A55<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A55,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A55,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":190.92035967514602},{"$f":"IFERROR(IF($A55<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A55,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A55,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0.50060000000000004},{"$f":"IFERROR(IF($A55<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A55,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A55,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,null,{"$f":"MAX($C$11:C55)+1","v":45},{"$f":"IFERROR(IF($A56<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A56,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A56,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A56<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A56,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A56,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Energy Storage"},{"$f":"IFERROR(IF($A56<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A56,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A56,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Unidentified Future Battery Storage"},"AFUDC Capital",{"$f":"IFERROR(IF($A56<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A56,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A56,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A56<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A56,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A56,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H56)","v":"2021-11-01"},"Base",{"$f":"IFERROR(IF($A56<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A56,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A56,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.1},10,false,{"$f":"IFERROR(IF($A56<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A56,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A56,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,4.6016800000000002E-7,null,{"$f":"IFERROR(IF($A56<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A56,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A56,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A56<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A56,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A56,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A56<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A56,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A56,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A56<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A56,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A56,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":9.0011999999999999E-8},{"$f":"IFERROR(IF($A56<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A56,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A56,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":3.60144E-7},{"$f":"IFERROR(IF($A56<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A56,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A56,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":1.0012000000000001E-8},{"$f":"IFERROR(IF($A56<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A56,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A56,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,null,{"$f":"MAX($C$11:C56)+1","v":46},{"$f":"IFERROR(IF($A57<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A57,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A57,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A57<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A57,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A57,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A57<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A57,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A57,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Other"},"AFUDC Capital",{"$f":"IFERROR(IF($A57<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A57,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A57,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2017-01-01"},{"$f":"IFERROR(IF($A57<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A57,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A57,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H57)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A57<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A57,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A57,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":4.2999999999999997E-2},23.255813953488374,false,{"$f":"IFERROR(IF($A57<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A57,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A57,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,0.90818047044863603,null,{"$f":"IFERROR(IF($A57<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A57,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A57,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0.18285440000013864},{"$f":"IFERROR(IF($A57<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A57,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A57,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0.30037091000005489},{"$f":"IFERROR(IF($A57<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A57,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A57,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0.30083996999995388},{"$f":"IFERROR(IF($A57<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A57,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A57,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0.12411423001556054},{"$f":"IFERROR(IF($A57<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A57,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A57,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":2.4014605060074246E-7},{"$f":"IFERROR(IF($A57<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A57,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A57,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":3.6014330362377223E-7},{"$f":"IFERROR(IF($A57<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A57,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A57,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":3.6014357388675089E-7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,null,{"$f":"MAX($C$11:C57)+1","v":47},{"$f":"IFERROR(IF($A58<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A58,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A58,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A58<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A58,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A58,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A58<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A58,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A58,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"New Service"},"Capital",{"$f":"IFERROR(IF($A58<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A58,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A58,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A58<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A58,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A58,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H58)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A58<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A58,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A58,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.1000000000000001E-2},47.619047619047613,false,{"$f":"IFERROR(IF($A58<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A58,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A58,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,1723.4699902476998,null,{"$f":"IFERROR(IF($A58<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A58,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A58,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":179.89028081000001},{"$f":"IFERROR(IF($A58<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A58,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A58,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":223.60516931000001},{"$f":"IFERROR(IF($A58<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A58,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A58,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":242.45064551999999},{"$f":"IFERROR(IF($A58<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A58,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A58,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":241.250649156012},{"$f":"IFERROR(IF($A58<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A58,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A58,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":274.946637538929},{"$f":"IFERROR(IF($A58<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A58,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A58,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":280.531034587509},{"$f":"IFERROR(IF($A58<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A58,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A58,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":280.79557332525002},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,null,{"$f":"MAX($C$11:C58)+1","v":48},{"$f":"IFERROR(IF($A59<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A59,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A59,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A59<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A59,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A59,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A59<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A59,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A59,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Reserve Equip"},"Capital",{"$f":"IFERROR(IF($A59<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A59,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A59,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A59<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A59,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A59,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H59)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A59<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A59,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A59,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.1000000000000001E-2},47.619047619047613,false,{"$f":"IFERROR(IF($A59<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A59,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A59,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,869.56891545232804,null,{"$f":"IFERROR(IF($A59<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A59,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A59,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":98.339766900000001},{"$f":"IFERROR(IF($A59<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A59,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A59,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":89.229256669999998},{"$f":"IFERROR(IF($A59<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A59,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A59,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":122.18493422},{"$f":"IFERROR(IF($A59<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A59,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A59,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":118.565839194464},{"$f":"IFERROR(IF($A59<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A59,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A59,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":188.355822209227},{"$f":"IFERROR(IF($A59<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A59,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A59,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":125.690932589149},{"$f":"IFERROR(IF($A59<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A59,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A59,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":127.20236366948799},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,null,{"$f":"MAX($C$11:C59)+1","v":49},{"$f":"IFERROR(IF($A60<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A60,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A60,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A60<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A60,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A60,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A60<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A60,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A60,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"T&S Expansion"},"Capital",{"$f":"IFERROR(IF($A60<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A60,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A60,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A60<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A60,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A60,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H60)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A60<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A60,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A60,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.1000000000000001E-2},47.619047619047613,false,{"$f":"IFERROR(IF($A60<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A60,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A60,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,6.2215572433387996,null,{"$f":"IFERROR(IF($A60<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A60,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A60,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0.90699788000000003},{"$f":"IFERROR(IF($A60<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A60,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A60,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0.80926043999999997},{"$f":"IFERROR(IF($A60<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A60,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A60,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0.97080478000000003},{"$f":"IFERROR(IF($A60<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A60,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A60,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0.85607920527320003},{"$f":"IFERROR(IF($A60<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A60,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A60,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0.885426424308},{"$f":"IFERROR(IF($A60<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A60,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A60,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0.88542642377759995},{"$f":"IFERROR(IF($A60<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A60,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A60,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0.90756208997999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,null,{"$f":"MAX($C$11:C60)+1","v":50},{"$f":"IFERROR(IF($A61<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A61,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A61,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A61<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A61,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A61,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A61<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A61,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A61,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Distribution Expansion"},"Capital",{"$f":"IFERROR(IF($A61<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A61,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A61,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A61<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A61,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A61,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H61)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A61<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A61,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A61,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},38.46153846153846,false,{"$f":"IFERROR(IF($A61<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A61,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A61,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,862.19921926782354,null,{"$f":"IFERROR(IF($A61<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A61,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A61,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":41.609097660000003},{"$f":"IFERROR(IF($A61<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A61,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A61,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":56.524374559999998},{"$f":"IFERROR(IF($A61<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A61,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A61,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":63.050772270000003},{"$f":"IFERROR(IF($A61<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A61,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A61,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":95.159248099170497},{"$f":"IFERROR(IF($A61<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A61,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A61,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":147.797587210231},{"$f":"IFERROR(IF($A61<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A61,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A61,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":194.259453023015},{"$f":"IFERROR(IF($A61<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A61,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A61,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":263.79868644540699},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,{"$f":"MAX($C$11:C61)+1","v":51},{"$f":"IFERROR(IF($A62<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A62,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A62,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A62<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A62,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A62,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A62<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A62,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A62,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"MP Growth"},"Capital",{"$f":"IFERROR(IF($A62<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A62,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A62,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A62<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A62,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A62,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H62)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A62<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A62,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A62,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5000000000000001E-2},40,false,{"$f":"IFERROR(IF($A62<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A62,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A62,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,2716.5412227951701,null,{"$f":"IFERROR(IF($A62<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A62,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A62,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":213.58951916999999},{"$f":"IFERROR(IF($A62<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A62,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A62,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":270.38965224999998},{"$f":"IFERROR(IF($A62<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A62,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A62,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":231.96755135999999},{"$f":"IFERROR(IF($A62<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A62,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A62,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":406.35050654487799},{"$f":"IFERROR(IF($A62<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A62,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A62,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":683.79567561599231},{"$f":"IFERROR(IF($A62<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A62,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A62,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":396.62670173697524},{"$f":"IFERROR(IF($A62<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A62,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A62,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":513.82161611732499},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,null,{"$f":"MAX($C$11:C62)+1","v":52},{"$f":"IFERROR(IF($A63<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A63,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A63,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A63<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A63,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A63,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A63<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A63,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A63,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Existing Customer Increase"},"Capital",{"$f":"IFERROR(IF($A63<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A63,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A63,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A63<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A63,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A63,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H63)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A63<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A63,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A63,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5000000000000001E-2},40,false,{"$f":"IFERROR(IF($A63<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A63,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A63,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,55.329610849880098,null,{"$f":"IFERROR(IF($A63<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A63,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A63,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":6.2688039199999999},{"$f":"IFERROR(IF($A63<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A63,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A63,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":7.97919745},{"$f":"IFERROR(IF($A63<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A63,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A63,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":9.67656706},{"$f":"IFERROR(IF($A63<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A63,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A63,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":9.5296175656076993},{"$f":"IFERROR(IF($A63<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A63,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A63,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":7.1955317037677},{"$f":"IFERROR(IF($A63<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A63,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A63,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":7.3397642835171997},{"$f":"IFERROR(IF($A63<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A63,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A63,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":7.3401288669874996},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,{"$f":"MAX($C$11:C63)+1","v":53},{"$f":"IFERROR(IF($A64<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A64,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A64,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A64<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A64,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A64,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Growth"},{"$f":"IFERROR(IF($A64<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A64,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A64,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Other"},"Capital",{"$f":"IFERROR(IF($A64<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A64,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A64,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A64<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A64,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A64,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H64)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A64<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A64,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A64,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},38.46153846153846,false,{"$f":"IFERROR(IF($A64<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A64,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A64,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,218.94492531421119,null,{"$f":"IFERROR(IF($A64<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A64,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A64,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":17.78196346},{"$f":"IFERROR(IF($A64<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A64,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A64,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":20.50507262},{"$f":"IFERROR(IF($A64<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A64,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A64,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":35.63162406},{"$f":"IFERROR(IF($A64<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A64,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A64,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":35.169606960639996},{"$f":"IFERROR(IF($A64<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A64,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A64,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":36.405532623753302},{"$f":"IFERROR(IF($A64<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A64,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A64,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":36.725554759539705},{"$f":"IFERROR(IF($A64<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A64,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A64,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":36.725570830278194},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,null,{"$f":"MAX($C$11:C64)+1","v":54},{"$f":"IFERROR(IF($A65<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A65,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A65,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A65<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A65,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A65,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Reliability"},{"$f":"IFERROR(IF($A65<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A65,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A65,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"T&S Planned Reliability"},"Capital",{"$f":"IFERROR(IF($A65<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A65,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A65,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A65<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A65,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A65,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H65)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A65<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A65,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A65,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.1000000000000001E-2},47.619047619047613,false,{"$f":"IFERROR(IF($A65<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A65,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A65,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,1067.669498790407,null,{"$f":"IFERROR(IF($A65<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A65,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A65,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":64.097473199999996},{"$f":"IFERROR(IF($A65<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A65,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A65,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":69.846265250000002},{"$f":"IFERROR(IF($A65<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A65,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A65,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":132.97179001000001},{"$f":"IFERROR(IF($A65<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A65,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A65,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":148.868024374237},{"$f":"IFERROR(IF($A65<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A65,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A65,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":187.95651409753901},{"$f":"IFERROR(IF($A65<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A65,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A65,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":227.51587693094601},{"$f":"IFERROR(IF($A65<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A65,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A65,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":236.413554927685},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,{"$f":"MAX($C$11:C65)+1","v":55},{"$f":"IFERROR(IF($A66<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A66,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A66,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A66<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A66,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A66,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Reliability"},{"$f":"IFERROR(IF($A66<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A66,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A66,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Distribution Automation"},"Capital",{"$f":"IFERROR(IF($A66<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A66,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A66,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A66<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A66,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A66,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H66)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A66<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A66,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A66,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},38.46153846153846,false,{"$f":"IFERROR(IF($A66<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A66,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A66,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,1378.6523324131872,null,{"$f":"IFERROR(IF($A66<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A66,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A66,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":214.76157065000001},{"$f":"IFERROR(IF($A66<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A66,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A66,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":174.65297142},{"$f":"IFERROR(IF($A66<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A66,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A66,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":181.32815407999999},{"$f":"IFERROR(IF($A66<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A66,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A66,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":214.35518183351999},{"$f":"IFERROR(IF($A66<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A66,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A66,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":205.366665827345},{"$f":"IFERROR(IF($A66<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A66,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A66,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":194.075626466747},{"$f":"IFERROR(IF($A66<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A66,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A66,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":194.11216213557501},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,{"$f":"MAX($C$11:C66)+1","v":56},{"$f":"IFERROR(IF($A67<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A67,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A67,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A67<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A67,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A67,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Reliability"},{"$f":"IFERROR(IF($A67<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A67,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A67,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Cable Rehab"},"Capital",{"$f":"IFERROR(IF($A67<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A67,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A67,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A67<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A67,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A67,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H67)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A67<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A67,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A67,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},38.46153846153846,false,{"$f":"IFERROR(IF($A67<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A67,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A67,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,357.25035741130927,null,{"$f":"IFERROR(IF($A67<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A67,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A67,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":40.262264930000001},{"$f":"IFERROR(IF($A67<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A67,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A67,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":36.742076240000003},{"$f":"IFERROR(IF($A67<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A67,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A67,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":42.92934305},{"$f":"IFERROR(IF($A67<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A67,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A67,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":36.787342910154898},{"$f":"IFERROR(IF($A67<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A67,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A67,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":63.8048892859902},{"$f":"IFERROR(IF($A67<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A67,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A67,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":67.587293264898193},{"$f":"IFERROR(IF($A67<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A67,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A67,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":69.137147730265994},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,{"$f":"MAX($C$11:C67)+1","v":57},{"$f":"IFERROR(IF($A68<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A68,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A68,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A68<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A68,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A68,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Reliability"},{"$f":"IFERROR(IF($A68<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A68,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A68,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Overhead to Underground"},"Capital",{"$f":"IFERROR(IF($A68<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A68,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A68,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A68<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A68,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A68,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H68)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A68<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A68,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A68,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5000000000000001E-2},40,false,{"$f":"IFERROR(IF($A68<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A68,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A68,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,46.397663809454805,null,{"$f":"IFERROR(IF($A68<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A68,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A68,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":3.9970595800000002},{"$f":"IFERROR(IF($A68<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A68,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A68,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":2.0038083900000001},{"$f":"IFERROR(IF($A68<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A68,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A68,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":11.843925949999999},{"$f":"IFERROR(IF($A68<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A68,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A68,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":5.4357901628574004},{"$f":"IFERROR(IF($A68<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A68,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A68,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":7.7132777758428999},{"$f":"IFERROR(IF($A68<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A68,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A68,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":7.7046714595193997},{"$f":"IFERROR(IF($A68<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A68,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A68,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":7.6991304912351},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,{"$f":"MAX($C$11:C68)+1","v":58},{"$f":"IFERROR(IF($A69<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A69,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A69,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A69<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A69,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A69,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Reliability"},{"$f":"IFERROR(IF($A69<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A69,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A69,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"MP Reliability"},"Capital",{"$f":"IFERROR(IF($A69<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A69,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A69,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A69<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A69,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A69,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H69)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A69<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A69,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A69,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5000000000000001E-2},40,false,{"$f":"IFERROR(IF($A69<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A69,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A69,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,196.76457709758125,null,{"$f":"IFERROR(IF($A69<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A69,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A69,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":13.667500820000001},{"$f":"IFERROR(IF($A69<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A69,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A69,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":1.0141818300000001},{"$f":"IFERROR(IF($A69<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A69,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A69,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A69<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A69,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A69,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A69<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A69,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A69,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":24.682902317268251},{"$f":"IFERROR(IF($A69<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A69,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A69,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":22.699996088804966},{"$f":"IFERROR(IF($A69<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A69,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A69,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":134.69999604150803},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,null,{"$f":"MAX($C$11:C69)+1","v":59},{"$f":"IFERROR(IF($A70<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A70,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A70,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A70<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A70,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A70,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Reliability"},{"$f":"IFERROR(IF($A70<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A70,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A70,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Other Reliability"},"Capital",{"$f":"IFERROR(IF($A70<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A70,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A70,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A70<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A70,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A70,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H70)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A70<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A70,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A70,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},38.46153846153846,false,{"$f":"IFERROR(IF($A70<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A70,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A70,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,857.45163055003889,null,{"$f":"IFERROR(IF($A70<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A70,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A70,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":87.905651809999995},{"$f":"IFERROR(IF($A70<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A70,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A70,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":98.059020169999997},{"$f":"IFERROR(IF($A70<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A70,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A70,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":114.37084736000001},{"$f":"IFERROR(IF($A70<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A70,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A70,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":163.61261961261903},{"$f":"IFERROR(IF($A70<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A70,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A70,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":166.0944320230661},{"$f":"IFERROR(IF($A70<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A70,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A70,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":117.24903326866799},{"$f":"IFERROR(IF($A70<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A70,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A70,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":110.1600263056857},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,null,{"$f":"MAX($C$11:C70)+1","v":60},{"$f":"IFERROR(IF($A71<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A71,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A71,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A71<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A71,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A71,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Regulatory"},{"$f":"IFERROR(IF($A71<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A71,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A71,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Feeder Hardening"},"Capital",{"$f":"IFERROR(IF($A71<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A71,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A71,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A71<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A71,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A71,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H71)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A71<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A71,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A71,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},38.46153846153846,false,{"$f":"IFERROR(IF($A71<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A71,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A71,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,2593.1076405638614,null,{"$f":"IFERROR(IF($A71<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A71,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A71,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":567.3444379},{"$f":"IFERROR(IF($A71<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A71,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A71,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":497.04877293999999},{"$f":"IFERROR(IF($A71<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A71,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A71,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":583.35135606999995},{"$f":"IFERROR(IF($A71<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A71,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A71,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":666.73325324848724},{"$f":"IFERROR(IF($A71<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A71,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A71,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":96.282001084277795},{"$f":"IFERROR(IF($A71<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A71,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A71,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":97.849148610920295},{"$f":"IFERROR(IF($A71<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A71,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A71,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":84.498670710176796},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,null,{"$f":"MAX($C$11:C71)+1","v":61},{"$f":"IFERROR(IF($A72<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A72,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A72,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A72<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A72,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A72,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Regulatory"},{"$f":"IFERROR(IF($A72<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A72,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A72,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Pole Program"},"Capital",{"$f":"IFERROR(IF($A72<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A72,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A72,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A72<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A72,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A72,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H72)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A72<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A72,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A72,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},38.46153846153846,false,{"$f":"IFERROR(IF($A72<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A72,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A72,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,261.23443458352574,null,{"$f":"IFERROR(IF($A72<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A72,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A72,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":48.01990327},{"$f":"IFERROR(IF($A72<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A72,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A72,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":45.570575699999999},{"$f":"IFERROR(IF($A72<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A72,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A72,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":55.550257350000003},{"$f":"IFERROR(IF($A72<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A72,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A72,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":46.993202760057201},{"$f":"IFERROR(IF($A72<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A72,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A72,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":21.548520980139401},{"$f":"IFERROR(IF($A72<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A72,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A72,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":21.5486579971484},{"$f":"IFERROR(IF($A72<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A72,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A72,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":22.003316526180701},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,null,{"$f":"MAX($C$11:C72)+1","v":62},{"$f":"IFERROR(IF($A73<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A73,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A73,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A73<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A73,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A73,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Regulatory"},{"$f":"IFERROR(IF($A73<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A73,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A73,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Lateral Hardening"},"Capital",{"$f":"IFERROR(IF($A73<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A73,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A73,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A73<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A73,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A73,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H73)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A73<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A73,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A73,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},38.46153846153846,false,{"$f":"IFERROR(IF($A73<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A73,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A73,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,234.45694485463852,null,{"$f":"IFERROR(IF($A73<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A73,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A73,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":2.1058307599999999},{"$f":"IFERROR(IF($A73<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A73,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A73,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":12.717920469999999},{"$f":"IFERROR(IF($A73<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A73,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A73,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":62.019328950000002},{"$f":"IFERROR(IF($A73<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A73,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A73,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":127.003946554322},{"$f":"IFERROR(IF($A73<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A73,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A73,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":5.7586741403661001},{"$f":"IFERROR(IF($A73<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A73,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A73,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":10.4336221663508},{"$f":"IFERROR(IF($A73<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A73,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A73,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":14.417621813599601},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,null,{"$f":"MAX($C$11:C73)+1","v":63},{"$f":"IFERROR(IF($A74<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A74,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A74,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A74<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A74,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A74,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Regulatory"},{"$f":"IFERROR(IF($A74<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A74,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A74,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"T&S Storm Secure"},"Capital",{"$f":"IFERROR(IF($A74<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A74,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A74,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A74<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A74,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A74,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H74)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A74<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A74,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A74,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.1000000000000001E-2},47.619047619047613,false,{"$f":"IFERROR(IF($A74<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A74,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A74,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,269.53225766746476,null,{"$f":"IFERROR(IF($A74<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A74,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A74,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":53.793673939999998},{"$f":"IFERROR(IF($A74<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A74,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A74,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":27.17962477},{"$f":"IFERROR(IF($A74<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A74,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A74,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":90.396494820000001},{"$f":"IFERROR(IF($A74<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A74,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A74,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":84.5937506173711},{"$f":"IFERROR(IF($A74<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A74,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A74,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":6.6171295328864002},{"$f":"IFERROR(IF($A74<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A74,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A74,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":4.5170946806446004},{"$f":"IFERROR(IF($A74<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A74,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A74,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":2.4344893065626998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,null,{"$f":"MAX($C$11:C74)+1","v":64},{"$f":"IFERROR(IF($A75<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A75,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A75,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A75<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A75,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A75,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Regulatory"},{"$f":"IFERROR(IF($A75<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A75,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A75,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Storm Mitigation"},"Capital",{"$f":"IFERROR(IF($A75<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A75,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A75,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A75<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A75,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A75,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H75)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A75<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A75,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A75,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5000000000000001E-2},40,false,{"$f":"IFERROR(IF($A75<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A75,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A75,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,4.1381461472363998,null,{"$f":"IFERROR(IF($A75<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A75,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A75,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":-1.6429849999999999E-2},{"$f":"IFERROR(IF($A75<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A75,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A75,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A75<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A75,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A75,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A75<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A75,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A75,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":2.0545794700001001},{"$f":"IFERROR(IF($A75<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A75,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A75,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":1.7000000000346001},{"$f":"IFERROR(IF($A75<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A75,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A75,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0.39999652720169998},{"$f":"IFERROR(IF($A75<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A75,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A75,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,null,{"$f":"MAX($C$11:C75)+1","v":65},{"$f":"IFERROR(IF($A76<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A76,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A76,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A76<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A76,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A76,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Regulatory"},{"$f":"IFERROR(IF($A76<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A76,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A76,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"T&S Inspections"},"Capital",{"$f":"IFERROR(IF($A76<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A76,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A76,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A76<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A76,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A76,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H76)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A76<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A76,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A76,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5000000000000001E-2},40,false,{"$f":"IFERROR(IF($A76<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A76,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A76,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,207.56140152436592,null,{"$f":"IFERROR(IF($A76<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A76,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A76,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":37.934722520000001},{"$f":"IFERROR(IF($A76<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A76,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A76,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":36.334317519999999},{"$f":"IFERROR(IF($A76<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A76,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A76,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":56.85566747},{"$f":"IFERROR(IF($A76<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A76,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A76,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":33.948243053522297},{"$f":"IFERROR(IF($A76<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A76,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A76,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":9.023932849346},{"$f":"IFERROR(IF($A76<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A76,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A76,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":11.643388121046399},{"$f":"IFERROR(IF($A76<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A76,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A76,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":21.821129990451201},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A76+1","v":66},null,{"$f":"MAX($C$11:C76)+1","v":66},{"$f":"IFERROR(IF($A77<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A77,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A77,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A77<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A77,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A77,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Regulatory"},{"$f":"IFERROR(IF($A77<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A77,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A77,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Other"},"Capital",{"$f":"IFERROR(IF($A77<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A77,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A77,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A77<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A77,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A77,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H77)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A77<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A77,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A77,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},{"$f":"IFERROR(1/$K77,0)","v":38.46153846153846},false,{"$f":"IFERROR(IF($A77<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A77,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A77,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,0,null,{"$f":"IFERROR(IF($A77<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A77,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A77,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A77<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A77,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A77,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A77<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A77,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A77,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A77<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A77,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A77,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A77<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A77,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A77,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A77<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A77,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A77,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A77<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A77,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A77,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,null,{"$f":"MAX($C$11:C77)+1","v":67},{"$f":"IFERROR(IF($A78<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A78,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A78,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A78<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A78,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A78,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Regulatory"},{"$f":"IFERROR(IF($A78<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A78,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A78,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Relocations"},"Capital",{"$f":"IFERROR(IF($A78<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A78,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A78,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A78<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A78,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A78,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H78)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A78<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A78,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A78,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5000000000000001E-2},40,false,{"$f":"IFERROR(IF($A78<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A78,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A78,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,233.19365398356467,null,{"$f":"IFERROR(IF($A78<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A78,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A78,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":26.938004459999998},{"$f":"IFERROR(IF($A78<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A78,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A78,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":33.206152189999997},{"$f":"IFERROR(IF($A78<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A78,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A78,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":35.017548329999997},{"$f":"IFERROR(IF($A78<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A78,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A78,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":28.7845593603416},{"$f":"IFERROR(IF($A78<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A78,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A78,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":36.046088446129602},{"$f":"IFERROR(IF($A78<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A78,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A78,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":36.675686652698701},{"$f":"IFERROR(IF($A78<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A78,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A78,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":36.525614544394799},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,null,{"$f":"MAX($C$11:C78)+1","v":68},{"$f":"IFERROR(IF($A79<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A79,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A79,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A79<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A79,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A79,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Regulatory"},{"$f":"IFERROR(IF($A79<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A79,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A79,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Regulatory Comliance"},"Capital",{"$f":"IFERROR(IF($A79<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A79,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A79,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A79<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A79,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A79,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H79)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A79<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A79,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A79,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5000000000000001E-2},40,false,{"$f":"IFERROR(IF($A79<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A79,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A79,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,110.2967087769118,null,{"$f":"IFERROR(IF($A79<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A79,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A79,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":13.025603739999999},{"$f":"IFERROR(IF($A79<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A79,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A79,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":15.504895100000001},{"$f":"IFERROR(IF($A79<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A79,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A79,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":17.059600660000001},{"$f":"IFERROR(IF($A79<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A79,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A79,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":17.1744711617918},{"$f":"IFERROR(IF($A79<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A79,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A79,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":15.6355743092361},{"$f":"IFERROR(IF($A79<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A79,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A79,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":15.9482879906409},{"$f":"IFERROR(IF($A79<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A79,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A79,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":15.948275815243001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,{"$f":"MAX($C$11:C79)+1","v":69},{"$f":"IFERROR(IF($A80<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A80,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A80,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A80<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A80,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A80,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Regulatory"},{"$f":"IFERROR(IF($A80<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A80,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A80,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Compliance"},"Capital",{"$f":"IFERROR(IF($A80<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A80,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A80,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A80<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A80,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A80,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H80)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A80<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A80,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A80,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},38.46153846153846,false,{"$f":"IFERROR(IF($A80<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A80,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A80,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,141.48539317608862,null,{"$f":"IFERROR(IF($A80<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A80,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A80,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":38.841304209999997},{"$f":"IFERROR(IF($A80<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A80,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A80,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":11.9828891},{"$f":"IFERROR(IF($A80<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A80,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A80,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":12.41405322},{"$f":"IFERROR(IF($A80<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A80,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A80,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":10.621241221206001},{"$f":"IFERROR(IF($A80<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A80,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A80,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":21.8050270539282},{"$f":"IFERROR(IF($A80<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A80,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A80,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":25.345886990063601},{"$f":"IFERROR(IF($A80<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A80,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A80,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":20.474991380890799},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,null,{"$f":"MAX($C$11:C80)+1","v":70},{"$f":"IFERROR(IF($A81<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A81,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A81,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A81<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A81,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A81,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A81<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A81,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A81,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Fleet"},"Capital",{"$f":"IFERROR(IF($A81<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A81,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A81,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A81<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A81,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A81,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H81)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A81<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A81,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A81,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":6.7000000000000004E-2},14.925373134328357,false,{"$f":"IFERROR(IF($A81<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A81,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A81,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.90258099999999997},null,352.39860856690791,null,{"$f":"IFERROR(IF($A81<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A81,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A81,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":53.732787610000003},{"$f":"IFERROR(IF($A81<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A81,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A81,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":48.74734978},{"$f":"IFERROR(IF($A81<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A81,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A81,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":64.036640009999999},{"$f":"IFERROR(IF($A81<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A81,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A81,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":55.360903427099998},{"$f":"IFERROR(IF($A81<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A81,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A81,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":40.244354264201903},{"$f":"IFERROR(IF($A81<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A81,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A81,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":35.835994797849601},{"$f":"IFERROR(IF($A81<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A81,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A81,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":54.440578677756399},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,{"$f":"MAX($C$11:C81)+1","v":71},{"$f":"IFERROR(IF($A82<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A82,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A82,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A82<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A82,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A82,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A82<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A82,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A82,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Outside Requests"},"Capital",{"$f":"IFERROR(IF($A82<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A82,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A82,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A82<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A82,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A82,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H82)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A82<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A82,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A82,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},38.46153846153846,false,{"$f":"IFERROR(IF($A82<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A82,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A82,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,191.03624260834351,null,{"$f":"IFERROR(IF($A82<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A82,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A82,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":41.311424639999998},{"$f":"IFERROR(IF($A82<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A82,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A82,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":77.82846957000001},{"$f":"IFERROR(IF($A82<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A82,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A82,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":48.521232020000006},{"$f":"IFERROR(IF($A82<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A82,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A82,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":5.8040380597723003},{"$f":"IFERROR(IF($A82<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A82,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A82,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":5.7799601855146001},{"$f":"IFERROR(IF($A82<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A82,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A82,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":5.8955583957193998},{"$f":"IFERROR(IF($A82<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A82,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A82,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":5.8955597373371997},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,null,{"$f":"MAX($C$11:C82)+1","v":72},{"$f":"IFERROR(IF($A83<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A83,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A83,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A83<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A83,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A83,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A83<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A83,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A83,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"MP Outside Requests"},"Capital",{"$f":"IFERROR(IF($A83<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A83,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A83,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A83<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A83,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A83,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H83)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A83<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A83,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A83,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5000000000000001E-2},40,false,{"$f":"IFERROR(IF($A83<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A83,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A83,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,76.850163861086898,null,{"$f":"IFERROR(IF($A83<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A83,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A83,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":16.360060579999999},{"$f":"IFERROR(IF($A83<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A83,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A83,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":9.0428999999999995},{"$f":"IFERROR(IF($A83<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A83,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A83,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":1.9085559599999999},{"$f":"IFERROR(IF($A83<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A83,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A83,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":4.1852807498900004},{"$f":"IFERROR(IF($A83<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A83,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A83,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":29.953348691473799},{"$f":"IFERROR(IF($A83<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A83,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A83,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":7.8000157371333998},{"$f":"IFERROR(IF($A83<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A83,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A83,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":7.6000021425897},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,{"$f":"MAX($C$11:C83)+1","v":73},{"$f":"IFERROR(IF($A84<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A84,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A84,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A84<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A84,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A84,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A84<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A84,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A84,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Streetlight Restoration"},"Capital",{"$f":"IFERROR(IF($A84<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A84,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A84,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A84<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A84,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A84,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H84)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A84<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A84,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A84,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},38.46153846153846,false,{"$f":"IFERROR(IF($A84<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A84,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A84,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,126.2707736771326,null,{"$f":"IFERROR(IF($A84<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A84,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A84,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":13.52318358},{"$f":"IFERROR(IF($A84<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A84,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A84,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":14.953753770000001},{"$f":"IFERROR(IF($A84<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A84,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A84,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":21.75355703},{"$f":"IFERROR(IF($A84<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A84,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A84,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":20.421394365779499},{"$f":"IFERROR(IF($A84<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A84,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A84,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":18.295687052460501},{"$f":"IFERROR(IF($A84<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A84,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A84,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":18.6615995638813},{"$f":"IFERROR(IF($A84<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A84,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A84,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":18.6615983150113},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,{"$f":"MAX($C$11:C84)+1","v":74},{"$f":"IFERROR(IF($A85<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A85,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A85,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A85<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A85,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A85,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A85<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A85,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A85,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Restoration"},"Capital",{"$f":"IFERROR(IF($A85<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A85,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A85,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A85<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A85,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A85,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H85)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A85<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A85,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A85,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},38.46153846153846,false,{"$f":"IFERROR(IF($A85<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A85,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A85,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,907.012237761547,null,{"$f":"IFERROR(IF($A85<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A85,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A85,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":112.86561422},{"$f":"IFERROR(IF($A85<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A85,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A85,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":125.39354138},{"$f":"IFERROR(IF($A85<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A85,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A85,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":129.86376981000001},{"$f":"IFERROR(IF($A85<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A85,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A85,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":143.107882337962},{"$f":"IFERROR(IF($A85<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A85,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A85,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":130.18775220235599},{"$f":"IFERROR(IF($A85<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A85,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A85,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":132.74886907417499},{"$f":"IFERROR(IF($A85<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A85,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A85,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":132.844808737054},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,{"$f":"MAX($C$11:C85)+1","v":75},{"$f":"IFERROR(IF($A86<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A86,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A86,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A86<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A86,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A86,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A86<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A86,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A86,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Other Requests"},"Capital",{"$f":"IFERROR(IF($A86<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A86,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A86,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A86<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A86,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A86,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H86)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A86<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A86,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A86,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},38.46153846153846,false,{"$f":"IFERROR(IF($A86<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A86,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A86,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,548.0075208541773,null,{"$f":"IFERROR(IF($A86<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A86,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A86,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":44.816447189999998},{"$f":"IFERROR(IF($A86<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A86,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A86,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":47.833986160000002},{"$f":"IFERROR(IF($A86<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A86,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A86,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":50.224614340000002},{"$f":"IFERROR(IF($A86<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A86,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A86,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":62.432864307384399},{"$f":"IFERROR(IF($A86<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A86,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A86,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":117.778462054808},{"$f":"IFERROR(IF($A86<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A86,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A86,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":98.695866716838907},{"$f":"IFERROR(IF($A86<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A86,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A86,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":126.225280085146},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,{"$f":"MAX($C$11:C86)+1","v":76},{"$f":"IFERROR(IF($A87<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A87,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A87,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Delivery"},{"$f":"IFERROR(IF($A87<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A87,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A87,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Gulf Power"},{"$f":"IFERROR(IF($A87<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A87,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A87,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Gulf Power"},"Capital",{"$f":"IFERROR(IF($A87<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A87,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A87,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A87<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A87,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A87,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H87)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A87<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A87,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A87,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5000000000000001E-2},40,false,{"$f":"IFERROR(IF($A87<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A87,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A87,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,25.6338548193044,null,{"$f":"IFERROR(IF($A87<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A87,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A87,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A87<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A87,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A87,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A87<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A87,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A87,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":3.1143726200000001},{"$f":"IFERROR(IF($A87<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A87,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A87,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":1.7470539294284999},{"$f":"IFERROR(IF($A87<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A87,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A87,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":1.7886135800284},{"$f":"IFERROR(IF($A87<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A87,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A87,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":9.9569123524721004},{"$f":"IFERROR(IF($A87<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A87,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A87,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":9.0269023373754003},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,null,{"$f":"MAX($C$11:C87)+1","v":77},{"$f":"IFERROR(IF($A88<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A88,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A88,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Generation"},{"$f":"IFERROR(IF($A88<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A88,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A88,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A88<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A88,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A88,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"CT Overhauls (Outage Execution and Not Parts)"},"Capital",{"$f":"IFERROR(IF($A88<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A88,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A88,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A88<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A88,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A88,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H88)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A88<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A88,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A88,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":4.2999999999999997E-2},23.255813953488374,false,{"$f":"IFERROR(IF($A88<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A88,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A88,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,1948.4155356418516,null,{"$f":"IFERROR(IF($A88<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A88,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A88,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":254.83289331000003},{"$f":"IFERROR(IF($A88<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A88,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A88,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":119.08991967999998},{"$f":"IFERROR(IF($A88<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A88,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A88,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":294.62577414999998},{"$f":"IFERROR(IF($A88<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A88,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A88,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":342.96900586305833},{"$f":"IFERROR(IF($A88<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A88,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A88,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":403.49783585443197},{"$f":"IFERROR(IF($A88<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A88,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A88,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":370.79559235938495},{"$f":"IFERROR(IF($A88<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A88,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A88,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":162.60451442497632},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,null,{"$f":"MAX($C$11:C88)+1","v":78},{"$f":"IFERROR(IF($A89<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A89,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A89,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Generation"},{"$f":"IFERROR(IF($A89<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A89,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A89,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A89<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A89,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A89,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"CT Parts"},"Capital",{"$f":"IFERROR(IF($A89<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A89,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A89,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A89<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A89,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A89,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H89)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A89<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A89,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A89,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":4.2999999999999997E-2},23.255813953488374,false,{"$f":"IFERROR(IF($A89<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A89,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A89,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,1248.4863560574788,null,{"$f":"IFERROR(IF($A89<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A89,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A89,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":124.41533208},{"$f":"IFERROR(IF($A89<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A89,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A89,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":304.16415037000002},{"$f":"IFERROR(IF($A89<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A89,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A89,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":259.92006586000002},{"$f":"IFERROR(IF($A89<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A89,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A89,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":79.272436385000006},{"$f":"IFERROR(IF($A89<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A89,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A89,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":103.73573735247901},{"$f":"IFERROR(IF($A89<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A89,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A89,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":199.88242221750099},{"$f":"IFERROR(IF($A89<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A89,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A89,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":177.09621179249899},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,null,{"$f":"MAX($C$11:C89)+1","v":79},{"$f":"IFERROR(IF($A90<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A90,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A90,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Generation"},{"$f":"IFERROR(IF($A90<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A90,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A90,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A90<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A90,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A90,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"CT Gas Turbines"},"Capital",{"$f":"IFERROR(IF($A90<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A90,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A90,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A90<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A90,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A90,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H90)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A90<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A90,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A90,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":4.2999999999999997E-2},23.255813953488374,false,{"$f":"IFERROR(IF($A90<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A90,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A90,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,49.523330265001,null,{"$f":"IFERROR(IF($A90<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A90,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A90,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":1.81539129},{"$f":"IFERROR(IF($A90<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A90,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A90,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":1.7800365300000001},{"$f":"IFERROR(IF($A90<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A90,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A90,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":44.64059726},{"$f":"IFERROR(IF($A90<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A90,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A90,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":-8.9406909998999987E-2},{"$f":"IFERROR(IF($A90<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A90,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A90,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0.30833709500000001},{"$f":"IFERROR(IF($A90<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A90,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A90,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0.30525000000000002},{"$f":"IFERROR(IF($A90<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A90,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A90,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0.76312500000000005},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,null,{"$f":"MAX($C$11:C90)+1","v":80},{"$f":"IFERROR(IF($A91<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A91,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A91,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Generation"},{"$f":"IFERROR(IF($A91<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A91,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A91,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A91<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A91,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A91,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Coal Sites"},"Capital",{"$f":"IFERROR(IF($A91<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A91,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A91,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A91<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A91,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A91,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H91)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A91<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A91,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A91,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.1999999999999999E-2},45.45454545454546,false,{"$f":"IFERROR(IF($A91<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A91,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A91,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,60.846993586967606,null,{"$f":"IFERROR(IF($A91<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A91,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A91,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":11.218887349999999},{"$f":"IFERROR(IF($A91<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A91,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A91,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":24.98925002},{"$f":"IFERROR(IF($A91<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A91,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A91,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":6.4698764000000004},{"$f":"IFERROR(IF($A91<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A91,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A91,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":8.6928884984000003},{"$f":"IFERROR(IF($A91<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A91,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A91,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":9.4760913185675992},{"$f":"IFERROR(IF($A91<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A91,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A91,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A91<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A91,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A91,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,null,{"$f":"MAX($C$11:C91)+1","v":81},{"$f":"IFERROR(IF($A92<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A92,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A92,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Generation"},{"$f":"IFERROR(IF($A92<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A92,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A92,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A92<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A92,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A92,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Steam Sites"},"Capital",{"$f":"IFERROR(IF($A92<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A92,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A92,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A92<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A92,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A92,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H92)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A92<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A92,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A92,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.5000000000000003E-2},28.571428571428569,false,{"$f":"IFERROR(IF($A92<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A92,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A92,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95899199999999996},null,504.36712987429121,null,{"$f":"IFERROR(IF($A92<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A92,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A92,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":82.126073340000005},{"$f":"IFERROR(IF($A92<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A92,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A92,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":62.691396909999995},{"$f":"IFERROR(IF($A92<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A92,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A92,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":90.531972260000003},{"$f":"IFERROR(IF($A92<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A92,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A92,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":73.562047810278514},{"$f":"IFERROR(IF($A92<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A92,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A92,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":52.471028895236294},{"$f":"IFERROR(IF($A92<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A92,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A92,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":81.918240516804701},{"$f":"IFERROR(IF($A92<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A92,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A92,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":61.066370141971696},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,null,{"$f":"MAX($C$11:C92)+1","v":82},{"$f":"IFERROR(IF($A93<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A93,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A93,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Generation"},{"$f":"IFERROR(IF($A93<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A93,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A93,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A93<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A93,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A93,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"GE DOT05 Tech 2"},"Capital",{"$f":"IFERROR(IF($A93<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A93,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A93,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A93<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A93,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A93,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H93)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A93<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A93,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A93,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":4.2999999999999997E-2},23.255813953488374,false,{"$f":"IFERROR(IF($A93<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A93,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A93,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,140.29324293250312,null,{"$f":"IFERROR(IF($A93<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A93,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A93,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A93<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A93,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A93,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A93<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A93,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A93,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A93<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A93,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A93,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0.56761541415000005},{"$f":"IFERROR(IF($A93<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A93,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A93,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":1.2953662051248001},{"$f":"IFERROR(IF($A93<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A93,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A93,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":62.223450635491702},{"$f":"IFERROR(IF($A93<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A93,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A93,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":76.206810677736598},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,{"$f":"MAX($C$11:C93)+1","v":83},{"$f":"IFERROR(IF($A94<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A94,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A94,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Generation"},{"$f":"IFERROR(IF($A94<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A94,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A94,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A94<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A94,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A94,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Manatee 1&2 Dismantlement"},"Capital",{"$f":"IFERROR(IF($A94<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A94,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A94,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A94<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A94,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A94,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H94)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A94<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A94,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A94,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":4.2999999999999997E-2},23.255813953488374,false,{"$f":"IFERROR(IF($A94<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A94,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A94,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,11.130247315,null,{"$f":"IFERROR(IF($A94<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A94,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A94,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A94<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A94,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A94,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A94<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A94,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A94,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A94<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A94,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A94,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A94<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A94,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A94,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":11.130247315},{"$f":"IFERROR(IF($A94<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A94,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A94,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A94<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A94,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A94,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,null,{"$f":"MAX($C$11:C94)+1","v":84},{"$f":"IFERROR(IF($A95<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A95,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A95,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Generation"},{"$f":"IFERROR(IF($A95<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A95,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A95,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A95<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A95,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A95,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Martin 1&2 Dismantlement"},"Capital",{"$f":"IFERROR(IF($A95<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A95,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A95,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A95<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A95,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A95,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H95)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A95<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A95,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A95,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":4.2999999999999997E-2},23.255813953488374,false,{"$f":"IFERROR(IF($A95<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A95,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A95,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,79.258485591735308,null,{"$f":"IFERROR(IF($A95<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A95,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A95,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A95<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A95,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A95,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":13.34548013},{"$f":"IFERROR(IF($A95<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A95,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A95,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":15.8130021},{"$f":"IFERROR(IF($A95<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A95,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A95,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":12.207205408538201},{"$f":"IFERROR(IF($A95<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A95,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A95,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":19.368288636844198},{"$f":"IFERROR(IF($A95<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A95,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A95,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":15.639662818781501},{"$f":"IFERROR(IF($A95<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A95,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A95,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":2.8848464975714001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,{"$f":"MAX($C$11:C95)+1","v":85},{"$f":"IFERROR(IF($A96<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A96,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A96,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Generation"},{"$f":"IFERROR(IF($A96<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A96,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A96,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A96<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A96,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A96,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Scherer 4 Dismantlement"},"Capital",{"$f":"IFERROR(IF($A96<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A96,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A96,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A96<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A96,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A96,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H96)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A96<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A96,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A96,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":4.2999999999999997E-2},23.255813953488374,false,{"$f":"IFERROR(IF($A96<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A96,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A96,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,39.7952132340505,null,{"$f":"IFERROR(IF($A96<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A96,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A96,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A96<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A96,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A96,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A96<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A96,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A96,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":1.8613088900000001},{"$f":"IFERROR(IF($A96<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A96,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A96,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":2.0430947851000001},{"$f":"IFERROR(IF($A96<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A96,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A96,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":6.8528146775006995},{"$f":"IFERROR(IF($A96<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A96,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A96,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":19.202241724629502},{"$f":"IFERROR(IF($A96<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A96,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A96,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":9.8357531568202994},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,null,{"$f":"MAX($C$11:C96)+1","v":86},{"$f":"IFERROR(IF($A97<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A97,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A97,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Power Generation"},{"$f":"IFERROR(IF($A97<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A97,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A97,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A97<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A97,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A97,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Other"},"Capital",{"$f":"IFERROR(IF($A97<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A97,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A97,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A97<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A97,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A97,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H97)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A97<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A97,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A97,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":4.2999999999999997E-2},23.255813953488374,false,{"$f":"IFERROR(IF($A97<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A97,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A97,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,346.13353011512794,null,{"$f":"IFERROR(IF($A97<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A97,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A97,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":60.78086081},{"$f":"IFERROR(IF($A97<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A97,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A97,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":39.26601445},{"$f":"IFERROR(IF($A97<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A97,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A97,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":72.306439690000005},{"$f":"IFERROR(IF($A97<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A97,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A97,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":45.413519923212696},{"$f":"IFERROR(IF($A97<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A97,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A97,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":62.689490574330499},{"$f":"IFERROR(IF($A97<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A97,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A97,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":40.403172311308097},{"$f":"IFERROR(IF($A97<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A97,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A97,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":25.274032356276599},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,null,{"$f":"MAX($C$11:C97)+1","v":87},{"$f":"IFERROR(IF($A98<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A98,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A98,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Nuclear Generation"},{"$f":"IFERROR(IF($A98<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A98,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A98,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Reliability"},{"$f":"IFERROR(IF($A98<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A98,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A98,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Turbine Reliability"},"Capital",{"$f":"IFERROR(IF($A98<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A98,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A98,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A98<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A98,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A98,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H98)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A98<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A98,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A98,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.04},25,false,{"$f":"IFERROR(IF($A98<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A98,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A98,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.959314},null,653.29742151504036,null,{"$f":"IFERROR(IF($A98<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A98,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A98,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":72.984613670000002},{"$f":"IFERROR(IF($A98<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A98,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A98,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":105.33975744999999},{"$f":"IFERROR(IF($A98<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A98,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A98,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":128.41645589999999},{"$f":"IFERROR(IF($A98<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A98,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A98,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":88.482137072497096},{"$f":"IFERROR(IF($A98<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A98,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A98,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":77.332006784777207},{"$f":"IFERROR(IF($A98<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A98,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A98,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":84.761026659570305},{"$f":"IFERROR(IF($A98<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A98,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A98,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":95.981423978195707},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,null,{"$f":"MAX($C$11:C98)+1","v":88},{"$f":"IFERROR(IF($A99<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A99,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A99,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Nuclear Generation"},{"$f":"IFERROR(IF($A99<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A99,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A99,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Reliability"},{"$f":"IFERROR(IF($A99<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A99,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A99,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Projects"},"Capital",{"$f":"IFERROR(IF($A99<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A99,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A99,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A99<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A99,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A99,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H99)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A99<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A99,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A99,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.04},25,false,{"$f":"IFERROR(IF($A99<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A99,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A99,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.959314},null,879.01643437662801,null,{"$f":"IFERROR(IF($A99<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A99,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A99,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":51.61043609},{"$f":"IFERROR(IF($A99<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A99,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A99,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":32.695892360000002},{"$f":"IFERROR(IF($A99<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A99,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A99,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":52.69967991},{"$f":"IFERROR(IF($A99<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A99,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A99,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":103.503553716615},{"$f":"IFERROR(IF($A99<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A99,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A99,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":119.077912952525},{"$f":"IFERROR(IF($A99<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A99,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A99,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":234.332409309101},{"$f":"IFERROR(IF($A99<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A99,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A99,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":285.09655003838702},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,null,{"$f":"MAX($C$11:C99)+1","v":89},{"$f":"IFERROR(IF($A100<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A100,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A100,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Nuclear Generation"},{"$f":"IFERROR(IF($A100<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A100,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A100,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Reliability"},{"$f":"IFERROR(IF($A100<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A100,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A100,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"PTN Brighter Future"},"Capital",{"$f":"IFERROR(IF($A100<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A100,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A100,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A100<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A100,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A100,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H100)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A100<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A100,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A100,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.04},25,false,{"$f":"IFERROR(IF($A100<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A100,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A100,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.959314},null,121.2761083197357,null,{"$f":"IFERROR(IF($A100<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A100,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A100,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A100<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A100,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A100,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":4.1426039100000001},{"$f":"IFERROR(IF($A100<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A100,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A100,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":23.457416550000001},{"$f":"IFERROR(IF($A100<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A100,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A100,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":36.516327494807697},{"$f":"IFERROR(IF($A100<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A100,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A100,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":19.349760695262599},{"$f":"IFERROR(IF($A100<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A100,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A100,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":29.2999996696662},{"$f":"IFERROR(IF($A100<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A100,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A100,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":8.5099999999992004},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,null,{"$f":"MAX($C$11:C100)+1","v":90},{"$f":"IFERROR(IF($A101<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A101,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A101,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Nuclear Generation"},{"$f":"IFERROR(IF($A101<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A101,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A101,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Reliability"},{"$f":"IFERROR(IF($A101<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A101,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A101,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Other Reliability"},"Capital",{"$f":"IFERROR(IF($A101<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A101,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A101,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A101<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A101,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A101,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H101)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A101<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A101,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A101,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.04},25,false,{"$f":"IFERROR(IF($A101<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A101,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A101,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.959314},null,222.71252932244209,null,{"$f":"IFERROR(IF($A101<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A101,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A101,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":20.917455969999999},{"$f":"IFERROR(IF($A101<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A101,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A101,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":25.769165429999997},{"$f":"IFERROR(IF($A101<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A101,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A101,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":34.945581680000004},{"$f":"IFERROR(IF($A101<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A101,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A101,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":34.071195964209501},{"$f":"IFERROR(IF($A101<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A101,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A101,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":27.463140115043299},{"$f":"IFERROR(IF($A101<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A101,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A101,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":36.104752643690304},{"$f":"IFERROR(IF($A101<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A101,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A101,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":43.441237519499005},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,null,{"$f":"MAX($C$11:C101)+1","v":91},{"$f":"IFERROR(IF($A102<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A102,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A102,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Nuclear Generation"},{"$f":"IFERROR(IF($A102<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A102,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A102,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Regulatory"},{"$f":"IFERROR(IF($A102<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A102,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A102,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Regulatory"},"Capital",{"$f":"IFERROR(IF($A102<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A102,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A102,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A102<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A102,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A102,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H102)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A102<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A102,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A102,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.04},25,false,{"$f":"IFERROR(IF($A102<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A102,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A102,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.959314},null,108.3564488920933,null,{"$f":"IFERROR(IF($A102<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A102,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A102,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":29.46061229},{"$f":"IFERROR(IF($A102<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A102,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A102,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":20.714289839999999},{"$f":"IFERROR(IF($A102<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A102,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A102,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":14.133532730000001},{"$f":"IFERROR(IF($A102<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A102,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A102,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":8.3779584228588995},{"$f":"IFERROR(IF($A102<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A102,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A102,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":19.218846027240801},{"$f":"IFERROR(IF($A102<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A102,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A102,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":16.2219950796622},{"$f":"IFERROR(IF($A102<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A102,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A102,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0.22921450233140001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,null,{"$f":"MAX($C$11:C102)+1","v":92},{"$f":"IFERROR(IF($A103<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A103,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A103,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Nuclear Generation"},{"$f":"IFERROR(IF($A103<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A103,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A103,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A103<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A103,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A103,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"All other"},"Capital",{"$f":"IFERROR(IF($A103<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A103,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A103,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A103<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A103,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A103,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H103)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A103<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A103,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A103,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.04},25,false,{"$f":"IFERROR(IF($A103<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A103,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A103,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.959314},null,16.770779797591626,null,{"$f":"IFERROR(IF($A103<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A103,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A103,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0.31365064999999959},{"$f":"IFERROR(IF($A103<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A103,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A103,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":-0.10385499999996028},{"$f":"IFERROR(IF($A103<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A103,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A103,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":2.7625165599999786},{"$f":"IFERROR(IF($A103<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A103,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A103,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":4.3885307593708482},{"$f":"IFERROR(IF($A103<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A103,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A103,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":2.719775304224072},{"$f":"IFERROR(IF($A103<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A103,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A103,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":1.5934404231379986},{"$f":"IFERROR(IF($A103<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A103,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A103,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":5.096721100858689},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,null,{"$f":"MAX($C$11:C103)+1","v":93},{"$f":"IFERROR(IF($A104<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A104,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A104,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A104<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A104,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A104,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A104<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A104,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A104,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Dania Beach Energy Center"},"Capital",{"$f":"IFERROR(IF($A104<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A104,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A104,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A104<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A104,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A104,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H104)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A104<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A104,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A104,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.5000000000000003E-2},28.571428571428569,false,{"$f":"IFERROR(IF($A104<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A104,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A104,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,26.608742985871203,null,{"$f":"IFERROR(IF($A104<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A104,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A104,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A104<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A104,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A104,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":6.6162283799999999},{"$f":"IFERROR(IF($A104<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A104,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A104,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":14.998084260000001},{"$f":"IFERROR(IF($A104<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A104,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A104,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":4.9944303458711996},{"$f":"IFERROR(IF($A104<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A104,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A104,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A104<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A104,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A104,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A104<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A104,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A104,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,null,{"$f":"MAX($C$11:C104)+1","v":94},{"$f":"IFERROR(IF($A105<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A105,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A105,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A105<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A105,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A105,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A105<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A105,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A105,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"DG EV Chargers"},"Capital",{"$f":"IFERROR(IF($A105<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A105,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A105,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A105<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A105,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A105,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H105)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A105<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A105,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A105,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.3000000000000002E-2},30.303030303030301,false,{"$f":"IFERROR(IF($A105<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A105,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A105,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,50.037172640000001,null,{"$f":"IFERROR(IF($A105<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A105,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A105,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A105<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A105,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A105,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A105<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A105,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A105,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A105<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A105,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A105,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A105<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A105,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A105,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":19.0228},{"$f":"IFERROR(IF($A105<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A105,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A105,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":5.9843726400000001},{"$f":"IFERROR(IF($A105<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A105,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A105,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":25.03},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,null,{"$f":"MAX($C$11:C105)+1","v":95},{"$f":"IFERROR(IF($A106<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A106,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A106,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A106<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A106,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A106,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A106<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A106,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A106,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Other Projects"},"Capital",{"$f":"IFERROR(IF($A106<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A106,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A106,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A106<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A106,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A106,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H106)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A106<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A106,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A106,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.5000000000000003E-2},28.571428571428569,false,{"$f":"IFERROR(IF($A106<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A106,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A106,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,122.99431908267331,null,{"$f":"IFERROR(IF($A106<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A106,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A106,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":4.7568871900000005},{"$f":"IFERROR(IF($A106<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A106,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A106,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":4.0088729500000007},{"$f":"IFERROR(IF($A106<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A106,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A106,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":5.5511748500000007},{"$f":"IFERROR(IF($A106<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A106,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A106,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":7.1495488645946983},{"$f":"IFERROR(IF($A106<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A106,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A106,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":18.829576084013901},{"$f":"IFERROR(IF($A106<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A106,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A106,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":33.722859037441104},{"$f":"IFERROR(IF($A106<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A106,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A106,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":48.975400106623603},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,{"$f":"MAX($C$11:C106)+1","v":96},{"$f":"IFERROR(IF($A107<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A107,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A107,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A107<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A107,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A107,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A107<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A107,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A107,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"SolarTogether 3"},"Capital",{"$f":"IFERROR(IF($A107<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A107,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A107,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A107<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A107,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A107,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H107)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A107<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A107,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A107,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A107<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A107,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A107,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,492.85471085610743,null,{"$f":"IFERROR(IF($A107<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A107,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A107,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A107<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A107,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A107,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":4.4366000000000002E-4},{"$f":"IFERROR(IF($A107<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A107,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A107,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":120.43499294},{"$f":"IFERROR(IF($A107<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A107,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A107,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":372.41927425610743},{"$f":"IFERROR(IF($A107<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A107,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A107,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A107<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A107,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A107,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A107<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A107,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A107,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,null,{"$f":"MAX($C$11:C107)+1","v":97},{"$f":"IFERROR(IF($A108<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A108,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A108,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A108<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A108,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A108,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A108<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A108,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A108,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"SolarTogether 4"},"Capital",{"$f":"IFERROR(IF($A108<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A108,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A108,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A108<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A108,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A108,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H108)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A108<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A108,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A108,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A108<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A108,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A108,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,340.73993331370036,null,{"$f":"IFERROR(IF($A108<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A108,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A108,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A108<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A108,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A108,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A108<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A108,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A108,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":2.686533E-2},{"$f":"IFERROR(IF($A108<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A108,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A108,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":276.36441242828403},{"$f":"IFERROR(IF($A108<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A108,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A108,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":64.3486555554163},{"$f":"IFERROR(IF($A108<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A108,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A108,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A108<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A108,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A108,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,{"$f":"MAX($C$11:C108)+1","v":98},{"$f":"IFERROR(IF($A109<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A109,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A109,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A109<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A109,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A109,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A109<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A109,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A109,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"SolarTogether 5"},"Capital",{"$f":"IFERROR(IF($A109<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A109,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A109,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A109<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A109,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A109,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H109)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A109<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A109,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A109,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A109<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A109,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A109,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,325.0030344032939,null,{"$f":"IFERROR(IF($A109<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A109,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A109,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A109<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A109,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A109,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A109<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A109,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A109,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":1.4156300000000002E-3},{"$f":"IFERROR(IF($A109<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A109,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A109,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":259.42115782742678},{"$f":"IFERROR(IF($A109<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A109,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A109,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":65.580460945867102},{"$f":"IFERROR(IF($A109<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A109,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A109,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A109<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A109,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A109,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,null,{"$f":"MAX($C$11:C109)+1","v":99},{"$f":"IFERROR(IF($A110<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A110,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A110,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A110<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A110,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A110,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A110<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A110,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A110,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Safe Harbor Panels - 2020"},"CWIP Capital",{"$f":"IFERROR(IF($A110<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A110,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A110,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2019-07-01"},{"$f":"IFERROR(IF($A110<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A110,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A110,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H110)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A110<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A110,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A110,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A110<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A110,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A110,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,0,null,{"$f":"IFERROR(IF($A110<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A110,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A110,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A110<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A110,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A110,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A110<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A110,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A110,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":16.4553348248918},{"$f":"IFERROR(IF($A110<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A110,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A110,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":-16.4553348248918},{"$f":"IFERROR(IF($A110<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A110,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A110,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A110<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A110,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A110,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A110<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A110,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A110,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,{"$f":"MAX($C$11:C110)+1","v":100},{"$f":"IFERROR(IF($A111<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A111,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A111,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A111<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A111,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A111,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A111<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A111,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A111,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Safe Harbor Panels - 2021"},"CWIP Capital",{"$f":"IFERROR(IF($A111<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A111,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A111,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2019-07-01"},{"$f":"IFERROR(IF($A111<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A111,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A111,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H111)","v":"2021-07-01"},"Base",{"$f":"IFERROR(IF($A111<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A111,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A111,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A111<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A111,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A111,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,{"$f":"SUM(R111:BP111)","v":0},null,{"$f":"IFERROR(IF($A111<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A111,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A111,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A111<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A111,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A111,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A111<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A111,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A111,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":25.60691613366},{"$f":"IFERROR(IF($A111<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A111,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A111,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A111<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A111,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A111,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":-25.60691613366},{"$f":"IFERROR(IF($A111<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A111,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A111,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A111<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A111,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A111,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,{"$f":"MAX($C$11:C111)+1","v":101},{"$f":"IFERROR(IF($A112<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A112,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A112,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A112<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A112,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A112,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A112<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A112,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A112,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Safe Harbor Panels - 2022"},"CWIP Capital",{"$f":"IFERROR(IF($A112<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A112,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A112,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2019-07-01"},{"$f":"IFERROR(IF($A112<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A112,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A112,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H112)","v":"2022-07-01"},"Base",{"$f":"IFERROR(IF($A112<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A112,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A112,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A112<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A112,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A112,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,0,null,{"$f":"IFERROR(IF($A112<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A112,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A112,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A112<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A112,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A112,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A112<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A112,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A112,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":47.447190609187203},{"$f":"IFERROR(IF($A112<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A112,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A112,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A112<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A112,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A112,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A112<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A112,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A112,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":-47.447190609187203},{"$f":"IFERROR(IF($A112<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A112,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A112,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,{"$f":"MAX($C$11:C112)+1","v":102},{"$f":"IFERROR(IF($A113<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A113,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A113,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A113<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A113,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A113,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A113<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A113,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A113,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Safe Harbor Panels - 2023"},"CWIP Capital",{"$f":"IFERROR(IF($A113<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A113,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A113,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2019-07-01"},{"$f":"IFERROR(IF($A113<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A113,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A113,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H113)","v":"2023-07-01"},"Base",{"$f":"IFERROR(IF($A113<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A113,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A113,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A113<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A113,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A113,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,0,null,{"$f":"IFERROR(IF($A113<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A113,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A113,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A113<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A113,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A113,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A113<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A113,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A113,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":47.447190927013096},{"$f":"IFERROR(IF($A113<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A113,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A113,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":0},{"$f":"IFERROR(IF($A113<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A113,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A113,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A113<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A113,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A113,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A113<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A113,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A113,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":-47.447190927013096},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,{"$f":"MAX($C$11:C113)+1","v":103},{"$f":"IFERROR(IF($A114<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A114,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A114,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A114<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A114,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A114,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Solar"},{"$f":"IFERROR(IF($A114<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A114,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A114,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Other Solar"},"Capital",{"$f":"IFERROR(IF($A114<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A114,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A114,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A114<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A114,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A114,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H114)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A114<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A114,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A114,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.4000000000000002E-2},29.411764705882351,true,{"$f":"IFERROR(IF($A114<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A114,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A114,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,83.059858189460101,null,{"$f":"IFERROR(IF($A114<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A114,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A114,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":9.92568363},{"$f":"IFERROR(IF($A114<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A114,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A114,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":12.546123379999999},{"$f":"IFERROR(IF($A114<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A114,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A114,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":8.4300293599999989},{"$f":"IFERROR(IF($A114<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A114,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A114,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":5.5110149948},{"$f":"IFERROR(IF($A114<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A114,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A114,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":28.8575600746601},{"$f":"IFERROR(IF($A114<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A114,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A114,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":15.78704675},{"$f":"IFERROR(IF($A114<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A114,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A114,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":2.0024000000000002},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,null,{"$f":"MAX($C$11:C114)+1","v":104},{"$f":"IFERROR(IF($A115<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A115,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A115,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A115<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A115,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A115,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Energy Storage"},{"$f":"IFERROR(IF($A115<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A115,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A115,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Battery Storage"},"Capital",{"$f":"IFERROR(IF($A115<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A115,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A115,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A115<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A115,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A115,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H115)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A115<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A115,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A115,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.1},10,false,{"$f":"IFERROR(IF($A115<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A115,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A115,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,95.631621829375007,null,{"$f":"IFERROR(IF($A115<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A115,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A115,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":4.1165410800000002},{"$f":"IFERROR(IF($A115<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A115,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A115,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":19.590120559999999},{"$f":"IFERROR(IF($A115<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A115,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A115,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":23.94106189},{"$f":"IFERROR(IF($A115<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A115,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A115,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":33.589215390325499},{"$f":"IFERROR(IF($A115<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A115,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A115,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":14.138686245810002},{"$f":"IFERROR(IF($A115<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A115,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A115,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0.12588856732920001},{"$f":"IFERROR(IF($A115<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A115,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A115,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0.13010809591029998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,{"$f":"MAX($C$11:C115)+1","v":105},{"$f":"IFERROR(IF($A116<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A116,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A116,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Engineering & Construction"},{"$f":"IFERROR(IF($A116<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A116,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A116,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Energy Storage"},{"$f":"IFERROR(IF($A116<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A116,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A116,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Battery Safe Harbor"},"CWIP Capital",{"$f":"IFERROR(IF($A116<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A116,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A116,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2019-07-01"},{"$f":"IFERROR(IF($A116<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A116,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A116,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H116)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A116<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A116,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A116,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.1},10,false,{"$f":"IFERROR(IF($A116<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A116,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A116,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95540400000000003},null,7.6772399999995855E-3,null,{"$f":"IFERROR(IF($A116<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A116,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A116,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A116<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A116,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A116,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A116<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A116,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A116,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":18.24672133},{"$f":"IFERROR(IF($A116<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A116,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A116,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":-18.23904409},{"$f":"IFERROR(IF($A116<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A116,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A116,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":0},{"$f":"IFERROR(IF($A116<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A116,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A116,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":0},{"$f":"IFERROR(IF($A116<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A116,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A116,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,null,{"$f":"MAX($C$11:C116)+1","v":106},{"$f":"IFERROR(IF($A117<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A117,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A117,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Information Management"},{"$f":"IFERROR(IF($A117<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A117,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A117,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A117<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A117,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A117,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Customer Facing Applications "},"Capital",{"$f":"IFERROR(IF($A117<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A117,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A117,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A117<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A117,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A117,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H117)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A117<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A117,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A117,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.14299999999999999},6.9930069930069934,false,{"$f":"IFERROR(IF($A117<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A117,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A117,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.96898399999999996},null,684.73300000000006,null,{"$f":"IFERROR(IF($A117<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A117,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A117,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":95.051000000000002},{"$f":"IFERROR(IF($A117<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A117,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A117,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":82.281999999999996},{"$f":"IFERROR(IF($A117<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A117,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A117,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":69.400000000000006},{"$f":"IFERROR(IF($A117<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A117,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A117,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":73},{"$f":"IFERROR(IF($A117<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A117,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A117,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":102.5},{"$f":"IFERROR(IF($A117<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A117,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A117,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":130.9},{"$f":"IFERROR(IF($A117<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A117,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A117,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":131.6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,{"$f":"MAX($C$11:C117)+1","v":107},{"$f":"IFERROR(IF($A118<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A118,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A118,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Information Management"},{"$f":"IFERROR(IF($A118<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A118,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A118,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A118<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A118,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A118,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Applications/Hardware"},"Capital",{"$f":"IFERROR(IF($A118<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A118,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A118,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A118<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A118,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A118,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H118)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A118<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A118,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A118,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.14299999999999999},6.9930069930069934,false,{"$f":"IFERROR(IF($A118<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A118,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A118,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.96898399999999996},null,844.73399999999992,null,{"$f":"IFERROR(IF($A118<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A118,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A118,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":90.33},{"$f":"IFERROR(IF($A118<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A118,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A118,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":86.103999999999999},{"$f":"IFERROR(IF($A118<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A118,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A118,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":106.1},{"$f":"IFERROR(IF($A118<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A118,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A118,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":125.7},{"$f":"IFERROR(IF($A118<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A118,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A118,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":129},{"$f":"IFERROR(IF($A118<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A118,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A118,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":159.30000000000001},{"$f":"IFERROR(IF($A118<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A118,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A118,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":148.19999999999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,null,{"$f":"MAX($C$11:C118)+1","v":108},{"$f":"IFERROR(IF($A119<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A119,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A119,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Information Management"},{"$f":"IFERROR(IF($A119<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A119,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A119,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A119<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A119,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A119,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Momentum/Accelerate"},"Capital",{"$f":"IFERROR(IF($A119<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A119,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A119,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A119<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A119,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A119,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H119)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A119<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A119,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A119,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.14299999999999999},6.9930069930069934,false,{"$f":"IFERROR(IF($A119<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A119,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A119,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.96898399999999996},null,350.90200000000004,null,{"$f":"IFERROR(IF($A119<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A119,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A119,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":37.752000000000002},{"$f":"IFERROR(IF($A119<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A119,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A119,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":36.450000000000003},{"$f":"IFERROR(IF($A119<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A119,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A119,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":66.3},{"$f":"IFERROR(IF($A119<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A119,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A119,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":91.3},{"$f":"IFERROR(IF($A119<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A119,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A119,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":77.599999999999994},{"$f":"IFERROR(IF($A119<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A119,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A119,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":25.7},{"$f":"IFERROR(IF($A119<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A119,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A119,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":15.8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,null,{"$f":"MAX($C$11:C119)+1","v":109},{"$f":"IFERROR(IF($A120<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A120,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A120,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Customer Service"},{"$f":"IFERROR(IF($A120<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A120,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A120,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A120<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A120,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A120,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Meters"},"Capital",{"$f":"IFERROR(IF($A120<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A120,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A120,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A120<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A120,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A120,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H120)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A120<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A120,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A120,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":0.06},16.666666666666668,false,{"$f":"IFERROR(IF($A120<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A120,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A120,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,345.90798983254354,null,{"$f":"IFERROR(IF($A120<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A120,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A120,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":24.467665069999999},{"$f":"IFERROR(IF($A120<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A120,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A120,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":31.80043942},{"$f":"IFERROR(IF($A120<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A120,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A120,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":37.190746849999996},{"$f":"IFERROR(IF($A120<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A120,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A120,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":51.067645151928602},{"$f":"IFERROR(IF($A120<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A120,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A120,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":56.838410696749499},{"$f":"IFERROR(IF($A120<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A120,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A120,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":70.720286215489395},{"$f":"IFERROR(IF($A120<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A120,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A120,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":73.822796428376108},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,{"$f":"MAX($C$11:C120)+1","v":110},{"$f":"IFERROR(IF($A121<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A121,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A121,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Customer Service"},{"$f":"IFERROR(IF($A121<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A121,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A121,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Projects"},{"$f":"IFERROR(IF($A121<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A121,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A121,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Other "},"Capital",{"$f":"IFERROR(IF($A121<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A121,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A121,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A121<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A121,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A121,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H121)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A121<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A121,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A121,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},38.46153846153846,false,{"$f":"IFERROR(IF($A121<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A121,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A121,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,123.3264368094919,null,{"$f":"IFERROR(IF($A121<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A121,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A121,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":13.145498280000002},{"$f":"IFERROR(IF($A121<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A121,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A121,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":14.020674590000002},{"$f":"IFERROR(IF($A121<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A121,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A121,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":23.699210100000002},{"$f":"IFERROR(IF($A121<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A121,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A121,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":18.061919483650598},{"$f":"IFERROR(IF($A121<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A121,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A121,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":27.662571501088998},{"$f":"IFERROR(IF($A121<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A121,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A121,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":15.027566518474998},{"$f":"IFERROR(IF($A121<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A121,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A121,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":11.708996336277295},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,null,{"$f":"MAX($C$11:C121)+1","v":111},{"$f":"IFERROR(IF($A122<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A122,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A122,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A122<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A122,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A122,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A122<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A122,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A122,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"PGA Campus"},"Capital",{"$f":"IFERROR(IF($A122<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A122,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A122,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A122<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A122,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A122,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H122)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A122<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A122,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A122,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":1.4999999999999999E-2},66.666666666666671,false,{"$f":"IFERROR(IF($A122<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A122,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A122,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.96898399999999996},null,260.19310429154882,null,{"$f":"IFERROR(IF($A122<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A122,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A122,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0.25401226999999998},{"$f":"IFERROR(IF($A122<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A122,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A122,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":2.0220196499999998},{"$f":"IFERROR(IF($A122<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A122,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A122,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":5.7341454299999999},{"$f":"IFERROR(IF($A122<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A122,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A122,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":55.197207881772499},{"$f":"IFERROR(IF($A122<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A122,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A122,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":94.764882318078605},{"$f":"IFERROR(IF($A122<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A122,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A122,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":40.497674356308103},{"$f":"IFERROR(IF($A122<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A122,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A122,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":61.7231623853896},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,{"$f":"MAX($C$11:C122)+1","v":112},{"$f":"IFERROR(IF($A123<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A123,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A123,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A123<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A123,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A123,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A123<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A123,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A123,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Land - Solar"},"Land",{"$f":"IFERROR(IF($A123<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A123,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A123,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A123<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A123,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A123,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H123)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A123<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A123,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A123,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":1.4999999999999999E-2},66.666666666666671,false,{"$f":"IFERROR(IF($A123<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A123,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A123,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95810300000000004},null,902.32113267636396,null,{"$f":"IFERROR(IF($A123<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A123,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A123,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":60.820156390000001},{"$f":"IFERROR(IF($A123<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A123,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A123,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":93.818967389999997},{"$f":"IFERROR(IF($A123<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A123,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A123,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":159.64170082000001},{"$f":"IFERROR(IF($A123<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A123,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A123,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":63.18894444},{"$f":"IFERROR(IF($A123<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A123,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A123,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":93.789454545455001},{"$f":"IFERROR(IF($A123<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A123,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A123,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":188.18009090909101},{"$f":"IFERROR(IF($A123<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A123,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A123,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":242.88181818181801},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,null,{"$f":"MAX($C$11:C123)+1","v":113},{"$f":"IFERROR(IF($A124<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A124,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A124,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A124<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A124,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A124,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A124<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A124,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A124,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Land -Other"},"Land",{"$f":"IFERROR(IF($A124<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A124,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A124,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A124<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A124,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A124,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H124)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A124<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A124,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A124,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":1.4999999999999999E-2},66.666666666666671,false,{"$f":"IFERROR(IF($A124<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A124,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A124,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.95810300000000004},null,-44.576571232412313,null,{"$f":"IFERROR(IF($A124<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A124,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A124,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":8.7450533799999999},{"$f":"IFERROR(IF($A124<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A124,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A124,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":11.385481980000002},{"$f":"IFERROR(IF($A124<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A124,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A124,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":22.432340699999997},{"$f":"IFERROR(IF($A124<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A124,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A124,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":-38.989361465487001},{"$f":"IFERROR(IF($A124<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A124,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A124,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":-17.882454073497712},{"$f":"IFERROR(IF($A124<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A124,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A124,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":-11.085656351219903},{"$f":"IFERROR(IF($A124<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A124,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A124,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":-19.181975402207698},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,{"$f":"MAX($C$11:C124)+1","v":114},{"$f":"IFERROR(IF($A125<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A125,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A125,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A125<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A125,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A125,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A125<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A125,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A125,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Corporate Real Estate - Other"},"Capital",{"$f":"IFERROR(IF($A125<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A125,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A125,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A125<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A125,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A125,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H125)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A125<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A125,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A125,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":1.4999999999999999E-2},66.666666666666671,false,{"$f":"IFERROR(IF($A125<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A125,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A125,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.96898399999999996},null,822.76599304405556,null,{"$f":"IFERROR(IF($A125<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A125,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A125,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":83.602518680000003},{"$f":"IFERROR(IF($A125<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A125,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A125,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":44.478912330000007},{"$f":"IFERROR(IF($A125<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A125,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A125,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":67.896645899999982},{"$f":"IFERROR(IF($A125<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A125,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A125,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":150.82866006365251},{"$f":"IFERROR(IF($A125<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A125,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A125,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":197.31743954715111},{"$f":"IFERROR(IF($A125<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A125,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A125,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":133.88671618454381},{"$f":"IFERROR(IF($A125<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A125,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A125,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":144.75510033870808},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,{"$f":"MAX($C$11:C125)+1","v":115},{"$f":"IFERROR(IF($A126<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A126,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A126,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A126<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A126,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A126,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A126<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A126,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A126,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"LED Lighting (Sales Programs)"},"Capital",{"$f":"IFERROR(IF($A126<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A126,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A126,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A126<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A126,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A126,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H126)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A126<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A126,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A126,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.3000000000000002E-2},30.303030303030301,false,{"$f":"IFERROR(IF($A126<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A126,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A126,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,435.36270653892609,null,{"$f":"IFERROR(IF($A126<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A126,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A126,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":2.2172988899999999},{"$f":"IFERROR(IF($A126<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A126,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A126,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":58.836206099999998},{"$f":"IFERROR(IF($A126<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A126,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A126,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":54.233253869999999},{"$f":"IFERROR(IF($A126<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A126,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A126,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":76.665107630289995},{"$f":"IFERROR(IF($A126<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A126,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A126,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":71.566399994512494},{"$f":"IFERROR(IF($A126<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A126,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A126,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":84.751400045263196},{"$f":"IFERROR(IF($A126<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A126,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A126,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":87.093040008860399},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,{"$f":"MAX($C$11:C126)+1","v":116},{"$f":"IFERROR(IF($A127<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A127,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A127,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A127<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A127,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A127,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A127<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A127,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A127,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"All Other"},"Capital",{"$f":"IFERROR(IF($A127<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A127,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A127,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A127<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A127,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A127,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H127)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A127<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A127,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A127,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},38.46153846153846,false,{"$f":"IFERROR(IF($A127<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A127,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A127,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,150.03259708176367,null,{"$f":"IFERROR(IF($A127<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A127,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A127,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":95.85434506},{"$f":"IFERROR(IF($A127<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A127,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A127,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":-87.00640681000003},{"$f":"IFERROR(IF($A127<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A127,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A127,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":40.838418660000009},{"$f":"IFERROR(IF($A127<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A127,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A127,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":38.171572007827997},{"$f":"IFERROR(IF($A127<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A127,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A127,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":12.357774162800848},{"$f":"IFERROR(IF($A127<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A127,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A127,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":23.981410592233107},{"$f":"IFERROR(IF($A127<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A127,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A127,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":25.835483408901734},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,{"$f":"MAX($C$11:C127)+1","v":117},{"$f":"IFERROR(IF($A128<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A128,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A128,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"Financial Model Contingency"},{"$f":"IFERROR(IF($A128<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A128,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A128,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"Other"},{"$f":"IFERROR(IF($A128<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A128,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$L$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A128,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$J$19))),\"…\")","v":"Forecasting Model Contingency"},"Capital",{"$f":"IFERROR(IF($A128<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A128,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$E$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A128,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$D$19))),'Earning Summary w. AFUDC'!$I$9)","v":"2020-01-01"},{"$f":"IFERROR(IF($A128<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A128,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$G$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A128,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$E$19))),$H128)","v":"2020-07-01"},"Base",{"$f":"IFERROR(IF($A128<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A128,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A128,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":2.5999999999999999E-2},38.46153846153846,false,{"$f":"IFERROR(IF($A128<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A128,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A128,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":1},null,8.0000000000000007E-5,null,{"$f":"IFERROR(IF($A128<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A128,'Earning Summary w. AFUDC'!$A$18:$A$100,0),R$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A128,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),R$10+1)),0)","v":0},{"$f":"IFERROR(IF($A128<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A128,'Earning Summary w. AFUDC'!$A$18:$A$100,0),S$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A128,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),S$10+1)),0)","v":0},{"$f":"IFERROR(IF($A128<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A128,'Earning Summary w. AFUDC'!$A$18:$A$100,0),T$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A128,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),T$10+1)),0)","v":0},{"$f":"IFERROR(IF($A128<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A128,'Earning Summary w. AFUDC'!$A$18:$A$100,0),U$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A128,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),U$10+1)),0)","v":2.0000000000000002E-5},{"$f":"IFERROR(IF($A128<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A128,'Earning Summary w. AFUDC'!$A$18:$A$100,0),V$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A128,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),V$10+1)),0)","v":2.0000000000000002E-5},{"$f":"IFERROR(IF($A128<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A128,'Earning Summary w. AFUDC'!$A$18:$A$100,0),W$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A128,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),W$10+1)),0)","v":2.0000000000000002E-5},{"$f":"IFERROR(IF($A128<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$P$18:$V$100,MATCH($A128,'Earning Summary w. AFUDC'!$A$18:$A$100,0),X$10+1),INDEX('Infra Summary w.o AFUDC'!$M$19:$S$134,MATCH($A128,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),X$10+1)),0)","v":2.0000000000000002E-5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,{"$f":"MAX($C$11:C128)+1","v":118},{"$f":"IFERROR(IF($A129<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A129,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A129,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"…"},{"$f":"IFERROR(IF($A129<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A129,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A129,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"…"},{"$f":"\"item \"&C129","v":"item 118"},"Land","2020-01-01","2020-01-01","Base",{"$f":"IFERROR(IF($A129<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A129,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A129,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.5000000000000003E-2},28.571428571428569,false,{"$f":"IFERROR(IF($A129<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A129,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A129,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.98},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,{"$f":"MAX($C$11:C129)+1","v":119},{"$f":"IFERROR(IF($A130<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A130,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A130,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"…"},{"$f":"IFERROR(IF($A130<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A130,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A130,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"…"},"item 119","Land","2020-01-01","2020-01-01","Base",{"$f":"IFERROR(IF($A130<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A130,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A130,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.5000000000000003E-2},28.571428571428569,false,{"$f":"IFERROR(IF($A130<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A130,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A130,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.98},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,{"$f":"MAX($C$11:C130)+1","v":120},{"$f":"IFERROR(IF($A131<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A131,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A131,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"…"},{"$f":"IFERROR(IF($A131<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A131,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A131,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"…"},"item 120","Land","2020-01-01","2020-01-01","Base",{"$f":"IFERROR(IF($A131<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A131,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A131,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.5000000000000003E-2},28.571428571428569,false,{"$f":"IFERROR(IF($A131<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A131,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A131,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.98},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,{"$f":"MAX($C$11:C131)+1","v":121},{"$f":"IFERROR(IF($A132<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A132,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A132,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"…"},{"$f":"IFERROR(IF($A132<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A132,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A132,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"…"},"item 121","Land","2020-01-01","2020-01-01","Base",{"$f":"IFERROR(IF($A132<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A132,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A132,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.5000000000000003E-2},28.571428571428569,false,{"$f":"IFERROR(IF($A132<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A132,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A132,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.98},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[122,null,{"$f":"MAX($C$11:C132)+1","v":122},{"$f":"IFERROR(IF($A133<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A133,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A133,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"…"},{"$f":"IFERROR(IF($A133<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A133,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A133,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"…"},"item 122","Land","2020-01-01","2020-01-01","Base",{"$f":"IFERROR(IF($A133<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A133,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A133,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.5000000000000003E-2},28.571428571428569,false,{"$f":"IFERROR(IF($A133<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A133,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A133,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.98},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[123,null,{"$f":"MAX($C$11:C133)+1","v":123},{"$f":"IFERROR(IF($A134<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A134,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A134,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"…"},{"$f":"IFERROR(IF($A134<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A134,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A134,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"…"},"item 123","Land","2020-01-01","2020-01-01","Base",{"$f":"IFERROR(IF($A134<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A134,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A134,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.5000000000000003E-2},28.571428571428569,false,{"$f":"IFERROR(IF($A134<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A134,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A134,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.98},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,null,{"$f":"MAX($C$11:C134)+1","v":124},{"$f":"IFERROR(IF($A135<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A135,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A135,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"…"},{"$f":"IFERROR(IF($A135<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A135,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A135,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"…"},"item 124","Land","2020-01-01","2020-01-01","Base",{"$f":"IFERROR(IF($A135<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A135,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A135,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.5000000000000003E-2},28.571428571428569,false,{"$f":"IFERROR(IF($A135<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A135,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A135,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.98},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,{"$f":"MAX($C$11:C135)+1","v":125},{"$f":"IFERROR(IF($A136<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A136,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$B$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A136,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$B$19))),\"…\")","v":"…"},{"$f":"IFERROR(IF($A136<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A136,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$C$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A136,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$C$19))),\"…\")","v":"…"},"item 125","Land","2020-01-01","2020-01-01","Base",{"$f":"IFERROR(IF($A136<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A136,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$H$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A136,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$F$19))),'Earning Summary w. AFUDC'!$I$11)","v":3.5000000000000003E-2},28.571428571428569,false,{"$f":"IFERROR(IF($A136<='Earning Summary w. AFUDC'!$A$15,INDEX('Earning Summary w. AFUDC'!$B$18:$S$100,MATCH($A136,'Earning Summary w. AFUDC'!$A$18:$A$100,0),COLUMNS('Earning Summary w. AFUDC'!$B$18:$I$18)),INDEX('Infra Summary w.o AFUDC'!$B$19:$S$134,MATCH($A136,'Infra Summary w.o AFUDC'!$A$19:$A$134,0),COLUMNS('Infra Summary w.o AFUDC'!$B$19:$G$19))),'Earning Summary w. AFUDC'!$I$12)","v":0.98},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"\"Total \"&F11","v":"Total Item Title"},null,null,null,null,null,"Exemption Exp:",{"$f":"2018+20","v":2038},null,null,41418.407666304491,null,{"$f":"SUM(R12:R136)","v":5079.1522580900046},4783.5197949700005,6673.9343864647517,6968.5297122030033,6412.5834199670635,5890.4136042703994,5610.2744903392695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AX12:AX136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check -->",{"$f":"SUM(R139:X139)","v":0},null,{"$f":"SUM(R12:R57)-'Earning Summary w. AFUDC'!P103","v":0},{"$f":"SUM(S12:S57)-'Earning Summary w. AFUDC'!Q103","v":0},{"$f":"SUM(T12:T57)-'Earning Summary w. AFUDC'!R103","v":0},{"$f":"SUM(U12:U57)-'Earning Summary w. AFUDC'!S103","v":0},{"$f":"SUM(V12:V57)-'Earning Summary w. AFUDC'!T103","v":0},{"$f":"SUM(W12:W57)-'Earning Summary w. AFUDC'!U103","v":0},{"$f":"SUM(X12:X57)-'Earning Summary w. AFUDC'!V103","v":0}]
[null,null,"CPVRR with NO Jurisdictional Separation Factor (i.e. Revenues @ 100% Factor)",null,null,null,null,null,null,null,null,null,null,null,"Check -->",{"$f":"SUM(R140:X140)","v":0},null,{"$f":"SUM(R58:R128)-'Infra Summary w.o AFUDC'!M134","v":0},{"$f":"SUM(S58:S128)-'Infra Summary w.o AFUDC'!N134","v":0},{"$f":"SUM(T58:T128)-'Infra Summary w.o AFUDC'!O134","v":0},{"$f":"SUM(U58:U128)-'Infra Summary w.o AFUDC'!P134","v":0},{"$f":"SUM(V58:V128)-'Infra Summary w.o AFUDC'!Q134","v":0},{"$f":"SUM(W58:W128)-'Infra Summary w.o AFUDC'!R134","v":0},{"$f":"SUM(X58:X128)-'Infra Summary w.o AFUDC'!S134","v":0}]
[]
[null,null,"Item","Business Unit","Project Category","Item Title","Cash Flow Type",null,"CPVRR",null,null,null,null,null,null,null,null,"Revenue Requirement"]
[null,null,{"$f":"MAX($C$142:C142)+1","v":1},{"$f":"D12","v":"Power Generation"},{"$f":"E12","v":"Projects"},{"$f":"F12","v":"HRSG Boiler"},{"$f":"G12","v":"AFUDC Capital"},null,{"$f":"RevReq!K16","v":45.590044919554884},null,null,null,null,null,null,null,null,{"$f":"RevReq!O16","v":0},{"$f":"RevReq!P16","v":0},{"$f":"RevReq!Q16","v":0},{"$f":"RevReq!R16","v":0.46603079273639031},{"$f":"RevReq!S16","v":5.5788306625294695},{"$f":"RevReq!T16","v":5.4163644588428941},{"$f":"RevReq!U16","v":5.2538982551563178},{"$f":"RevReq!V16","v":5.0914320514697424},{"$f":"RevReq!W16","v":4.9289658477831662},{"$f":"RevReq!X16","v":4.7664996440965899},{"$f":"RevReq!Y16","v":4.6040334404100145},{"$f":"RevReq!Z16","v":4.4415672367234382},{"$f":"RevReq!AA16","v":4.2791010330368628},{"$f":"RevReq!AB16","v":4.1166348293502866},{"$f":"RevReq!AC16","v":3.9541686256637107},{"$f":"RevReq!AD16","v":3.7917024219771349},{"$f":"RevReq!AE16","v":3.6292362182905591},{"$f":"RevReq!AF16","v":3.4667700146039833},{"$f":"RevReq!AG16","v":3.3043038109174079},{"$f":"RevReq!AH16","v":3.1418376072308325},{"$f":"RevReq!AI16","v":2.9793714035442567},{"$f":"RevReq!AJ16","v":2.8169051998576808},{"$f":"RevReq!AK16","v":2.6544389961711055},{"$f":"RevReq!AL16","v":2.4919727924845292},{"$f":"RevReq!AM16","v":2.3295065887979534},{"$f":"RevReq!AN16","v":2.1670403851113771},{"$f":"RevReq!AO16","v":2.0045741814248013},{"$f":"RevReq!AP16","v":1.842107977738225},{"$f":"RevReq!AQ16","v":1.5520822389956106},{"$f":"RevReq!AR16","v":1.4322945284951337E-15},{"$f":"RevReq!AS16","v":1.4322945284951337E-15},{"$f":"RevReq!AT16","v":1.4322945284951337E-15},{"$f":"RevReq!AU16","v":1.4322945284951337E-15},{"$f":"RevReq!AV16","v":1.4322945284951337E-15},{"$f":"RevReq!AW16","v":1.4322945284951337E-15},{"$f":"RevReq!AX16","v":1.4322945284951337E-15},{"$f":"RevReq!AY16","v":1.4322945284951337E-15},{"$f":"RevReq!AZ16","v":1.4322945284951337E-15},{"$f":"RevReq!BA16","v":1.4322945284951337E-15},{"$f":"RevReq!BB16","v":1.4322945284951337E-15},{"$f":"RevReq!BC16","v":1.4322945284951337E-15},{"$f":"RevReq!BD16","v":1.4322945284951337E-15},{"$f":"RevReq!BE16","v":1.4322945284951337E-15},{"$f":"RevReq!BF16","v":1.4322945284951337E-15},{"$f":"RevReq!BG16","v":1.4322945284951337E-15},{"$f":"RevReq!BH16","v":1.4322945284951337E-15},{"$f":"RevReq!BI16","v":1.4322945284951337E-15},{"$f":"RevReq!BJ16","v":1.4322945284951337E-15},{"$f":"RevReq!BK16","v":1.4322945284951337E-15},{"$f":"RevReq!BL16","v":1.4322945284951337E-15},{"$f":"RevReq!BM16","v":1.4322945284951337E-15}]
[null,null,{"$f":"MAX($C$142:C143)+1","v":2},{"$f":"D13","v":"Power Generation"},"Projects",{"$f":"F13","v":".05 CT Parts"},"AFUDC Capital",null,{"$f":"RevReq!K17","v":109.51376610029493},null,null,null,null,null,null,null,null,{"$f":"RevReq!O17","v":0},{"$f":"RevReq!P17","v":0},{"$f":"RevReq!Q17","v":0},{"$f":"RevReq!R17","v":8.7981346325720455},{"$f":"RevReq!S17","v":12.927961035211275},{"$f":"RevReq!T17","v":12.547834144351011},{"$f":"RevReq!U17","v":12.155113690068106},{"$f":"RevReq!V17","v":11.750162834171409},{"$f":"RevReq!W17","v":11.345211978274712},{"$f":"RevReq!X17","v":10.940261122378017},{"$f":"RevReq!Y17","v":10.53531026648132},{"$f":"RevReq!Z17","v":10.130359410584624},{"$f":"RevReq!AA17","v":9.7254085546879274},{"$f":"RevReq!AB17","v":9.3204576987912304},{"$f":"RevReq!AC17","v":8.9155068428945334},{"$f":"RevReq!AD17","v":8.5105559869978364},{"$f":"RevReq!AE17","v":8.1056051311011412},{"$f":"RevReq!AF17","v":7.7006542752044442},{"$f":"RevReq!AG17","v":7.2957034193077481},{"$f":"RevReq!AH17","v":6.890752563411052},{"$f":"RevReq!AI17","v":6.485801707514355},{"$f":"RevReq!AJ17","v":6.080850851617658},{"$f":"RevReq!AK17","v":5.6758999957209619},{"$f":"RevReq!AL17","v":5.2709491398242649},{"$f":"RevReq!AM17","v":4.8659982839275688},{"$f":"RevReq!AN17","v":4.4610474280308718},{"$f":"RevReq!AO17","v":2.4927703405625525},{"$f":"RevReq!AP17","v":1.1996201840506778E-2},{"$f":"RevReq!AQ17","v":6.6893753392748253E-3},{"$f":"RevReq!AR17","v":8.5937671709708019E-15},{"$f":"RevReq!AS17","v":8.5937671709708019E-15},{"$f":"RevReq!AT17","v":8.5937671709708019E-15},{"$f":"RevReq!AU17","v":8.5937671709708019E-15},{"$f":"RevReq!AV17","v":8.5937671709708019E-15},{"$f":"RevReq!AW17","v":8.5937671709708019E-15},{"$f":"RevReq!AX17","v":8.5937671709708019E-15},{"$f":"RevReq!AY17","v":8.5937671709708019E-15},{"$f":"RevReq!AZ17","v":8.5937671709708019E-15},{"$f":"RevReq!BA17","v":8.5937671709708019E-15},{"$f":"RevReq!BB17","v":8.5937671709708019E-15},{"$f":"RevReq!BC17","v":8.5937671709708019E-15},{"$f":"RevReq!BD17","v":8.5937671709708019E-15},{"$f":"RevReq!BE17","v":8.5937671709708019E-15},{"$f":"RevReq!BF17","v":8.5937671709708019E-15},{"$f":"RevReq!BG17","v":8.5937671709708019E-15},{"$f":"RevReq!BH17","v":8.5937671709708019E-15},{"$f":"RevReq!BI17","v":8.5937671709708019E-15},{"$f":"RevReq!BJ17","v":8.5937671709708019E-15},{"$f":"RevReq!BK17","v":8.5937671709708019E-15},{"$f":"RevReq!BL17","v":8.5937671709708019E-15},{"$f":"RevReq!BM17","v":8.5937671709708019E-15}]
[null,null,{"$f":"MAX($C$142:C144)+1","v":3},{"$f":"D14","v":"Power Generation"},"Projects","3SAR-DLN2.6+ Labor/Parts","AFUDC Capital",null,{"$f":"RevReq!K18","v":666.60023614286899},null,null,null,null,null,null,null,null,{"$f":"RevReq!O18","v":0},{"$f":"RevReq!P18","v":5.8135114553807377},{"$f":"RevReq!Q18","v":69.78856817180494},{"$f":"RevReq!R18","v":69.956260321441619},{"$f":"RevReq!S18","v":68.416729773614549},{"$f":"RevReq!T18","v":66.184386354418876},{"$f":"RevReq!U18","v":63.952042935223176},{"$f":"RevReq!V18","v":61.719699516027489},{"$f":"RevReq!W18","v":59.487356096831803},{"$f":"RevReq!X18","v":57.255012677636124},{"$f":"RevReq!Y18","v":55.022669258440438},{"$f":"RevReq!Z18","v":52.790325839244751},{"$f":"RevReq!AA18","v":50.557982420049065},{"$f":"RevReq!AB18","v":48.325639000853386},{"$f":"RevReq!AC18","v":46.093295581657699},{"$f":"RevReq!AD18","v":43.860952162462013},{"$f":"RevReq!AE18","v":41.628608743266327},{"$f":"RevReq!AF18","v":39.39626532407064},{"$f":"RevReq!AG18","v":37.163921904874954},{"$f":"RevReq!AH18","v":34.931578485679267},{"$f":"RevReq!AI18","v":32.699235066483588},{"$f":"RevReq!AJ18","v":30.466891647287902},{"$f":"RevReq!AK18","v":28.234548228092216},{"$f":"RevReq!AL18","v":26.002204808896529},{"$f":"RevReq!AM18","v":23.769861389700846},{"$f":"RevReq!AN18","v":4.8926810167190933},{"$f":"RevReq!AO18","v":0.37263983717005894},{"$f":"RevReq!AP18","v":4.0340801558258421E-2},{"$f":"RevReq!AQ18","v":3.4375068683883208E-14},{"$f":"RevReq!AR18","v":3.4375068683883208E-14},{"$f":"RevReq!AS18","v":3.4375068683883208E-14},{"$f":"RevReq!AT18","v":3.4375068683883208E-14},{"$f":"RevReq!AU18","v":3.4375068683883208E-14},{"$f":"RevReq!AV18","v":3.4375068683883208E-14},{"$f":"RevReq!AW18","v":3.4375068683883208E-14},{"$f":"RevReq!AX18","v":3.4375068683883208E-14},{"$f":"RevReq!AY18","v":3.4375068683883208E-14},{"$f":"RevReq!AZ18","v":3.4375068683883208E-14},{"$f":"RevReq!BA18","v":3.4375068683883208E-14},{"$f":"RevReq!BB18","v":3.4375068683883208E-14},{"$f":"RevReq!BC18","v":3.4375068683883208E-14},{"$f":"RevReq!BD18","v":3.4375068683883208E-14},{"$f":"RevReq!BE18","v":3.4375068683883208E-14},{"$f":"RevReq!BF18","v":3.4375068683883208E-14},{"$f":"RevReq!BG18","v":3.4375068683883208E-14},{"$f":"RevReq!BH18","v":3.4375068683883208E-14},{"$f":"RevReq!BI18","v":3.4375068683883208E-14},{"$f":"RevReq!BJ18","v":3.4375068683883208E-14},{"$f":"RevReq!BK18","v":3.4375068683883208E-14},{"$f":"RevReq!BL18","v":3.4375068683883208E-14},{"$f":"RevReq!BM18","v":3.4375068683883208E-14}]
[null,null,{"$f":"MAX($C$142:C145)+1","v":4},{"$f":"D15","v":"Power Generation"},"Projects","3SAR Hot Days Projects","AFUDC Capital",null,{"$f":"RevReq!K19","v":418.50525674565239},null,null,null,null,null,null,null,null,{"$f":"RevReq!O19","v":0},{"$f":"RevReq!P19","v":0},{"$f":"RevReq!Q19","v":0},{"$f":"RevReq!R19","v":33.700387265849358},{"$f":"RevReq!S19","v":49.519280124617161},{"$f":"RevReq!T19","v":47.972328963381848},{"$f":"RevReq!U19","v":46.425377802146535},{"$f":"RevReq!V19","v":44.878426640911215},{"$f":"RevReq!W19","v":43.331475479675909},{"$f":"RevReq!X19","v":41.784524318440596},{"$f":"RevReq!Y19","v":40.237573157205276},{"$f":"RevReq!Z19","v":38.690621995969963},{"$f":"RevReq!AA19","v":37.14367083473465},{"$f":"RevReq!AB19","v":35.596719673499337},{"$f":"RevReq!AC19","v":34.049768512264023},{"$f":"RevReq!AD19","v":32.502817351028703},{"$f":"RevReq!AE19","v":30.95586618979339},{"$f":"RevReq!AF19","v":29.408915028558077},{"$f":"RevReq!AG19","v":27.861963867322761},{"$f":"RevReq!AH19","v":26.315012706087444},{"$f":"RevReq!AI19","v":24.768061544852131},{"$f":"RevReq!AJ19","v":23.221110383616818},{"$f":"RevReq!AK19","v":21.674159222381505},{"$f":"RevReq!AL19","v":20.127208061146195},{"$f":"RevReq!AM19","v":18.580256899910882},{"$f":"RevReq!AN19","v":17.033305738675569},{"$f":"RevReq!AO19","v":9.4981875821572164},{"$f":"RevReq!AP19","v":2.2916712455922139E-14},{"$f":"RevReq!AQ19","v":2.2916712455922139E-14},{"$f":"RevReq!AR19","v":2.2916712455922139E-14},{"$f":"RevReq!AS19","v":2.2916712455922139E-14},{"$f":"RevReq!AT19","v":2.2916712455922139E-14},{"$f":"RevReq!AU19","v":2.2916712455922139E-14},{"$f":"RevReq!AV19","v":2.2916712455922139E-14},{"$f":"RevReq!AW19","v":2.2916712455922139E-14},{"$f":"RevReq!AX19","v":2.2916712455922139E-14},{"$f":"RevReq!AY19","v":2.2916712455922139E-14},{"$f":"RevReq!AZ19","v":2.2916712455922139E-14},{"$f":"RevReq!BA19","v":2.2916712455922139E-14},{"$f":"RevReq!BB19","v":2.2916712455922139E-14},{"$f":"RevReq!BC19","v":2.2916712455922139E-14},{"$f":"RevReq!BD19","v":2.2916712455922139E-14},{"$f":"RevReq!BE19","v":2.2916712455922139E-14},{"$f":"RevReq!BF19","v":2.2916712455922139E-14},{"$f":"RevReq!BG19","v":2.2916712455922139E-14},{"$f":"RevReq!BH19","v":2.2916712455922139E-14},{"$f":"RevReq!BI19","v":2.2916712455922139E-14},{"$f":"RevReq!BJ19","v":2.2916712455922139E-14},{"$f":"RevReq!BK19","v":2.2916712455922139E-14},{"$f":"RevReq!BL19","v":2.2916712455922139E-14},{"$f":"RevReq!BM19","v":2.2916712455922139E-14}]
[null,null,{"$f":"MAX($C$142:C146)+1","v":5},{"$f":"D16","v":"Nuclear Generation"},"Projects","PTN LP Turbine Replacement","AFUDC Capital",null,{"$f":"RevReq!K20","v":142.65834890561658},null,null,null,null,null,null,null,null,{"$f":"RevReq!O20","v":0},{"$f":"RevReq!P20","v":0},{"$f":"RevReq!Q20","v":0},{"$f":"RevReq!R20","v":3.01320770314936},{"$f":"RevReq!S20","v":18.112267195676541},{"$f":"RevReq!T20","v":18.17186581693521},{"$f":"RevReq!U20","v":17.538828241075805},{"$f":"RevReq!V20","v":16.905790665216401},{"$f":"RevReq!W20","v":16.272753089356996},{"$f":"RevReq!X20","v":15.639715513497595},{"$f":"RevReq!Y20","v":15.006677937638191},{"$f":"RevReq!Z20","v":14.373640361778788},{"$f":"RevReq!AA20","v":13.740602785919386},{"$f":"RevReq!AB20","v":13.107565210059983},{"$f":"RevReq!AC20","v":12.47452763420058},{"$f":"RevReq!AD20","v":11.841490058341176},{"$f":"RevReq!AE20","v":11.208452482481775},{"$f":"RevReq!AF20","v":10.57541490662237},{"$f":"RevReq!AG20","v":9.9423773307629677},{"$f":"RevReq!AH20","v":9.309339754903565},{"$f":"RevReq!AI20","v":8.6763021790441623},{"$f":"RevReq!AJ20","v":8.0432646031847597},{"$f":"RevReq!AK20","v":7.4102270273253561},{"$f":"RevReq!AL20","v":6.7771894514659534},{"$f":"RevReq!AM20","v":1.8128630993126782},{"$f":"RevReq!AN20","v":6.7852450358375366E-2},{"$f":"RevReq!AO20","v":8.5937671709708019E-15},{"$f":"RevReq!AP20","v":8.5937671709708019E-15},{"$f":"RevReq!AQ20","v":8.5937671709708019E-15},{"$f":"RevReq!AR20","v":8.5937671709708019E-15},{"$f":"RevReq!AS20","v":8.5937671709708019E-15},{"$f":"RevReq!AT20","v":8.5937671709708019E-15},{"$f":"RevReq!AU20","v":8.5937671709708019E-15},{"$f":"RevReq!AV20","v":8.5937671709708019E-15},{"$f":"RevReq!AW20","v":8.5937671709708019E-15},{"$f":"RevReq!AX20","v":8.5937671709708019E-15},{"$f":"RevReq!AY20","v":8.5937671709708019E-15},{"$f":"RevReq!AZ20","v":8.5937671709708019E-15},{"$f":"RevReq!BA20","v":8.5937671709708019E-15},{"$f":"RevReq!BB20","v":8.5937671709708019E-15},{"$f":"RevReq!BC20","v":8.5937671709708019E-15},{"$f":"RevReq!BD20","v":8.5937671709708019E-15},{"$f":"RevReq!BE20","v":8.5937671709708019E-15},{"$f":"RevReq!BF20","v":8.5937671709708019E-15},{"$f":"RevReq!BG20","v":8.5937671709708019E-15},{"$f":"RevReq!BH20","v":8.5937671709708019E-15},{"$f":"RevReq!BI20","v":8.5937671709708019E-15},{"$f":"RevReq!BJ20","v":8.5937671709708019E-15},{"$f":"RevReq!BK20","v":8.5937671709708019E-15},{"$f":"RevReq!BL20","v":8.5937671709708019E-15},{"$f":"RevReq!BM20","v":8.5937671709708019E-15}]
[null,null,{"$f":"MAX($C$142:C147)+1","v":6},{"$f":"D17","v":"Nuclear Generation"},"Projects","Other","AFUDC Capital",null,{"$f":"RevReq!K21","v":11.1243306624621},null,null,null,null,null,null,null,null,{"$f":"RevReq!O21","v":0},{"$f":"RevReq!P21","v":0},{"$f":"RevReq!Q21","v":0},{"$f":"RevReq!R21","v":0},{"$f":"RevReq!S21","v":0},{"$f":"RevReq!T21","v":0},{"$f":"RevReq!U21","v":0},{"$f":"RevReq!V21","v":0},{"$f":"RevReq!W21","v":0},{"$f":"RevReq!X21","v":0},{"$f":"RevReq!Y21","v":0},{"$f":"RevReq!Z21","v":1.3714951021483583},{"$f":"RevReq!AA21","v":2.3112905982002077},{"$f":"RevReq!AB21","v":2.2429868336992653},{"$f":"RevReq!AC21","v":2.1746830691983234},{"$f":"RevReq!AD21","v":2.1063793046973811},{"$f":"RevReq!AE21","v":2.0380755401964388},{"$f":"RevReq!AF21","v":1.9697717756954969},{"$f":"RevReq!AG21","v":1.9014680111945548},{"$f":"RevReq!AH21","v":1.8331642466936127},{"$f":"RevReq!AI21","v":1.7648604821926706},{"$f":"RevReq!AJ21","v":1.6965567176917284},{"$f":"RevReq!AK21","v":1.6282529531907861},{"$f":"RevReq!AL21","v":1.5599491886898442},{"$f":"RevReq!AM21","v":1.4916454241889023},{"$f":"RevReq!AN21","v":1.42334165968796},{"$f":"RevReq!AO21","v":1.3550378951870181},{"$f":"RevReq!AP21","v":1.2867341306860758},{"$f":"RevReq!AQ21","v":1.2184303661851337},{"$f":"RevReq!AR21","v":1.1501266016841916},{"$f":"RevReq!AS21","v":1.0818228371832495},{"$f":"RevReq!AT21","v":1.0135190726823073},{"$f":"RevReq!AU21","v":0.94521530818136523},{"$f":"RevReq!AV21","v":0.87691154368042312},{"$f":"RevReq!AW21","v":0.80860777917948101},{"$f":"RevReq!AX21","v":0.7403040146785389},{"$f":"RevReq!AY21","v":0.29660171366797122},{"$f":"RevReq!AZ21","v":3.5807363212378341E-16},{"$f":"RevReq!BA21","v":3.5807363212378341E-16},{"$f":"RevReq!BB21","v":3.5807363212378341E-16},{"$f":"RevReq!BC21","v":3.5807363212378341E-16},{"$f":"RevReq!BD21","v":3.5807363212378341E-16},{"$f":"RevReq!BE21","v":3.5807363212378341E-16},{"$f":"RevReq!BF21","v":3.5807363212378341E-16},{"$f":"RevReq!BG21","v":3.5807363212378341E-16},{"$f":"RevReq!BH21","v":3.5807363212378341E-16},{"$f":"RevReq!BI21","v":3.5807363212378341E-16},{"$f":"RevReq!BJ21","v":3.5807363212378341E-16},{"$f":"RevReq!BK21","v":3.5807363212378341E-16},{"$f":"RevReq!BL21","v":3.5807363212378341E-16},{"$f":"RevReq!BM21","v":3.5807363212378341E-16}]
[null,null,{"$f":"MAX($C$142:C148)+1","v":7},{"$f":"D18","v":"Information Management"},"Projects","IT CAMS Project - Gulf","AFUDC Capital",null,{"$f":"RevReq!K22","v":117.26922724013838},null,null,null,null,null,null,null,null,{"$f":"RevReq!O22","v":0},{"$f":"RevReq!P22","v":0},{"$f":"RevReq!Q22","v":0},{"$f":"RevReq!R22","v":13.550584646013329},{"$f":"RevReq!S22","v":14.321892313023961},{"$f":"RevReq!T22","v":13.819459224538365},{"$f":"RevReq!U22","v":13.317026136052771},{"$f":"RevReq!V22","v":12.814593047567175},{"$f":"RevReq!W22","v":12.312159959081583},{"$f":"RevReq!X22","v":11.809726870595989},{"$f":"RevReq!Y22","v":11.307293782110396},{"$f":"RevReq!Z22","v":10.8048606936248},{"$f":"RevReq!AA22","v":10.302427605139206},{"$f":"RevReq!AB22","v":9.7999945166536122},{"$f":"RevReq!AC22","v":9.2975614281680166},{"$f":"RevReq!AD22","v":8.7951283396824227},{"$f":"RevReq!AE22","v":8.2926952511968288},{"$f":"RevReq!AF22","v":7.7902621627112332},{"$f":"RevReq!AG22","v":7.2878290742256402},{"$f":"RevReq!AH22","v":6.7853959857400463},{"$f":"RevReq!AI22","v":6.2829628972544533},{"$f":"RevReq!AJ22","v":5.7805298087688595},{"$f":"RevReq!AK22","v":5.2780967202832656},{"$f":"RevReq!AL22","v":0.43635227468686916},{"$f":"RevReq!AM22","v":5.7291781139805346E-15},{"$f":"RevReq!AN22","v":5.7291781139805346E-15},{"$f":"RevReq!AO22","v":5.7291781139805346E-15},{"$f":"RevReq!AP22","v":5.7291781139805346E-15},{"$f":"RevReq!AQ22","v":5.7291781139805346E-15},{"$f":"RevReq!AR22","v":5.7291781139805346E-15},{"$f":"RevReq!AS22","v":5.7291781139805346E-15},{"$f":"RevReq!AT22","v":5.7291781139805346E-15},{"$f":"RevReq!AU22","v":5.7291781139805346E-15},{"$f":"RevReq!AV22","v":5.7291781139805346E-15},{"$f":"RevReq!AW22","v":5.7291781139805346E-15},{"$f":"RevReq!AX22","v":5.7291781139805346E-15},{"$f":"RevReq!AY22","v":5.7291781139805346E-15},{"$f":"RevReq!AZ22","v":5.7291781139805346E-15},{"$f":"RevReq!BA22","v":5.7291781139805346E-15},{"$f":"RevReq!BB22","v":5.7291781139805346E-15},{"$f":"RevReq!BC22","v":5.7291781139805346E-15},{"$f":"RevReq!BD22","v":5.7291781139805346E-15},{"$f":"RevReq!BE22","v":5.7291781139805346E-15},{"$f":"RevReq!BF22","v":5.7291781139805346E-15},{"$f":"RevReq!BG22","v":5.7291781139805346E-15},{"$f":"RevReq!BH22","v":5.7291781139805346E-15},{"$f":"RevReq!BI22","v":5.7291781139805346E-15},{"$f":"RevReq!BJ22","v":5.7291781139805346E-15},{"$f":"RevReq!BK22","v":5.7291781139805346E-15},{"$f":"RevReq!BL22","v":5.7291781139805346E-15},{"$f":"RevReq!BM22","v":5.7291781139805346E-15}]
[null,null,{"$f":"MAX($C$142:C149)+1","v":8},{"$f":"D19","v":"Power Delivery"},"Growth","500kV Improvement","AFUDC Capital",null,{"$f":"RevReq!K23","v":2217.8657095163794},null,null,null,null,null,null,null,null,{"$f":"RevReq!O23","v":0},{"$f":"RevReq!P23","v":0},{"$f":"RevReq!Q23","v":39.632928609125003},{"$f":"RevReq!R23","v":75.10179189712855},{"$f":"RevReq!S23","v":137.58772641685582},{"$f":"RevReq!T23","v":183.09948980455692},{"$f":"RevReq!U23","v":216.86863969449118},{"$f":"RevReq!V23","v":212.93061201566877},{"$f":"RevReq!W23","v":208.99258433684633},{"$f":"RevReq!X23","v":205.05455665802393},{"$f":"RevReq!Y23","v":201.11652897920152},{"$f":"RevReq!Z23","v":197.17850130037911},{"$f":"RevReq!AA23","v":193.2404736215567},{"$f":"RevReq!AB23","v":189.30244594273429},{"$f":"RevReq!AC23","v":185.36441826391186},{"$f":"RevReq!AD23","v":181.42639058508945},{"$f":"RevReq!AE23","v":177.48836290626704},{"$f":"RevReq!AF23","v":173.55033522744463},{"$f":"RevReq!AG23","v":169.61230754862223},{"$f":"RevReq!AH23","v":165.67427986979979},{"$f":"RevReq!AI23","v":161.73625219097735},{"$f":"RevReq!AJ23","v":157.79822451215495},{"$f":"RevReq!AK23","v":153.86019683333254},{"$f":"RevReq!AL23","v":149.9221691545101},{"$f":"RevReq!AM23","v":145.98414147568766},{"$f":"RevReq!AN23","v":142.04611379686528},{"$f":"RevReq!AO23","v":138.10808611804288},{"$f":"RevReq!AP23","v":134.17005843922044},{"$f":"RevReq!AQ23","v":130.23203076039803},{"$f":"RevReq!AR23","v":126.2940030815756},{"$f":"RevReq!AS23","v":122.35597540275319},{"$f":"RevReq!AT23","v":118.41794772393078},{"$f":"RevReq!AU23","v":114.47992004510837},{"$f":"RevReq!AV23","v":110.54189236628596},{"$f":"RevReq!AW23","v":106.60386468746356},{"$f":"RevReq!AX23","v":102.66583700864115},{"$f":"RevReq!AY23","v":98.72780932981874},{"$f":"RevReq!AZ23","v":94.789781650996332},{"$f":"RevReq!BA23","v":90.851753972173924},{"$f":"RevReq!BB23","v":86.913726293351502},{"$f":"RevReq!BC23","v":82.975698614529094},{"$f":"RevReq!BD23","v":79.037670935706686},{"$f":"RevReq!BE23","v":75.099643256884278},{"$f":"RevReq!BF23","v":71.16161557806187},{"$f":"RevReq!BG23","v":67.223587899239462},{"$f":"RevReq!BH23","v":63.285560220417061},{"$f":"RevReq!BI23","v":59.347532541594653},{"$f":"RevReq!BJ23","v":55.409504862772245},{"$f":"RevReq!BK23","v":51.471477183949837},{"$f":"RevReq!BL23","v":45.039587144780114},{"$f":"RevReq!BM23","v":35.038162045977415}]
[null,null,{"$f":"MAX($C$142:C150)+1","v":9},{"$f":"D20","v":"Power Delivery"},"Growth","Corbett-Sugar-Quarry 500 KV Line","AFUDC Capital",null,{"$f":"RevReq!K24","v":365.98397171308494},null,null,null,null,null,null,null,null,{"$f":"RevReq!O24","v":0},{"$f":"RevReq!P24","v":0},{"$f":"RevReq!Q24","v":24.503126367118604},{"$f":"RevReq!R24","v":32.258487223726682},{"$f":"RevReq!S24","v":31.691163936170824},{"$f":"RevReq!T24","v":31.117998633843669},{"$f":"RevReq!U24","v":30.544833331516511},{"$f":"RevReq!V24","v":29.971668029189349},{"$f":"RevReq!W24","v":29.398502726862191},{"$f":"RevReq!X24","v":28.825337424535029},{"$f":"RevReq!Y24","v":28.252172122207867},{"$f":"RevReq!Z24","v":27.679006819880705},{"$f":"RevReq!AA24","v":27.105841517553547},{"$f":"RevReq!AB24","v":26.532676215226385},{"$f":"RevReq!AC24","v":25.959510912899226},{"$f":"RevReq!AD24","v":25.386345610572068},{"$f":"RevReq!AE24","v":24.813180308244906},{"$f":"RevReq!AF24","v":24.240015005917744},{"$f":"RevReq!AG24","v":23.666849703590586},{"$f":"RevReq!AH24","v":23.093684401263427},{"$f":"RevReq!AI24","v":22.520519098936266},{"$f":"RevReq!AJ24","v":21.947353796609104},{"$f":"RevReq!AK24","v":21.374188494281945},{"$f":"RevReq!AL24","v":20.801023191954787},{"$f":"RevReq!AM24","v":20.227857889627625},{"$f":"RevReq!AN24","v":19.654692587300463},{"$f":"RevReq!AO24","v":19.081527284973305},{"$f":"RevReq!AP24","v":18.508361982646143},{"$f":"RevReq!AQ24","v":17.935196680318988},{"$f":"RevReq!AR24","v":17.362031377991826},{"$f":"RevReq!AS24","v":16.788866075664671},{"$f":"RevReq!AT24","v":16.21570077333751},{"$f":"RevReq!AU24","v":15.642535471010351},{"$f":"RevReq!AV24","v":15.069370168683193},{"$f":"RevReq!AW24","v":14.496204866356033},{"$f":"RevReq!AX24","v":13.923039564028874},{"$f":"RevReq!AY24","v":13.349874261701716},{"$f":"RevReq!AZ24","v":12.776708959374556},{"$f":"RevReq!BA24","v":12.203543657047398},{"$f":"RevReq!BB24","v":11.630378354720239},{"$f":"RevReq!BC24","v":11.057213052393081},{"$f":"RevReq!BD24","v":10.484047750065921},{"$f":"RevReq!BE24","v":9.9108824477387625},{"$f":"RevReq!BF24","v":9.3377171454116024},{"$f":"RevReq!BG24","v":8.764551843084444},{"$f":"RevReq!BH24","v":8.1913865407572857},{"$f":"RevReq!BI24","v":7.6182212384301273},{"$f":"RevReq!BJ24","v":7.0450559361029681},{"$f":"RevReq!BK24","v":6.4718906337758089},{"$f":"RevReq!BL24","v":5.1920510943461471},{"$f":"RevReq!BM24","v":3.6464744277099732E-3}]
[null,null,{"$f":"MAX($C$142:C151)+1","v":10},{"$f":"D21","v":"Power Delivery"},"Growth","Eau-Gallie Injection","AFUDC Capital",null,{"$f":"RevReq!K25","v":41.557408598168884},null,null,null,null,null,null,null,null,{"$f":"RevReq!O25","v":0},{"$f":"RevReq!P25","v":0},{"$f":"RevReq!Q25","v":0},{"$f":"RevReq!R25","v":2.6770079106270286},{"$f":"RevReq!S25","v":3.9685803981934504},{"$f":"RevReq!T25","v":3.8981831965728122},{"$f":"RevReq!U25","v":3.8277859949521749},{"$f":"RevReq!V25","v":3.7573887933315366},{"$f":"RevReq!W25","v":3.6869915917108984},{"$f":"RevReq!X25","v":3.6165943900902602},{"$f":"RevReq!Y25","v":3.546197188469622},{"$f":"RevReq!Z25","v":3.4757999868489837},{"$f":"RevReq!AA25","v":3.4054027852283459},{"$f":"RevReq!AB25","v":3.3350055836077077},{"$f":"RevReq!AC25","v":3.2646083819870695},{"$f":"RevReq!AD25","v":3.1942111803664313},{"$f":"RevReq!AE25","v":3.1238139787457935},{"$f":"RevReq!AF25","v":3.0534167771251552},{"$f":"RevReq!AG25","v":2.983019575504517},{"$f":"RevReq!AH25","v":2.9126223738838792},{"$f":"RevReq!AI25","v":2.842225172263241},{"$f":"RevReq!AJ25","v":2.7718279706426028},{"$f":"RevReq!AK25","v":2.701430769021965},{"$f":"RevReq!AL25","v":2.6310335674013268},{"$f":"RevReq!AM25","v":2.5606363657806885},{"$f":"RevReq!AN25","v":2.4902391641600508},{"$f":"RevReq!AO25","v":2.4198419625394125},{"$f":"RevReq!AP25","v":2.3494447609187743},{"$f":"RevReq!AQ25","v":2.2790475592981365},{"$f":"RevReq!AR25","v":2.2086503576774983},{"$f":"RevReq!AS25","v":2.1382531560568601},{"$f":"RevReq!AT25","v":2.0678559544362223},{"$f":"RevReq!AU25","v":1.997458752815584},{"$f":"RevReq!AV25","v":1.9270615511949458},{"$f":"RevReq!AW25","v":1.8566643495743076},{"$f":"RevReq!AX25","v":1.7862671479536698},{"$f":"RevReq!AY25","v":1.7158699463330316},{"$f":"RevReq!AZ25","v":1.6454727447123934},{"$f":"RevReq!BA25","v":1.5750755430917556},{"$f":"RevReq!BB25","v":1.5046783414711173},{"$f":"RevReq!BC25","v":1.4342811398504791},{"$f":"RevReq!BD25","v":1.3638839382298411},{"$f":"RevReq!BE25","v":1.2934867366092031},{"$f":"RevReq!BF25","v":1.2230895349885649},{"$f":"RevReq!BG25","v":1.1526923333679269},{"$f":"RevReq!BH25","v":1.0822951317472889},{"$f":"RevReq!BI25","v":1.0118979301266506},{"$f":"RevReq!BJ25","v":0.94150072850601252},{"$f":"RevReq!BK25","v":0.8711035268853744},{"$f":"RevReq!BL25","v":0.8007063252647364},{"$f":"RevReq!BM25","v":0.69872511556219163}]
[null,null,{"$f":"MAX($C$142:C152)+1","v":11},{"$f":"D22","v":"Power Delivery"},"Growth","North Project","AFUDC Capital",null,{"$f":"RevReq!K26","v":348.71172807092},null,null,null,null,null,null,null,null,{"$f":"RevReq!O26","v":0},{"$f":"RevReq!P26","v":0},{"$f":"RevReq!Q26","v":0},{"$f":"RevReq!R26","v":2.9312580078242401},{"$f":"RevReq!S26","v":35.123707287714211},{"$f":"RevReq!T26","v":34.507041613594247},{"$f":"RevReq!U26","v":33.890375939474275},{"$f":"RevReq!V26","v":33.27371026535431},{"$f":"RevReq!W26","v":32.657044591234339},{"$f":"RevReq!X26","v":32.040378917114367},{"$f":"RevReq!Y26","v":31.423713242994406},{"$f":"RevReq!Z26","v":30.807047568874438},{"$f":"RevReq!AA26","v":30.19038189475447},{"$f":"RevReq!AB26","v":29.573716220634502},{"$f":"RevReq!AC26","v":28.957050546514537},{"$f":"RevReq!AD26","v":28.340384872394569},{"$f":"RevReq!AE26","v":27.723719198274601},{"$f":"RevReq!AF26","v":27.107053524154633},{"$f":"RevReq!AG26","v":26.490387850034665},{"$f":"RevReq!AH26","v":25.873722175914697},{"$f":"RevReq!AI26","v":25.257056501794732},{"$f":"RevReq!AJ26","v":24.640390827674764},{"$f":"RevReq!AK26","v":24.023725153554796},{"$f":"RevReq!AL26","v":23.407059479434828},{"$f":"RevReq!AM26","v":22.79039380531486},{"$f":"RevReq!AN26","v":22.173728131194888},{"$f":"RevReq!AO26","v":21.55706245707492},{"$f":"RevReq!AP26","v":20.940396782954956},{"$f":"RevReq!AQ26","v":20.323731108834988},{"$f":"RevReq!AR26","v":19.70706543471502},{"$f":"RevReq!AS26","v":19.090399760595052},{"$f":"RevReq!AT26","v":18.473734086475083},{"$f":"RevReq!AU26","v":17.857068412355115},{"$f":"RevReq!AV26","v":17.240402738235147},{"$f":"RevReq!AW26","v":16.623737064115183},{"$f":"RevReq!AX26","v":16.007071389995215},{"$f":"RevReq!AY26","v":15.390405715875247},{"$f":"RevReq!AZ26","v":14.773740041755278},{"$f":"RevReq!BA26","v":14.15707436763531},{"$f":"RevReq!BB26","v":13.540408693515344},{"$f":"RevReq!BC26","v":12.923743019395376},{"$f":"RevReq!BD26","v":12.30707734527541},{"$f":"RevReq!BE26","v":11.690411671155442},{"$f":"RevReq!BF26","v":11.073745997035473},{"$f":"RevReq!BG26","v":10.457080322915505},{"$f":"RevReq!BH26","v":9.8404146487955391},{"$f":"RevReq!BI26","v":9.2237489746755674},{"$f":"RevReq!BJ26","v":8.6070833005556011},{"$f":"RevReq!BK26","v":7.990417626435633},{"$f":"RevReq!BL26","v":7.3737519523156649},{"$f":"RevReq!BM26","v":6.7570862781956977}]
[null,null,{"$f":"MAX($C$142:C153)+1","v":12},{"$f":"D23","v":"Power Delivery"},"Growth","PTN  3 &  4 Generation Projects","AFUDC Capital",null,{"$f":"RevReq!K27","v":1.980509657235232E-3},null,null,null,null,null,null,null,null,{"$f":"RevReq!O27","v":0},{"$f":"RevReq!P27","v":0},{"$f":"RevReq!Q27","v":0},{"$f":"RevReq!R27","v":1.2753075835571988E-4},{"$f":"RevReq!S27","v":2.5078625122253124E-4},{"$f":"RevReq!T27","v":2.4223572024471412E-4},{"$f":"RevReq!U27","v":2.3368518926689705E-4},{"$f":"RevReq!V27","v":2.2513465828908003E-4},{"$f":"RevReq!W27","v":2.1658412731126296E-4},{"$f":"RevReq!X27","v":2.0803359633344589E-4},{"$f":"RevReq!Y27","v":1.9948306535562881E-4},{"$f":"RevReq!Z27","v":1.9093253437781174E-4},{"$f":"RevReq!AA27","v":1.8238200339999467E-4},{"$f":"RevReq!AB27","v":1.738314724221776E-4},{"$f":"RevReq!AC27","v":1.6528094144436056E-4},{"$f":"RevReq!AD27","v":1.5673041046654351E-4},{"$f":"RevReq!AE27","v":1.4817987948872644E-4},{"$f":"RevReq!AF27","v":1.3962934851090934E-4},{"$f":"RevReq!AG27","v":1.310788175330923E-4},{"$f":"RevReq!AH27","v":1.2252828655527523E-4},{"$f":"RevReq!AI27","v":1.1397775557745814E-4},{"$f":"RevReq!AJ27","v":1.0542722459964106E-4},{"$f":"RevReq!AK27","v":9.6876693621823984E-5},{"$f":"RevReq!AL27","v":8.092771406645712E-5},{"$f":"RevReq!AM27","v":0},{"$f":"RevReq!AN27","v":0},{"$f":"RevReq!AO27","v":0},{"$f":"RevReq!AP27","v":0},{"$f":"RevReq!AQ27","v":0},{"$f":"RevReq!AR27","v":0},{"$f":"RevReq!AS27","v":0},{"$f":"RevReq!AT27","v":0},{"$f":"RevReq!AU27","v":0},{"$f":"RevReq!AV27","v":0},{"$f":"RevReq!AW27","v":0},{"$f":"RevReq!AX27","v":0},{"$f":"RevReq!AY27","v":0},{"$f":"RevReq!AZ27","v":0},{"$f":"RevReq!BA27","v":0},{"$f":"RevReq!BB27","v":0},{"$f":"RevReq!BC27","v":0},{"$f":"RevReq!BD27","v":0},{"$f":"RevReq!BE27","v":0},{"$f":"RevReq!BF27","v":0},{"$f":"RevReq!BG27","v":0},{"$f":"RevReq!BH27","v":0},{"$f":"RevReq!BI27","v":0},{"$f":"RevReq!BJ27","v":0},{"$f":"RevReq!BK27","v":0},{"$f":"RevReq!BL27","v":0},{"$f":"RevReq!BM27","v":0}]
[null,null,{"$f":"MAX($C$142:C154)+1","v":13},{"$f":"D24","v":"Power Delivery"},"Growth","Quarry to ClearSky Major Projects","AFUDC Capital",null,{"$f":"RevReq!K28","v":117.24732300359379},null,null,null,null,null,null,null,null,{"$f":"RevReq!O28","v":0},{"$f":"RevReq!P28","v":0},{"$f":"RevReq!Q28","v":0},{"$f":"RevReq!R28","v":0},{"$f":"RevReq!S28","v":0},{"$f":"RevReq!T28","v":0},{"$f":"RevReq!U28","v":0},{"$f":"RevReq!V28","v":1.3218371865594891},{"$f":"RevReq!W28","v":15.838872695205961},{"$f":"RevReq!X28","v":15.560790173111092},{"$f":"RevReq!Y28","v":15.282707651016221},{"$f":"RevReq!Z28","v":15.004625128921351},{"$f":"RevReq!AA28","v":14.726542606826479},{"$f":"RevReq!AB28","v":14.448460084731609},{"$f":"RevReq!AC28","v":14.170377562636739},{"$f":"RevReq!AD28","v":13.892295040541869},{"$f":"RevReq!AE28","v":13.614212518446999},{"$f":"RevReq!AF28","v":13.336129996352129},{"$f":"RevReq!AG28","v":13.058047474257259},{"$f":"RevReq!AH28","v":12.779964952162389},{"$f":"RevReq!AI28","v":12.50188243006752},{"$f":"RevReq!AJ28","v":12.223799907972648},{"$f":"RevReq!AK28","v":11.945717385877778},{"$f":"RevReq!AL28","v":11.667634863782908},{"$f":"RevReq!AM28","v":11.389552341688038},{"$f":"RevReq!AN28","v":11.111469819593168},{"$f":"RevReq!AO28","v":10.833387297498298},{"$f":"RevReq!AP28","v":10.555304775403428},{"$f":"RevReq!AQ28","v":10.277222253308558},{"$f":"RevReq!AR28","v":9.9991397312136883},{"$f":"RevReq!AS28","v":9.7210572091188183},{"$f":"RevReq!AT28","v":9.4429746870239484},{"$f":"RevReq!AU28","v":9.1648921649290802},{"$f":"RevReq!AV28","v":8.8868096428342103},{"$f":"RevReq!AW28","v":8.6087271207393421},{"$f":"RevReq!AX28","v":8.3306445986444722},{"$f":"RevReq!AY28","v":8.0525620765496022},{"$f":"RevReq!AZ28","v":7.7744795544547314},{"$f":"RevReq!BA28","v":7.4963970323598614},{"$f":"RevReq!BB28","v":7.2183145102649915},{"$f":"RevReq!BC28","v":6.9402319881701215},{"$f":"RevReq!BD28","v":6.6621494660752525},{"$f":"RevReq!BE28","v":6.3840669439803825},{"$f":"RevReq!BF28","v":6.1059844218855126},{"$f":"RevReq!BG28","v":5.8279018997906427},{"$f":"RevReq!BH28","v":5.5498193776957727},{"$f":"RevReq!BI28","v":5.2717368556009028},{"$f":"RevReq!BJ28","v":4.9936543335060328},{"$f":"RevReq!BK28","v":4.7155718114111629},{"$f":"RevReq!BL28","v":4.4374892893162929},{"$f":"RevReq!BM28","v":4.159406767221423}]
[null,null,{"$f":"MAX($C$142:C155)+1","v":14},{"$f":"D25","v":"Power Delivery"},"Growth","Argyle Injection (PNG-24)","AFUDC Capital",null,{"$f":"RevReq!K29","v":32.910478847238117},null,null,null,null,null,null,null,null,{"$f":"RevReq!O29","v":0},{"$f":"RevReq!P29","v":0},{"$f":"RevReq!Q29","v":0},{"$f":"RevReq!R29","v":0},{"$f":"RevReq!S29","v":0.32908274431076323},{"$f":"RevReq!T29","v":3.9470779528727165},{"$f":"RevReq!U29","v":3.9177701412653838},{"$f":"RevReq!V29","v":3.8188536110278157},{"$f":"RevReq!W29","v":3.7199370807902472},{"$f":"RevReq!X29","v":3.6210205505526787},{"$f":"RevReq!Y29","v":3.5221040203151102},{"$f":"RevReq!Z29","v":3.4231874900775421},{"$f":"RevReq!AA29","v":3.3242709598399736},{"$f":"RevReq!AB29","v":3.2253544296024055},{"$f":"RevReq!AC29","v":3.1264378993648365},{"$f":"RevReq!AD29","v":3.0275213691272689},{"$f":"RevReq!AE29","v":2.9286048388897004},{"$f":"RevReq!AF29","v":2.8296883086521323},{"$f":"RevReq!AG29","v":2.7307717784145638},{"$f":"RevReq!AH29","v":2.6318552481769957},{"$f":"RevReq!AI29","v":2.5329387179394272},{"$f":"RevReq!AJ29","v":2.4340221877018591},{"$f":"RevReq!AK29","v":2.3351056574642906},{"$f":"RevReq!AL29","v":2.236189127226722},{"$f":"RevReq!AM29","v":2.1372725969891539},{"$f":"RevReq!AN29","v":2.0383560667515854},{"$f":"RevReq!AO29","v":1.9394395365140173},{"$f":"RevReq!AP29","v":1.8405230062764488},{"$f":"RevReq!AQ29","v":1.7416064760388805},{"$f":"RevReq!AR29","v":1.6426899458013122},{"$f":"RevReq!AS29","v":1.5437734155637439},{"$f":"RevReq!AT29","v":1.4448568853261756},{"$f":"RevReq!AU29","v":1.3459403550886073},{"$f":"RevReq!AV29","v":1.247023824851039},{"$f":"RevReq!AW29","v":1.1481072946134707},{"$f":"RevReq!AX29","v":1.0491907643759024},{"$f":"RevReq!AY29","v":0.18794338804734925},{"$f":"RevReq!AZ29","v":3.1651884093765077E-3},{"$f":"RevReq!BA29","v":2.8645890569902673E-15},{"$f":"RevReq!BB29","v":2.8645890569902673E-15},{"$f":"RevReq!BC29","v":2.8645890569902673E-15},{"$f":"RevReq!BD29","v":2.8645890569902673E-15},{"$f":"RevReq!BE29","v":2.8645890569902673E-15},{"$f":"RevReq!BF29","v":2.8645890569902673E-15},{"$f":"RevReq!BG29","v":2.8645890569902673E-15},{"$f":"RevReq!BH29","v":2.8645890569902673E-15},{"$f":"RevReq!BI29","v":2.8645890569902673E-15},{"$f":"RevReq!BJ29","v":2.8645890569902673E-15},{"$f":"RevReq!BK29","v":2.8645890569902673E-15},{"$f":"RevReq!BL29","v":2.8645890569902673E-15},{"$f":"RevReq!BM29","v":2.8645890569902673E-15}]
[null,null,{"$f":"MAX($C$142:C156)+1","v":15},{"$f":"D26","v":"Power Delivery"},"Growth","Deaton Injection (PNG-28)","AFUDC Capital",null,{"$f":"RevReq!K30","v":23.212210436891382},null,null,null,null,null,null,null,null,{"$f":"RevReq!O30","v":0},{"$f":"RevReq!P30","v":0},{"$f":"RevReq!Q30","v":0},{"$f":"RevReq!R30","v":0},{"$f":"RevReq!S30","v":0},{"$f":"RevReq!T30","v":1.7134766140319186},{"$f":"RevReq!U30","v":2.895259066756509},{"$f":"RevReq!V30","v":2.8230372134289672},{"$f":"RevReq!W30","v":2.7508153601014254},{"$f":"RevReq!X30","v":2.6785935067738835},{"$f":"RevReq!Y30","v":2.6063716534463426},{"$f":"RevReq!Z30","v":2.5341498001188003},{"$f":"RevReq!AA30","v":2.4619279467912585},{"$f":"RevReq!AB30","v":2.3897060934637171},{"$f":"RevReq!AC30","v":2.3174842401361753},{"$f":"RevReq!AD30","v":2.2452623868086334},{"$f":"RevReq!AE30","v":2.1730405334810916},{"$f":"RevReq!AF30","v":2.1008186801535498},{"$f":"RevReq!AG30","v":2.0285968268260079},{"$f":"RevReq!AH30","v":1.9563749734984666},{"$f":"RevReq!AI30","v":1.8841531201709247},{"$f":"RevReq!AJ30","v":1.8119312668433831},{"$f":"RevReq!AK30","v":1.7397094135158413},{"$f":"RevReq!AL30","v":1.6674875601882997},{"$f":"RevReq!AM30","v":1.5952657068607579},{"$f":"RevReq!AN30","v":1.523043853533216},{"$f":"RevReq!AO30","v":1.4508220002056742},{"$f":"RevReq!AP30","v":1.3786001468781326},{"$f":"RevReq!AQ30","v":1.306378293550591},{"$f":"RevReq!AR30","v":1.2341564402230494},{"$f":"RevReq!AS30","v":1.1619345868955078},{"$f":"RevReq!AT30","v":1.0897127335679664},{"$f":"RevReq!AU30","v":1.0174908802404248},{"$f":"RevReq!AV30","v":0.94526902691288317},{"$f":"RevReq!AW30","v":0.87304717358534167},{"$f":"RevReq!AX30","v":0.80082532025780007},{"$f":"RevReq!AY30","v":0.50178494535961415},{"$f":"RevReq!AZ30","v":2.1484417927427005E-15},{"$f":"RevReq!BA30","v":2.1484417927427005E-15},{"$f":"RevReq!BB30","v":2.1484417927427005E-15},{"$f":"RevReq!BC30","v":2.1484417927427005E-15},{"$f":"RevReq!BD30","v":2.1484417927427005E-15},{"$f":"RevReq!BE30","v":2.1484417927427005E-15},{"$f":"RevReq!BF30","v":2.1484417927427005E-15},{"$f":"RevReq!BG30","v":2.1484417927427005E-15},{"$f":"RevReq!BH30","v":2.1484417927427005E-15},{"$f":"RevReq!BI30","v":2.1484417927427005E-15},{"$f":"RevReq!BJ30","v":2.1484417927427005E-15},{"$f":"RevReq!BK30","v":2.1484417927427005E-15},{"$f":"RevReq!BL30","v":2.1484417927427005E-15},{"$f":"RevReq!BM30","v":2.1484417927427005E-15}]
[null,null,{"$f":"MAX($C$142:C157)+1","v":16},{"$f":"D27","v":"Power Delivery"},"Growth","Deaton Project","AFUDC Capital",null,{"$f":"RevReq!K31","v":111.4415213355739},null,null,null,null,null,null,null,null,{"$f":"RevReq!O31","v":0},{"$f":"RevReq!P31","v":0},{"$f":"RevReq!Q31","v":0},{"$f":"RevReq!R31","v":0},{"$f":"RevReq!S31","v":0},{"$f":"RevReq!T31","v":1.2152498217483707},{"$f":"RevReq!U31","v":14.557326964701826},{"$f":"RevReq!V31","v":14.244964164826861},{"$f":"RevReq!W31","v":13.88516887510562},{"$f":"RevReq!X31","v":13.525373585384379},{"$f":"RevReq!Y31","v":13.165578295663138},{"$f":"RevReq!Z31","v":12.805783005941898},{"$f":"RevReq!AA31","v":12.445987716220657},{"$f":"RevReq!AB31","v":12.086192426499416},{"$f":"RevReq!AC31","v":11.726397136778175},{"$f":"RevReq!AD31","v":11.366601847056936},{"$f":"RevReq!AE31","v":11.006806557335695},{"$f":"RevReq!AF31","v":10.647011267614454},{"$f":"RevReq!AG31","v":10.287215977893213},{"$f":"RevReq!AH31","v":9.9274206881719742},{"$f":"RevReq!AI31","v":9.5676253984507333},{"$f":"RevReq!AJ31","v":9.2078301087294925},{"$f":"RevReq!AK31","v":8.8480348190082516},{"$f":"RevReq!AL31","v":8.4882395292870108},{"$f":"RevReq!AM31","v":8.1284442395657699},{"$f":"RevReq!AN31","v":7.7686489498445299},{"$f":"RevReq!AO31","v":7.4088536601232899},{"$f":"RevReq!AP31","v":7.0490583704020491},{"$f":"RevReq!AQ31","v":6.6892630806808082},{"$f":"RevReq!AR31","v":6.3294677909595674},{"$f":"RevReq!AS31","v":5.9696725012383265},{"$f":"RevReq!AT31","v":5.6098772115170856},{"$f":"RevReq!AU31","v":5.2500819217958448},{"$f":"RevReq!AV31","v":4.8902866320746048},{"$f":"RevReq!AW31","v":4.5304913423533639},{"$f":"RevReq!AX31","v":4.1706960526321231},{"$f":"RevReq!AY31","v":3.8109007629108822},{"$f":"RevReq!AZ31","v":0.63593986259018731},{"$f":"RevReq!BA31","v":2.156809808362462E-3},{"$f":"RevReq!BB31","v":1.4322945284951337E-15},{"$f":"RevReq!BC31","v":1.4322945284951337E-15},{"$f":"RevReq!BD31","v":1.4322945284951337E-15},{"$f":"RevReq!BE31","v":1.4322945284951337E-15},{"$f":"RevReq!BF31","v":1.4322945284951337E-15},{"$f":"RevReq!BG31","v":1.4322945284951337E-15},{"$f":"RevReq!BH31","v":1.4322945284951337E-15},{"$f":"RevReq!BI31","v":1.4322945284951337E-15},{"$f":"RevReq!BJ31","v":1.4322945284951337E-15},{"$f":"RevReq!BK31","v":1.4322945284951337E-15},{"$f":"RevReq!BL31","v":1.4322945284951337E-15},{"$f":"RevReq!BM31","v":1.4322945284951337E-15}]
[null,null,{"$f":"MAX($C$142:C158)+1","v":17},{"$f":"D28","v":"Power Delivery"},"Growth","Major Projects Transmission","AFUDC Capital",null,{"$f":"RevReq!K32","v":95.60466479086999},null,null,null,null,null,null,null,null,{"$f":"RevReq!O32","v":0},{"$f":"RevReq!P32","v":0},{"$f":"RevReq!Q32","v":0},{"$f":"RevReq!R32","v":0},{"$f":"RevReq!S32","v":0},{"$f":"RevReq!T32","v":0},{"$f":"RevReq!U32","v":7.5887696118079386},{"$f":"RevReq!V32","v":12.822733525620164},{"$f":"RevReq!W32","v":12.502872138921198},{"$f":"RevReq!X32","v":12.183010752222231},{"$f":"RevReq!Y32","v":11.863149365523265},{"$f":"RevReq!Z32","v":11.543287978824299},{"$f":"RevReq!AA32","v":11.223426592125334},{"$f":"RevReq!AB32","v":10.903565205426366},{"$f":"RevReq!AC32","v":10.5837038187274},{"$f":"RevReq!AD32","v":10.263842432028435},{"$f":"RevReq!AE32","v":9.943981045329469},{"$f":"RevReq!AF32","v":9.6241196586305033},{"$f":"RevReq!AG32","v":9.3042582719315376},{"$f":"RevReq!AH32","v":8.984396885232572},{"$f":"RevReq!AI32","v":8.6645354985336045},{"$f":"RevReq!AJ32","v":8.3446741118346388},{"$f":"RevReq!AK32","v":8.0248127251356731},{"$f":"RevReq!AL32","v":7.7049513384367074},{"$f":"RevReq!AM32","v":7.3850899517377417},{"$f":"RevReq!AN32","v":7.0652285650387761},{"$f":"RevReq!AO32","v":6.7453671783398104},{"$f":"RevReq!AP32","v":6.4255057916408447},{"$f":"RevReq!AQ32","v":6.1056444049418781},{"$f":"RevReq!AR32","v":5.7857830182429124},{"$f":"RevReq!AS32","v":5.4659216315439458},{"$f":"RevReq!AT32","v":5.1460602448449801},{"$f":"RevReq!AU32","v":4.8261988581460145},{"$f":"RevReq!AV32","v":4.5063374714470488},{"$f":"RevReq!AW32","v":4.1864760847480831},{"$f":"RevReq!AX32","v":3.8666146980491169},{"$f":"RevReq!AY32","v":3.5467533113501508},{"$f":"RevReq!AZ32","v":2.2223415912560629},{"$f":"RevReq!BA32","v":8.5937671709708019E-15},{"$f":"RevReq!BB32","v":8.5937671709708019E-15},{"$f":"RevReq!BC32","v":8.5937671709708019E-15},{"$f":"RevReq!BD32","v":8.5937671709708019E-15},{"$f":"RevReq!BE32","v":8.5937671709708019E-15},{"$f":"RevReq!BF32","v":8.5937671709708019E-15},{"$f":"RevReq!BG32","v":8.5937671709708019E-15},{"$f":"RevReq!BH32","v":8.5937671709708019E-15},{"$f":"RevReq!BI32","v":8.5937671709708019E-15},{"$f":"RevReq!BJ32","v":8.5937671709708019E-15},{"$f":"RevReq!BK32","v":8.5937671709708019E-15},{"$f":"RevReq!BL32","v":8.5937671709708019E-15},{"$f":"RevReq!BM32","v":8.5937671709708019E-15}]
[null,null,{"$f":"MAX($C$142:C159)+1","v":18},{"$f":"D29","v":"Power Delivery"},"Reliability","Pensacola UG Modernization","AFUDC Capital",null,{"$f":"RevReq!K33","v":79.620469027000752},null,null,null,null,null,null,null,null,{"$f":"RevReq!O33","v":0},{"$f":"RevReq!P33","v":0},{"$f":"RevReq!Q33","v":0},{"$f":"RevReq!R33","v":0},{"$f":"RevReq!S33","v":0},{"$f":"RevReq!T33","v":0.88298820689717594},{"$f":"RevReq!U33","v":10.579185698729949},{"$f":"RevReq!V33","v":10.372891101463209},{"$f":"RevReq!W33","v":10.098163427035663},{"$f":"RevReq!X33","v":9.8234357526081144},{"$f":"RevReq!Y33","v":9.5487080781805673},{"$f":"RevReq!Z33","v":9.2739804037530202},{"$f":"RevReq!AA33","v":8.9992527293254714},{"$f":"RevReq!AB33","v":8.7245250548979243},{"$f":"RevReq!AC33","v":8.4497973804703754},{"$f":"RevReq!AD33","v":8.1750697060428283},{"$f":"RevReq!AE33","v":7.9003420316152813},{"$f":"RevReq!AF33","v":7.6256143571877342},{"$f":"RevReq!AG33","v":7.3508866827601853},{"$f":"RevReq!AH33","v":7.0761590083326382},{"$f":"RevReq!AI33","v":6.8014313339050911},{"$f":"RevReq!AJ33","v":6.5267036594775441},{"$f":"RevReq!AK33","v":6.251975985049997},{"$f":"RevReq!AL33","v":5.9772483106224499},{"$f":"RevReq!AM33","v":5.7025206361949028},{"$f":"RevReq!AN33","v":5.4277929617673557},{"$f":"RevReq!AO33","v":5.1530652873398086},{"$f":"RevReq!AP33","v":4.8783376129122606},{"$f":"RevReq!AQ33","v":4.6036099384847136},{"$f":"RevReq!AR33","v":4.3288822640571656},{"$f":"RevReq!AS33","v":4.0541545896296176},{"$f":"RevReq!AT33","v":3.7794269152020696},{"$f":"RevReq!AU33","v":3.5046992407745217},{"$f":"RevReq!AV33","v":3.2299715663469737},{"$f":"RevReq!AW33","v":2.9552438919194257},{"$f":"RevReq!AX33","v":0.9540777796060973},{"$f":"RevReq!AY33","v":6.4149163490795219E-3},{"$f":"RevReq!AZ33","v":5.7291781139805346E-15},{"$f":"RevReq!BA33","v":5.7291781139805346E-15},{"$f":"RevReq!BB33","v":5.7291781139805346E-15},{"$f":"RevReq!BC33","v":5.7291781139805346E-15},{"$f":"RevReq!BD33","v":5.7291781139805346E-15},{"$f":"RevReq!BE33","v":5.7291781139805346E-15},{"$f":"RevReq!BF33","v":5.7291781139805346E-15},{"$f":"RevReq!BG33","v":5.7291781139805346E-15},{"$f":"RevReq!BH33","v":5.7291781139805346E-15},{"$f":"RevReq!BI33","v":5.7291781139805346E-15},{"$f":"RevReq!BJ33","v":5.7291781139805346E-15},{"$f":"RevReq!BK33","v":5.7291781139805346E-15},{"$f":"RevReq!BL33","v":5.7291781139805346E-15},{"$f":"RevReq!BM33","v":5.7291781139805346E-15}]
[null,null,{"$f":"MAX($C$142:C160)+1","v":19},{"$f":"D30","v":"Customer Service"},"Projects","Other","AFUDC Capital",null,{"$f":"RevReq!K34","v":0.36206070666075624},null,null,null,null,null,null,null,null,{"$f":"RevReq!O34","v":2.3535763963881722E-2},{"$f":"RevReq!P34","v":5.1736846541608691E-2},{"$f":"RevReq!Q34","v":5.6275261321597533E-2},{"$f":"RevReq!R34","v":5.1244618774547217E-2},{"$f":"RevReq!S34","v":5.3324421752234688E-2},{"$f":"RevReq!T34","v":4.4090835088214667E-2},{"$f":"RevReq!U34","v":3.1626432453909503E-2},{"$f":"RevReq!V34","v":2.8290248144542219E-2},{"$f":"RevReq!W34","v":2.6592294978722682E-2},{"$f":"RevReq!X34","v":2.023083825599099E-2},{"$f":"RevReq!Y34","v":1.1366739929750097E-2},{"$f":"RevReq!Z34","v":3.2513992832870556E-3},{"$f":"RevReq!AA34","v":5.5949005019341158E-18},{"$f":"RevReq!AB34","v":5.5949005019341158E-18},{"$f":"RevReq!AC34","v":5.5949005019341158E-18},{"$f":"RevReq!AD34","v":5.5949005019341158E-18},{"$f":"RevReq!AE34","v":5.5949005019341158E-18},{"$f":"RevReq!AF34","v":5.5949005019341158E-18},{"$f":"RevReq!AG34","v":5.5949005019341158E-18},{"$f":"RevReq!AH34","v":5.5949005019341158E-18},{"$f":"RevReq!AI34","v":5.5949005019341158E-18},{"$f":"RevReq!AJ34","v":5.5949005019341158E-18},{"$f":"RevReq!AK34","v":5.5949005019341158E-18},{"$f":"RevReq!AL34","v":5.5949005019341158E-18},{"$f":"RevReq!AM34","v":5.5949005019341158E-18},{"$f":"RevReq!AN34","v":5.5949005019341158E-18},{"$f":"RevReq!AO34","v":5.5949005019341158E-18},{"$f":"RevReq!AP34","v":5.5949005019341158E-18},{"$f":"RevReq!AQ34","v":5.5949005019341158E-18},{"$f":"RevReq!AR34","v":5.5949005019341158E-18},{"$f":"RevReq!AS34","v":5.5949005019341158E-18},{"$f":"RevReq!AT34","v":5.5949005019341158E-18},{"$f":"RevReq!AU34","v":5.5949005019341158E-18},{"$f":"RevReq!AV34","v":5.5949005019341158E-18},{"$f":"RevReq!AW34","v":5.5949005019341158E-18},{"$f":"RevReq!AX34","v":5.5949005019341158E-18},{"$f":"RevReq!AY34","v":5.5949005019341158E-18},{"$f":"RevReq!AZ34","v":5.5949005019341158E-18},{"$f":"RevReq!BA34","v":5.5949005019341158E-18},{"$f":"RevReq!BB34","v":5.5949005019341158E-18},{"$f":"RevReq!BC34","v":5.5949005019341158E-18},{"$f":"RevReq!BD34","v":5.5949005019341158E-18},{"$f":"RevReq!BE34","v":5.5949005019341158E-18},{"$f":"RevReq!BF34","v":5.5949005019341158E-18},{"$f":"RevReq!BG34","v":5.5949005019341158E-18},{"$f":"RevReq!BH34","v":5.5949005019341158E-18},{"$f":"RevReq!BI34","v":5.5949005019341158E-18},{"$f":"RevReq!BJ34","v":5.5949005019341158E-18},{"$f":"RevReq!BK34","v":5.5949005019341158E-18},{"$f":"RevReq!BL34","v":5.5949005019341158E-18},{"$f":"RevReq!BM34","v":5.5949005019341158E-18}]
[null,null,{"$f":"MAX($C$142:C161)+1","v":20},{"$f":"D31","v":"Engineering & Construction"},"Projects","Okeechobee Energy Center","AFUDC Capital",null,{"$f":"RevReq!K35","v":1048.5402089002812},null,null,null,null,null,null,null,null,{"$f":"RevReq!O35","v":0},{"$f":"RevReq!P35","v":0},{"$f":"RevReq!Q35","v":88.607069279260017},{"$f":"RevReq!R35","v":105.49254546403039},{"$f":"RevReq!S35","v":102.95606426673288},{"$f":"RevReq!T35","v":100.11292652469331},{"$f":"RevReq!U35","v":97.26980860583798},{"$f":"RevReq!V35","v":94.424204546406514},{"$f":"RevReq!W35","v":91.578102583161723},{"$f":"RevReq!X35","v":88.732000619916917},{"$f":"RevReq!Y35","v":85.885898656672126},{"$f":"RevReq!Z35","v":83.039796693427334},{"$f":"RevReq!AA35","v":80.193694730182543},{"$f":"RevReq!AB35","v":77.347592766937737},{"$f":"RevReq!AC35","v":74.501490803692931},{"$f":"RevReq!AD35","v":71.65538884044814},{"$f":"RevReq!AE35","v":68.809286877203348},{"$f":"RevReq!AF35","v":65.963184913958557},{"$f":"RevReq!AG35","v":63.117082950713765},{"$f":"RevReq!AH35","v":60.27098098746896},{"$f":"RevReq!AI35","v":57.424879024224168},{"$f":"RevReq!AJ35","v":54.578777060979377},{"$f":"RevReq!AK35","v":51.732675097734578},{"$f":"RevReq!AL35","v":48.88657313448978},{"$f":"RevReq!AM35","v":46.040471171244981},{"$f":"RevReq!AN35","v":43.194369208000182},{"$f":"RevReq!AO35","v":40.348267244755377},{"$f":"RevReq!AP35","v":37.502165281510578},{"$f":"RevReq!AQ35","v":34.65606331826578},{"$f":"RevReq!AR35","v":31.809961355020977},{"$f":"RevReq!AS35","v":22.057985661057401},{"$f":"RevReq!AT35","v":0.36623336009566854},{"$f":"RevReq!AU35","v":2.3110129711611527E-3},{"$f":"RevReq!AV35","v":1.4252201882620093E-3},{"$f":"RevReq!AW35","v":5.8933309503561928E-4},{"$f":"RevReq!AX35","v":1.1458356227961069E-14},{"$f":"RevReq!AY35","v":1.1458356227961069E-14},{"$f":"RevReq!AZ35","v":1.1458356227961069E-14},{"$f":"RevReq!BA35","v":1.1458356227961069E-14},{"$f":"RevReq!BB35","v":1.1458356227961069E-14},{"$f":"RevReq!BC35","v":1.1458356227961069E-14},{"$f":"RevReq!BD35","v":1.1458356227961069E-14},{"$f":"RevReq!BE35","v":1.1458356227961069E-14},{"$f":"RevReq!BF35","v":1.1458356227961069E-14},{"$f":"RevReq!BG35","v":1.1458356227961069E-14},{"$f":"RevReq!BH35","v":1.1458356227961069E-14},{"$f":"RevReq!BI35","v":1.1458356227961069E-14},{"$f":"RevReq!BJ35","v":1.1458356227961069E-14},{"$f":"RevReq!BK35","v":1.1458356227961069E-14},{"$f":"RevReq!BL35","v":1.1458356227961069E-14},{"$f":"RevReq!BM35","v":1.1458356227961069E-14}]
[null,null,{"$f":"MAX($C$142:C162)+1","v":21},{"$f":"D32","v":"Engineering & Construction"},"Projects","Dania Beach Energy Center","AFUDC Capital",null,{"$f":"RevReq!K36","v":912.83939248177285},null,null,null,null,null,null,null,null,{"$f":"RevReq!O36","v":0},{"$f":"RevReq!P36","v":0},{"$f":"RevReq!Q36","v":0},{"$f":"RevReq!R36","v":0},{"$f":"RevReq!S36","v":0},{"$f":"RevReq!T36","v":69.424182089531229},{"$f":"RevReq!U36","v":117.18560295031762},{"$f":"RevReq!V36","v":114.05312186734176},{"$f":"RevReq!W36","v":110.92064078436587},{"$f":"RevReq!X36","v":107.78815970139004},{"$f":"RevReq!Y36","v":104.65567861841416},{"$f":"RevReq!Z36","v":101.5231975354383},{"$f":"RevReq!AA36","v":98.390716452462442},{"$f":"RevReq!AB36","v":95.258235369486584},{"$f":"RevReq!AC36","v":92.125754286510713},{"$f":"RevReq!AD36","v":88.993273203534855},{"$f":"RevReq!AE36","v":85.860792120558983},{"$f":"RevReq!AF36","v":82.728311037583126},{"$f":"RevReq!AG36","v":79.595829954607268},{"$f":"RevReq!AH36","v":76.463348871631396},{"$f":"RevReq!AI36","v":73.330867788655539},{"$f":"RevReq!AJ36","v":70.198386705679667},{"$f":"RevReq!AK36","v":67.065905622703809},{"$f":"RevReq!AL36","v":63.933424539727945},{"$f":"RevReq!AM36","v":60.80094345675208},{"$f":"RevReq!AN36","v":57.668462373776208},{"$f":"RevReq!AO36","v":54.535981290800343},{"$f":"RevReq!AP36","v":51.403500207824479},{"$f":"RevReq!AQ36","v":48.271019124848607},{"$f":"RevReq!AR36","v":45.138538041872735},{"$f":"RevReq!AS36","v":42.00605695889687},{"$f":"RevReq!AT36","v":38.873575875921006},{"$f":"RevReq!AU36","v":35.741094792945134},{"$f":"RevReq!AV36","v":32.257263423439511},{"$f":"RevReq!AW36","v":0},{"$f":"RevReq!AX36","v":0},{"$f":"RevReq!AY36","v":0},{"$f":"RevReq!AZ36","v":0},{"$f":"RevReq!BA36","v":0},{"$f":"RevReq!BB36","v":0},{"$f":"RevReq!BC36","v":0},{"$f":"RevReq!BD36","v":0},{"$f":"RevReq!BE36","v":0},{"$f":"RevReq!BF36","v":0},{"$f":"RevReq!BG36","v":0},{"$f":"RevReq!BH36","v":0},{"$f":"RevReq!BI36","v":0},{"$f":"RevReq!BJ36","v":0},{"$f":"RevReq!BK36","v":0},{"$f":"RevReq!BL36","v":0},{"$f":"RevReq!BM36","v":0}]
[null,null,{"$f":"MAX($C$142:C163)+1","v":22},{"$f":"D33","v":"Engineering & Construction"},"Projects","Crist Pipeline","AFUDC Capital",null,{"$f":"RevReq!K37","v":146.78813553948524},null,null,null,null,null,null,null,null,{"$f":"RevReq!O37","v":0},{"$f":"RevReq!P37","v":0},{"$f":"RevReq!Q37","v":0},{"$f":"RevReq!R37","v":1.4826456809270021},{"$f":"RevReq!S37","v":17.767872158327293},{"$f":"RevReq!T37","v":17.461605376372379},{"$f":"RevReq!U37","v":16.938037682082296},{"$f":"RevReq!V37","v":16.414469987792209},{"$f":"RevReq!W37","v":15.890902293502126},{"$f":"RevReq!X37","v":15.367334599212043},{"$f":"RevReq!Y37","v":14.843766904921958},{"$f":"RevReq!Z37","v":14.320199210631875},{"$f":"RevReq!AA37","v":13.79663151634179},{"$f":"RevReq!AB37","v":13.273063822051707},{"$f":"RevReq!AC37","v":12.749496127761624},{"$f":"RevReq!AD37","v":12.225928433471541},{"$f":"RevReq!AE37","v":11.702360739181458},{"$f":"RevReq!AF37","v":11.178793044891373},{"$f":"RevReq!AG37","v":10.655225350601288},{"$f":"RevReq!AH37","v":10.131657656311205},{"$f":"RevReq!AI37","v":9.608089962021122},{"$f":"RevReq!AJ37","v":9.0845222677310389},{"$f":"RevReq!AK37","v":8.5609545734409558},{"$f":"RevReq!AL37","v":8.0373868791508727},{"$f":"RevReq!AM37","v":7.5138191848607878},{"$f":"RevReq!AN37","v":6.9902514905707047},{"$f":"RevReq!AO37","v":6.4666837962806207},{"$f":"RevReq!AP37","v":5.9431161019905376},{"$f":"RevReq!AQ37","v":5.0137263104064012},{"$f":"RevReq!AR37","v":6.3934004817040452E-2},{"$f":"RevReq!AS37","v":1.1458356227961069E-14},{"$f":"RevReq!AT37","v":1.1458356227961069E-14},{"$f":"RevReq!AU37","v":1.1458356227961069E-14},{"$f":"RevReq!AV37","v":1.1458356227961069E-14},{"$f":"RevReq!AW37","v":1.1458356227961069E-14},{"$f":"RevReq!AX37","v":1.1458356227961069E-14},{"$f":"RevReq!AY37","v":1.1458356227961069E-14},{"$f":"RevReq!AZ37","v":1.1458356227961069E-14},{"$f":"RevReq!BA37","v":1.1458356227961069E-14},{"$f":"RevReq!BB37","v":1.1458356227961069E-14},{"$f":"RevReq!BC37","v":1.1458356227961069E-14},{"$f":"RevReq!BD37","v":1.1458356227961069E-14},{"$f":"RevReq!BE37","v":1.1458356227961069E-14},{"$f":"RevReq!BF37","v":1.1458356227961069E-14},{"$f":"RevReq!BG37","v":1.1458356227961069E-14},{"$f":"RevReq!BH37","v":1.1458356227961069E-14},{"$f":"RevReq!BI37","v":1.1458356227961069E-14},{"$f":"RevReq!BJ37","v":1.1458356227961069E-14},{"$f":"RevReq!BK37","v":1.1458356227961069E-14},{"$f":"RevReq!BL37","v":1.1458356227961069E-14},{"$f":"RevReq!BM37","v":1.1458356227961069E-14}]
[null,null,{"$f":"MAX($C$142:C164)+1","v":23},{"$f":"D34","v":"Engineering & Construction"},"Projects","North Florida Resiliency Connection","AFUDC Capital",null,{"$f":"RevReq!K38","v":615.10085367457373},null,null,null,null,null,null,null,null,{"$f":"RevReq!O38","v":0},{"$f":"RevReq!P38","v":0},{"$f":"RevReq!Q38","v":0},{"$f":"RevReq!R38","v":0},{"$f":"RevReq!S38","v":0},{"$f":"RevReq!T38","v":45.405452914875404},{"$f":"RevReq!U38","v":76.721531041292579},{"$f":"RevReq!V38","v":74.807722627548074},{"$f":"RevReq!W38","v":72.893914213803569},{"$f":"RevReq!X38","v":70.98010580005905},{"$f":"RevReq!Y38","v":69.06629738631456},{"$f":"RevReq!Z38","v":67.15248897257004},{"$f":"RevReq!AA38","v":65.23868055882555},{"$f":"RevReq!AB38","v":63.324872145081038},{"$f":"RevReq!AC38","v":61.41106373133654},{"$f":"RevReq!AD38","v":59.497255317592028},{"$f":"RevReq!AE38","v":57.583446903847531},{"$f":"RevReq!AF38","v":55.669638490103019},{"$f":"RevReq!AG38","v":53.755830076358521},{"$f":"RevReq!AH38","v":51.842021662614009},{"$f":"RevReq!AI38","v":49.928213248869511},{"$f":"RevReq!AJ38","v":48.014404835124992},{"$f":"RevReq!AK38","v":46.100596421380502},{"$f":"RevReq!AL38","v":44.18678800763599},{"$f":"RevReq!AM38","v":42.272979593891485},{"$f":"RevReq!AN38","v":40.359171180146973},{"$f":"RevReq!AO38","v":38.445362766402468},{"$f":"RevReq!AP38","v":36.531554352657963},{"$f":"RevReq!AQ38","v":34.617745938913458},{"$f":"RevReq!AR38","v":32.703937525168953},{"$f":"RevReq!AS38","v":30.790129111424452},{"$f":"RevReq!AT38","v":28.876320697679944},{"$f":"RevReq!AU38","v":26.962512283935439},{"$f":"RevReq!AV38","v":25.048703870190941},{"$f":"RevReq!AW38","v":23.134895456446444},{"$f":"RevReq!AX38","v":21.221087042701942},{"$f":"RevReq!AY38","v":13.296809844581203},{"$f":"RevReq!AZ38","v":5.729178113980534E-14},{"$f":"RevReq!BA38","v":5.729178113980534E-14},{"$f":"RevReq!BB38","v":5.729178113980534E-14},{"$f":"RevReq!BC38","v":5.729178113980534E-14},{"$f":"RevReq!BD38","v":5.729178113980534E-14},{"$f":"RevReq!BE38","v":5.729178113980534E-14},{"$f":"RevReq!BF38","v":5.729178113980534E-14},{"$f":"RevReq!BG38","v":5.729178113980534E-14},{"$f":"RevReq!BH38","v":5.729178113980534E-14},{"$f":"RevReq!BI38","v":5.729178113980534E-14},{"$f":"RevReq!BJ38","v":5.729178113980534E-14},{"$f":"RevReq!BK38","v":5.729178113980534E-14},{"$f":"RevReq!BL38","v":5.729178113980534E-14},{"$f":"RevReq!BM38","v":5.729178113980534E-14}]
[null,null,{"$f":"MAX($C$142:C165)+1","v":24},{"$f":"D35","v":"Engineering & Construction"},"Projects","Plant Crist Combustion","AFUDC Capital",null,{"$f":"RevReq!K39","v":452.40668342487464},null,null,null,null,null,null,null,null,{"$f":"RevReq!O39","v":0},{"$f":"RevReq!P39","v":0},{"$f":"RevReq!Q39","v":0},{"$f":"RevReq!R39","v":0},{"$f":"RevReq!S39","v":4.9727899439281291},{"$f":"RevReq!T39","v":59.529012781773147},{"$f":"RevReq!U39","v":57.795414237400188},{"$f":"RevReq!V39","v":56.061815693027228},{"$f":"RevReq!W39","v":54.328217148654261},{"$f":"RevReq!X39","v":52.594618604281301},{"$f":"RevReq!Y39","v":50.861020059908334},{"$f":"RevReq!Z39","v":49.127421515535374},{"$f":"RevReq!AA39","v":47.393822971162415},{"$f":"RevReq!AB39","v":45.660224426789455},{"$f":"RevReq!AC39","v":43.926625882416488},{"$f":"RevReq!AD39","v":42.193027338043528},{"$f":"RevReq!AE39","v":40.459428793670568},{"$f":"RevReq!AF39","v":38.725830249297601},{"$f":"RevReq!AG39","v":36.992231704924642},{"$f":"RevReq!AH39","v":35.258633160551682},{"$f":"RevReq!AI39","v":33.525034616178715},{"$f":"RevReq!AJ39","v":31.791436071805759},{"$f":"RevReq!AK39","v":30.057837527432799},{"$f":"RevReq!AL39","v":28.324238983059839},{"$f":"RevReq!AM39","v":26.590640438686879},{"$f":"RevReq!AN39","v":24.85704189431392},{"$f":"RevReq!AO39","v":23.12344334994096},{"$f":"RevReq!AP39","v":21.389844805568},{"$f":"RevReq!AQ39","v":19.65624626119504},{"$f":"RevReq!AR39","v":16.561521407004136},{"$f":"RevReq!AS39","v":2.864589056990267E-14},{"$f":"RevReq!AT39","v":2.864589056990267E-14},{"$f":"RevReq!AU39","v":2.864589056990267E-14},{"$f":"RevReq!AV39","v":2.864589056990267E-14},{"$f":"RevReq!AW39","v":2.864589056990267E-14},{"$f":"RevReq!AX39","v":2.864589056990267E-14},{"$f":"RevReq!AY39","v":2.864589056990267E-14},{"$f":"RevReq!AZ39","v":2.864589056990267E-14},{"$f":"RevReq!BA39","v":2.864589056990267E-14},{"$f":"RevReq!BB39","v":2.864589056990267E-14},{"$f":"RevReq!BC39","v":2.864589056990267E-14},{"$f":"RevReq!BD39","v":2.864589056990267E-14},{"$f":"RevReq!BE39","v":2.864589056990267E-14},{"$f":"RevReq!BF39","v":2.864589056990267E-14},{"$f":"RevReq!BG39","v":2.864589056990267E-14},{"$f":"RevReq!BH39","v":2.864589056990267E-14},{"$f":"RevReq!BI39","v":2.864589056990267E-14},{"$f":"RevReq!BJ39","v":2.864589056990267E-14},{"$f":"RevReq!BK39","v":2.864589056990267E-14},{"$f":"RevReq!BL39","v":2.864589056990267E-14},{"$f":"RevReq!BM39","v":2.864589056990267E-14}]
[null,null,{"$f":"MAX($C$142:C166)+1","v":25},{"$f":"D36","v":"Engineering & Construction"},"Solar",{"$f":"F36","v":"2016 Solar"},"AFUDC Capital",null,{"$f":"RevReq!K40","v":5.4797343613173082},null,null,null,null,null,null,null,null,{"$f":"RevReq!O40","v":3.6865242916258409E-2},{"$f":"RevReq!P40","v":0.44874786253456467},{"$f":"RevReq!Q40","v":0.51767220710608353},{"$f":"RevReq!R40","v":0.50444627546280796},{"$f":"RevReq!S40","v":0.489602942334324},{"$f":"RevReq!T40","v":0.4745121392342041},{"$f":"RevReq!U40","v":0.4594213361340842},{"$f":"RevReq!V40","v":0.44433053303396441},{"$f":"RevReq!W40","v":0.42923972993384452},{"$f":"RevReq!X40","v":0.41414892683372473},{"$f":"RevReq!Y40","v":0.39905812373360483},{"$f":"RevReq!Z40","v":0.38396732063348493},{"$f":"RevReq!AA40","v":0.36887651753336503},{"$f":"RevReq!AB40","v":0.35378571443324525},{"$f":"RevReq!AC40","v":0.33869491133312535},{"$f":"RevReq!AD40","v":0.32360410823300556},{"$f":"RevReq!AE40","v":0.30851330513288566},{"$f":"RevReq!AF40","v":0.29342250203276576},{"$f":"RevReq!AG40","v":0.27833169893264592},{"$f":"RevReq!AH40","v":0.26324089583252608},{"$f":"RevReq!AI40","v":0.24815009273240615},{"$f":"RevReq!AJ40","v":0.23305928963228631},{"$f":"RevReq!AK40","v":0.21796848653216647},{"$f":"RevReq!AL40","v":0.20287768343204657},{"$f":"RevReq!AM40","v":0.18778688033192673},{"$f":"RevReq!AN40","v":0.17269607723180685},{"$f":"RevReq!AO40","v":0.15760527413168698},{"$f":"RevReq!AP40","v":0.14251447103156714},{"$f":"RevReq!AQ40","v":0.1274236679314473},{"$f":"RevReq!AR40","v":0.11233286483132748},{"$f":"RevReq!AS40","v":4.732353822431512E-2},{"$f":"RevReq!AT40","v":6.193165669743662E-3},{"$f":"RevReq!AU40","v":1.7953432895605312E-4},{"$f":"RevReq!AV40","v":1.6927300769646563E-5},{"$f":"RevReq!AW40","v":3.5807363212378341E-16},{"$f":"RevReq!AX40","v":3.5807363212378341E-16},{"$f":"RevReq!AY40","v":3.5807363212378341E-16},{"$f":"RevReq!AZ40","v":3.5807363212378341E-16},{"$f":"RevReq!BA40","v":3.5807363212378341E-16},{"$f":"RevReq!BB40","v":3.5807363212378341E-16},{"$f":"RevReq!BC40","v":3.5807363212378341E-16},{"$f":"RevReq!BD40","v":3.5807363212378341E-16},{"$f":"RevReq!BE40","v":3.5807363212378341E-16},{"$f":"RevReq!BF40","v":3.5807363212378341E-16},{"$f":"RevReq!BG40","v":3.5807363212378341E-16},{"$f":"RevReq!BH40","v":3.5807363212378341E-16},{"$f":"RevReq!BI40","v":3.5807363212378341E-16},{"$f":"RevReq!BJ40","v":3.5807363212378341E-16},{"$f":"RevReq!BK40","v":3.5807363212378341E-16},{"$f":"RevReq!BL40","v":3.5807363212378341E-16},{"$f":"RevReq!BM40","v":3.5807363212378341E-16}]
[null,null,{"$f":"MAX($C$142:C167)+1","v":26},{"$f":"D37","v":"Engineering & Construction"},"Solar",{"$f":"F37","v":"2017 SoBRA"},"AFUDC Capital",null,{"$f":"RevReq!K41","v":484.88112777895469},null,null,null,null,null,null,null,null,{"$f":"RevReq!O41","v":0},{"$f":"RevReq!P41","v":46.758919519319903},{"$f":"RevReq!Q41","v":45.603413640924693},{"$f":"RevReq!R41","v":44.282130699974545},{"$f":"RevReq!S41","v":42.954551562145596},{"$f":"RevReq!T41","v":41.626972424316662},{"$f":"RevReq!U41","v":40.299393286487714},{"$f":"RevReq!V41","v":38.97181414865878},{"$f":"RevReq!W41","v":37.644235010829831},{"$f":"RevReq!X41","v":36.31665587300089},{"$f":"RevReq!Y41","v":34.989076735171949},{"$f":"RevReq!Z41","v":33.661497597343015},{"$f":"RevReq!AA41","v":32.333918459514074},{"$f":"RevReq!AB41","v":31.006339321685132},{"$f":"RevReq!AC41","v":29.678760183856191},{"$f":"RevReq!AD41","v":28.35118104602725},{"$f":"RevReq!AE41","v":27.023601908198309},{"$f":"RevReq!AF41","v":25.696022770369368},{"$f":"RevReq!AG41","v":24.368443632540426},{"$f":"RevReq!AH41","v":23.040864494711485},{"$f":"RevReq!AI41","v":21.713285356882544},{"$f":"RevReq!AJ41","v":20.385706219053603},{"$f":"RevReq!AK41","v":19.058127081224661},{"$f":"RevReq!AL41","v":17.730547943395724},{"$f":"RevReq!AM41","v":16.402968805566786},{"$f":"RevReq!AN41","v":15.075389667737848},{"$f":"RevReq!AO41","v":13.747810529908911},{"$f":"RevReq!AP41","v":12.42023139207997},{"$f":"RevReq!AQ41","v":11.092652254251032},{"$f":"RevReq!AR41","v":9.7650731164220943},{"$f":"RevReq!AS41","v":3.8159346635324045},{"$f":"RevReq!AT41","v":1.4786501761983119E-2},{"$f":"RevReq!AU41","v":4.9494783013419091E-4},{"$f":"RevReq!AV41","v":4.0104246797863746E-14},{"$f":"RevReq!AW41","v":4.0104246797863746E-14},{"$f":"RevReq!AX41","v":4.0104246797863746E-14},{"$f":"RevReq!AY41","v":4.0104246797863746E-14},{"$f":"RevReq!AZ41","v":4.0104246797863746E-14},{"$f":"RevReq!BA41","v":4.0104246797863746E-14},{"$f":"RevReq!BB41","v":4.0104246797863746E-14},{"$f":"RevReq!BC41","v":4.0104246797863746E-14},{"$f":"RevReq!BD41","v":4.0104246797863746E-14},{"$f":"RevReq!BE41","v":4.0104246797863746E-14},{"$f":"RevReq!BF41","v":4.0104246797863746E-14},{"$f":"RevReq!BG41","v":4.0104246797863746E-14},{"$f":"RevReq!BH41","v":4.0104246797863746E-14},{"$f":"RevReq!BI41","v":4.0104246797863746E-14},{"$f":"RevReq!BJ41","v":4.0104246797863746E-14},{"$f":"RevReq!BK41","v":4.0104246797863746E-14},{"$f":"RevReq!BL41","v":4.0104246797863746E-14},{"$f":"RevReq!BM41","v":4.0104246797863746E-14}]
[null,null,{"$f":"MAX($C$142:C168)+1","v":27},{"$f":"D38","v":"Engineering & Construction"},"Solar",{"$f":"F38","v":"2018 SoBRA"},"AFUDC Capital",null,{"$f":"RevReq!K42","v":487.78198904524544},null,null,null,null,null,null,null,null,{"$f":"RevReq!O42","v":0},{"$f":"RevReq!P42","v":39.738089172616114},{"$f":"RevReq!Q42","v":46.623751926801205},{"$f":"RevReq!R42","v":45.288641269905099},{"$f":"RevReq!S42","v":43.938174171983007},{"$f":"RevReq!T42","v":42.587066368275337},{"$f":"RevReq!U42","v":41.23595856456766},{"$f":"RevReq!V42","v":39.88485076085999},{"$f":"RevReq!W42","v":38.53374295715232},{"$f":"RevReq!X42","v":37.18263515344465},{"$f":"RevReq!Y42","v":35.831527349736973},{"$f":"RevReq!Z42","v":34.480419546029296},{"$f":"RevReq!AA42","v":33.129311742321626},{"$f":"RevReq!AB42","v":31.778203938613949},{"$f":"RevReq!AC42","v":30.427096134906279},{"$f":"RevReq!AD42","v":29.075988331198602},{"$f":"RevReq!AE42","v":27.724880527490932},{"$f":"RevReq!AF42","v":26.373772723783254},{"$f":"RevReq!AG42","v":25.022664920075584},{"$f":"RevReq!AH42","v":23.671557116367907},{"$f":"RevReq!AI42","v":22.320449312660237},{"$f":"RevReq!AJ42","v":20.96934150895256},{"$f":"RevReq!AK42","v":19.61823370524489},{"$f":"RevReq!AL42","v":18.267125901537213},{"$f":"RevReq!AM42","v":16.916018097829543},{"$f":"RevReq!AN42","v":15.564910294121869},{"$f":"RevReq!AO42","v":14.213802490414196},{"$f":"RevReq!AP42","v":12.862694686706522},{"$f":"RevReq!AQ42","v":11.511586882998849},{"$f":"RevReq!AR42","v":10.160479079291175},{"$f":"RevReq!AS42","v":5.4316057767852763},{"$f":"RevReq!AT42","v":9.2601325868717152E-3},{"$f":"RevReq!AU42","v":4.2451568599961777E-4},{"$f":"RevReq!AV42","v":1.1458356227961069E-14},{"$f":"RevReq!AW42","v":1.1458356227961069E-14},{"$f":"RevReq!AX42","v":1.1458356227961069E-14},{"$f":"RevReq!AY42","v":1.1458356227961069E-14},{"$f":"RevReq!AZ42","v":1.1458356227961069E-14},{"$f":"RevReq!BA42","v":1.1458356227961069E-14},{"$f":"RevReq!BB42","v":1.1458356227961069E-14},{"$f":"RevReq!BC42","v":1.1458356227961069E-14},{"$f":"RevReq!BD42","v":1.1458356227961069E-14},{"$f":"RevReq!BE42","v":1.1458356227961069E-14},{"$f":"RevReq!BF42","v":1.1458356227961069E-14},{"$f":"RevReq!BG42","v":1.1458356227961069E-14},{"$f":"RevReq!BH42","v":1.1458356227961069E-14},{"$f":"RevReq!BI42","v":1.1458356227961069E-14},{"$f":"RevReq!BJ42","v":1.1458356227961069E-14},{"$f":"RevReq!BK42","v":1.1458356227961069E-14},{"$f":"RevReq!BL42","v":1.1458356227961069E-14},{"$f":"RevReq!BM42","v":1.1458356227961069E-14}]
[null,null,{"$f":"MAX($C$142:C169)+1","v":28},{"$f":"D39","v":"Engineering & Construction"},"Solar",{"$f":"F39","v":"2019 SoBRA"},"AFUDC Capital",null,{"$f":"RevReq!K43","v":441.17937890766819},null,null,null,null,null,null,null,null,{"$f":"RevReq!O43","v":0},{"$f":"RevReq!P43","v":0},{"$f":"RevReq!Q43","v":45.899527017296563},{"$f":"RevReq!R43","v":44.606659624344744},{"$f":"RevReq!S43","v":43.308136685629222},{"$f":"RevReq!T43","v":42.009613746913686},{"$f":"RevReq!U43","v":40.711090808198158},{"$f":"RevReq!V43","v":39.412567869482629},{"$f":"RevReq!W43","v":38.114044930767108},{"$f":"RevReq!X43","v":36.815521992051572},{"$f":"RevReq!Y43","v":35.516999053336043},{"$f":"RevReq!Z43","v":34.218476114620522},{"$f":"RevReq!AA43","v":32.919953175904993},{"$f":"RevReq!AB43","v":31.621430237189465},{"$f":"RevReq!AC43","v":30.322907298473936},{"$f":"RevReq!AD43","v":29.024384359758407},{"$f":"RevReq!AE43","v":27.725861421042879},{"$f":"RevReq!AF43","v":26.42733848232735},{"$f":"RevReq!AG43","v":25.128815543611822},{"$f":"RevReq!AH43","v":23.830292604896297},{"$f":"RevReq!AI43","v":22.531769666180772},{"$f":"RevReq!AJ43","v":21.233246727465239},{"$f":"RevReq!AK43","v":19.934723788749714},{"$f":"RevReq!AL43","v":18.636200850034189},{"$f":"RevReq!AM43","v":17.337677911318664},{"$f":"RevReq!AN43","v":16.039154972603139},{"$f":"RevReq!AO43","v":14.740632033887614},{"$f":"RevReq!AP43","v":13.442109095172089},{"$f":"RevReq!AQ43","v":12.143586156456564},{"$f":"RevReq!AR43","v":10.845063217741036},{"$f":"RevReq!AS43","v":9.5465402790255105},{"$f":"RevReq!AT43","v":3.7113986839267374},{"$f":"RevReq!AU43","v":4.4458585999346013E-4},{"$f":"RevReq!AV43","v":5.1562603025824808E-14},{"$f":"RevReq!AW43","v":5.1562603025824808E-14},{"$f":"RevReq!AX43","v":5.1562603025824808E-14},{"$f":"RevReq!AY43","v":5.1562603025824808E-14},{"$f":"RevReq!AZ43","v":5.1562603025824808E-14},{"$f":"RevReq!BA43","v":5.1562603025824808E-14},{"$f":"RevReq!BB43","v":5.1562603025824808E-14},{"$f":"RevReq!BC43","v":5.1562603025824808E-14},{"$f":"RevReq!BD43","v":5.1562603025824808E-14},{"$f":"RevReq!BE43","v":5.1562603025824808E-14},{"$f":"RevReq!BF43","v":5.1562603025824808E-14},{"$f":"RevReq!BG43","v":5.1562603025824808E-14},{"$f":"RevReq!BH43","v":5.1562603025824808E-14},{"$f":"RevReq!BI43","v":5.1562603025824808E-14},{"$f":"RevReq!BJ43","v":5.1562603025824808E-14},{"$f":"RevReq!BK43","v":5.1562603025824808E-14},{"$f":"RevReq!BL43","v":5.1562603025824808E-14},{"$f":"RevReq!BM43","v":5.1562603025824808E-14}]
[null,null,{"$f":"MAX($C$142:C170)+1","v":29},{"$f":"D40","v":"Engineering & Construction"},"Solar",{"$f":"F40","v":"2020 SoBRA"},"AFUDC Capital",null,{"$f":"RevReq!K44","v":421.56689592172722},null,null,null,null,null,null,null,null,{"$f":"RevReq!O44","v":0},{"$f":"RevReq!P44","v":0},{"$f":"RevReq!Q44","v":0},{"$f":"RevReq!R44","v":36.005563640277281},{"$f":"RevReq!S44","v":46.988922972471457},{"$f":"RevReq!T44","v":45.630929353051577},{"$f":"RevReq!U44","v":44.272935733631705},{"$f":"RevReq!V44","v":42.914942114211826},{"$f":"RevReq!W44","v":41.556948494791946},{"$f":"RevReq!X44","v":40.198954875372074},{"$f":"RevReq!Y44","v":38.840961255952202},{"$f":"RevReq!Z44","v":37.482967636532322},{"$f":"RevReq!AA44","v":36.124974017112443},{"$f":"RevReq!AB44","v":34.766980397692564},{"$f":"RevReq!AC44","v":33.408986778272691},{"$f":"RevReq!AD44","v":32.050993158852812},{"$f":"RevReq!AE44","v":30.69299953943294},{"$f":"RevReq!AF44","v":29.33500592001306},{"$f":"RevReq!AG44","v":27.977012300593188},{"$f":"RevReq!AH44","v":26.619018681173308},{"$f":"RevReq!AI44","v":25.261025061753429},{"$f":"RevReq!AJ44","v":23.903031442333557},{"$f":"RevReq!AK44","v":22.545037822913685},{"$f":"RevReq!AL44","v":21.187044203493805},{"$f":"RevReq!AM44","v":19.829050584073933},{"$f":"RevReq!AN44","v":18.471056964654061},{"$f":"RevReq!AO44","v":17.113063345234188},{"$f":"RevReq!AP44","v":15.755069725814311},{"$f":"RevReq!AQ44","v":14.397076106394438},{"$f":"RevReq!AR44","v":13.039082486974566},{"$f":"RevReq!AS44","v":11.68108886755469},{"$f":"RevReq!AT44","v":10.323095248134818},{"$f":"RevReq!AU44","v":6.236750514698679},{"$f":"RevReq!AV44","v":5.1562603025824808E-14},{"$f":"RevReq!AW44","v":5.1562603025824808E-14},{"$f":"RevReq!AX44","v":5.1562603025824808E-14},{"$f":"RevReq!AY44","v":5.1562603025824808E-14},{"$f":"RevReq!AZ44","v":5.1562603025824808E-14},{"$f":"RevReq!BA44","v":5.1562603025824808E-14},{"$f":"RevReq!BB44","v":5.1562603025824808E-14},{"$f":"RevReq!BC44","v":5.1562603025824808E-14},{"$f":"RevReq!BD44","v":5.1562603025824808E-14},{"$f":"RevReq!BE44","v":5.1562603025824808E-14},{"$f":"RevReq!BF44","v":5.1562603025824808E-14},{"$f":"RevReq!BG44","v":5.1562603025824808E-14},{"$f":"RevReq!BH44","v":5.1562603025824808E-14},{"$f":"RevReq!BI44","v":5.1562603025824808E-14},{"$f":"RevReq!BJ44","v":5.1562603025824808E-14},{"$f":"RevReq!BK44","v":5.1562603025824808E-14},{"$f":"RevReq!BL44","v":5.1562603025824808E-14},{"$f":"RevReq!BM44","v":5.1562603025824808E-14}]
[null,null,{"$f":"MAX($C$142:C171)+1","v":30},{"$f":"D41","v":"Engineering & Construction"},"Solar",{"$f":"F41","v":"SolarTogether"},"AFUDC Capital",null,{"$f":"RevReq!K45","v":536.87535363708434},null,null,null,null,null,null,null,null,{"$f":"RevReq!O45","v":0},{"$f":"RevReq!P45","v":0},{"$f":"RevReq!Q45","v":0},{"$f":"RevReq!R45","v":60.064951718767198},{"$f":"RevReq!S45","v":58.368451348594483},{"$f":"RevReq!T45","v":56.669311720473196},{"$f":"RevReq!U45","v":54.970172092351895},{"$f":"RevReq!V45","v":53.271032464230608},{"$f":"RevReq!W45","v":51.571892836109306},{"$f":"RevReq!X45","v":49.872753207988019},{"$f":"RevReq!Y45","v":48.173613579866718},{"$f":"RevReq!Z45","v":46.474473951745431},{"$f":"RevReq!AA45","v":44.775334323624129},{"$f":"RevReq!AB45","v":43.076194695502842},{"$f":"RevReq!AC45","v":41.377055067381548},{"$f":"RevReq!AD45","v":39.677915439260254},{"$f":"RevReq!AE45","v":37.978775811138966},{"$f":"RevReq!AF45","v":36.279636183017665},{"$f":"RevReq!AG45","v":34.580496554896378},{"$f":"RevReq!AH45","v":32.881356926775084},{"$f":"RevReq!AI45","v":31.182217298653789},{"$f":"RevReq!AJ45","v":29.483077670532495},{"$f":"RevReq!AK45","v":27.783938042411201},{"$f":"RevReq!AL45","v":26.084798414289914},{"$f":"RevReq!AM45","v":24.385658786168616},{"$f":"RevReq!AN45","v":22.686519158047325},{"$f":"RevReq!AO45","v":20.987379529926031},{"$f":"RevReq!AP45","v":19.288239901804737},{"$f":"RevReq!AQ45","v":17.589100273683442},{"$f":"RevReq!AR45","v":15.889960645562148},{"$f":"RevReq!AS45","v":14.190821017440854},{"$f":"RevReq!AT45","v":12.491681389319563},{"$f":"RevReq!AU45","v":4.8558404862715445},{"$f":"RevReq!AV45","v":2.0747365751570189E-4},{"$f":"RevReq!AW45","v":2.864589056990267E-14},{"$f":"RevReq!AX45","v":2.864589056990267E-14},{"$f":"RevReq!AY45","v":2.864589056990267E-14},{"$f":"RevReq!AZ45","v":2.864589056990267E-14},{"$f":"RevReq!BA45","v":2.864589056990267E-14},{"$f":"RevReq!BB45","v":2.864589056990267E-14},{"$f":"RevReq!BC45","v":2.864589056990267E-14},{"$f":"RevReq!BD45","v":2.864589056990267E-14},{"$f":"RevReq!BE45","v":2.864589056990267E-14},{"$f":"RevReq!BF45","v":2.864589056990267E-14},{"$f":"RevReq!BG45","v":2.864589056990267E-14},{"$f":"RevReq!BH45","v":2.864589056990267E-14},{"$f":"RevReq!BI45","v":2.864589056990267E-14},{"$f":"RevReq!BJ45","v":2.864589056990267E-14},{"$f":"RevReq!BK45","v":2.864589056990267E-14},{"$f":"RevReq!BL45","v":2.864589056990267E-14},{"$f":"RevReq!BM45","v":2.864589056990267E-14}]
[null,null,{"$f":"MAX($C$142:C172)+1","v":31},{"$f":"D42","v":"Engineering & Construction"},"Solar",{"$f":"F42","v":"Mason Solar"},"AFUDC Capital",null,{"$f":"RevReq!K46","v":109.37643966173876},null,null,null,null,null,null,null,null,{"$f":"RevReq!O46","v":0},{"$f":"RevReq!P46","v":0},{"$f":"RevReq!Q46","v":0},{"$f":"RevReq!R46","v":8.8321779369858309},{"$f":"RevReq!S46","v":11.557741859079169},{"$f":"RevReq!T46","v":11.266414672098808},{"$f":"RevReq!U46","v":10.975087485118445},{"$f":"RevReq!V46","v":10.683760298138083},{"$f":"RevReq!W46","v":10.392433111157722},{"$f":"RevReq!X46","v":10.101105924177359},{"$f":"RevReq!Y46","v":9.8097787371969964},{"$f":"RevReq!Z46","v":9.5184515502166338},{"$f":"RevReq!AA46","v":9.2271243632362729},{"$f":"RevReq!AB46","v":8.9357971762559103},{"$f":"RevReq!AC46","v":8.6444699892755477},{"$f":"RevReq!AD46","v":8.353142802295185},{"$f":"RevReq!AE46","v":8.0618156153148242},{"$f":"RevReq!AF46","v":7.7704884283344606},{"$f":"RevReq!AG46","v":7.479161241354098},{"$f":"RevReq!AH46","v":7.1878340543737353},{"$f":"RevReq!AI46","v":6.8965068673933745},{"$f":"RevReq!AJ46","v":6.6051796804130118},{"$f":"RevReq!AK46","v":6.3138524934326492},{"$f":"RevReq!AL46","v":6.0225253064522866},{"$f":"RevReq!AM46","v":5.7311981194719248},{"$f":"RevReq!AN46","v":5.4398709324915631},{"$f":"RevReq!AO46","v":5.1485437455112004},{"$f":"RevReq!AP46","v":4.8572165585308378},{"$f":"RevReq!AQ46","v":4.5658893715504769},{"$f":"RevReq!AR46","v":4.2745621845701152},{"$f":"RevReq!AS46","v":3.9832349975897534},{"$f":"RevReq!AT46","v":3.6919078106093925},{"$f":"RevReq!AU46","v":3.4005806236290308},{"$f":"RevReq!AV46","v":3.109253436648669},{"$f":"RevReq!AW46","v":2.8179262496683073},{"$f":"RevReq!AX46","v":2.5265990626879464},{"$f":"RevReq!AY46","v":2.2352718757075847},{"$f":"RevReq!AZ46","v":1.4814909162115883},{"$f":"RevReq!BA46","v":8.5937671709708019E-15},{"$f":"RevReq!BB46","v":8.5937671709708019E-15},{"$f":"RevReq!BC46","v":8.5937671709708019E-15},{"$f":"RevReq!BD46","v":8.5937671709708019E-15},{"$f":"RevReq!BE46","v":8.5937671709708019E-15},{"$f":"RevReq!BF46","v":8.5937671709708019E-15},{"$f":"RevReq!BG46","v":8.5937671709708019E-15},{"$f":"RevReq!BH46","v":8.5937671709708019E-15},{"$f":"RevReq!BI46","v":8.5937671709708019E-15},{"$f":"RevReq!BJ46","v":8.5937671709708019E-15},{"$f":"RevReq!BK46","v":8.5937671709708019E-15},{"$f":"RevReq!BL46","v":8.5937671709708019E-15},{"$f":"RevReq!BM46","v":8.5937671709708019E-15}]
[null,null,{"$f":"MAX($C$142:C173)+1","v":32},{"$f":"D43","v":"Engineering & Construction"},"Solar",{"$f":"F43","v":"Blue Springs Solar"},"AFUDC Capital",null,{"$f":"RevReq!K47","v":101.12142518258258},null,null,null,null,null,null,null,null,{"$f":"RevReq!O47","v":0},{"$f":"RevReq!P47","v":0},{"$f":"RevReq!Q47","v":0},{"$f":"RevReq!R47","v":0},{"$f":"RevReq!S47","v":1.0242460204331785},{"$f":"RevReq!T47","v":12.265613870504138},{"$f":"RevReq!U47","v":11.961553374176079},{"$f":"RevReq!V47","v":11.657492877848016},{"$f":"RevReq!W47","v":11.353432381519957},{"$f":"RevReq!X47","v":11.049371885191897},{"$f":"RevReq!Y47","v":10.745311388863835},{"$f":"RevReq!Z47","v":10.441250892535775},{"$f":"RevReq!AA47","v":10.137190396207716},{"$f":"RevReq!AB47","v":9.8331298998796548},{"$f":"RevReq!AC47","v":9.5290694035515955},{"$f":"RevReq!AD47","v":9.2250089072235344},{"$f":"RevReq!AE47","v":8.9209484108954751},{"$f":"RevReq!AF47","v":8.616887914567414},{"$f":"RevReq!AG47","v":8.3128274182393529},{"$f":"RevReq!AH47","v":8.0087669219112936},{"$f":"RevReq!AI47","v":7.7047064255832325},{"$f":"RevReq!AJ47","v":7.4006459292551714},{"$f":"RevReq!AK47","v":7.0965854329271121},{"$f":"RevReq!AL47","v":6.7925249365990528},{"$f":"RevReq!AM47","v":6.4884644402709917},{"$f":"RevReq!AN47","v":6.1844039439429324},{"$f":"RevReq!AO47","v":5.8803434476148713},{"$f":"RevReq!AP47","v":5.576282951286812},{"$f":"RevReq!AQ47","v":5.2722224549587509},{"$f":"RevReq!AR47","v":4.9681619586306898},{"$f":"RevReq!AS47","v":4.6641014623026287},{"$f":"RevReq!AT47","v":4.3600409659745676},{"$f":"RevReq!AU47","v":4.0559804696465065},{"$f":"RevReq!AV47","v":3.7519199733184458},{"$f":"RevReq!AW47","v":3.4478594769903848},{"$f":"RevReq!AX47","v":3.1437989806623237},{"$f":"RevReq!AY47","v":2.8397384843342626},{"$f":"RevReq!AZ47","v":2.5356779880062019},{"$f":"RevReq!BA47","v":2.2316174916781408},{"$f":"RevReq!BB47","v":0.84285447597020191},{"$f":"RevReq!BC47","v":-1.4322945284951337E-15},{"$f":"RevReq!BD47","v":-1.4322945284951337E-15},{"$f":"RevReq!BE47","v":-1.4322945284951337E-15},{"$f":"RevReq!BF47","v":-1.4322945284951337E-15},{"$f":"RevReq!BG47","v":-1.4322945284951337E-15},{"$f":"RevReq!BH47","v":-1.4322945284951337E-15},{"$f":"RevReq!BI47","v":-1.4322945284951337E-15},{"$f":"RevReq!BJ47","v":-1.4322945284951337E-15},{"$f":"RevReq!BK47","v":-1.4322945284951337E-15},{"$f":"RevReq!BL47","v":-1.4322945284951337E-15},{"$f":"RevReq!BM47","v":-1.4322945284951337E-15}]
[null,null,{"$f":"MAX($C$142:C174)+1","v":33},{"$f":"D44","v":"Engineering & Construction"},"Solar",{"$f":"F44","v":"Cotton Creek Solar"},"AFUDC Capital",null,{"$f":"RevReq!K48","v":103.97249017396442},null,null,null,null,null,null,null,null,{"$f":"RevReq!O48","v":0},{"$f":"RevReq!P48","v":0},{"$f":"RevReq!Q48","v":0},{"$f":"RevReq!R48","v":0},{"$f":"RevReq!S48","v":1.053124094156394},{"$f":"RevReq!T48","v":12.611436353136884},{"$f":"RevReq!U48","v":12.298803032258757},{"$f":"RevReq!V48","v":11.986169711380628},{"$f":"RevReq!W48","v":11.673536390502498},{"$f":"RevReq!X48","v":11.360903069624371},{"$f":"RevReq!Y48","v":11.048269748746243},{"$f":"RevReq!Z48","v":10.735636427868116},{"$f":"RevReq!AA48","v":10.423003106989986},{"$f":"RevReq!AB48","v":10.110369786111857},{"$f":"RevReq!AC48","v":9.7977364652337275},{"$f":"RevReq!AD48","v":9.4851031443556},{"$f":"RevReq!AE48","v":9.1724698234774724},{"$f":"RevReq!AF48","v":8.8598365025993431},{"$f":"RevReq!AG48","v":8.5472031817212155},{"$f":"RevReq!AH48","v":8.2345698608430862},{"$f":"RevReq!AI48","v":7.9219365399649586},{"$f":"RevReq!AJ48","v":7.609303219086831},{"$f":"RevReq!AK48","v":7.2966698982087017},{"$f":"RevReq!AL48","v":6.9840365773305724},{"$f":"RevReq!AM48","v":6.6714032564524448},{"$f":"RevReq!AN48","v":6.3587699355743164},{"$f":"RevReq!AO48","v":6.0461366146961879},{"$f":"RevReq!AP48","v":5.7335032938180586},{"$f":"RevReq!AQ48","v":5.4208699729399301},{"$f":"RevReq!AR48","v":5.1082366520618017},{"$f":"RevReq!AS48","v":4.7956033311836723},{"$f":"RevReq!AT48","v":4.482970010305543},{"$f":"RevReq!AU48","v":4.1703366894274136},{"$f":"RevReq!AV48","v":3.8577033685492852},{"$f":"RevReq!AW48","v":3.5450700476711559},{"$f":"RevReq!AX48","v":3.2324367267930265},{"$f":"RevReq!AY48","v":2.9198034059148981},{"$f":"RevReq!AZ48","v":2.6071700850367678},{"$f":"RevReq!BA48","v":2.2945367641586394},{"$f":"RevReq!BB48","v":0.86661831122993593},{"$f":"RevReq!BC48","v":1.4322945284951337E-15},{"$f":"RevReq!BD48","v":1.4322945284951337E-15},{"$f":"RevReq!BE48","v":1.4322945284951337E-15},{"$f":"RevReq!BF48","v":1.4322945284951337E-15},{"$f":"RevReq!BG48","v":1.4322945284951337E-15},{"$f":"RevReq!BH48","v":1.4322945284951337E-15},{"$f":"RevReq!BI48","v":1.4322945284951337E-15},{"$f":"RevReq!BJ48","v":1.4322945284951337E-15},{"$f":"RevReq!BK48","v":1.4322945284951337E-15},{"$f":"RevReq!BL48","v":1.4322945284951337E-15},{"$f":"RevReq!BM48","v":1.4322945284951337E-15}]
[null,null,{"$f":"MAX($C$142:C175)+1","v":34},{"$f":"D45","v":"Engineering & Construction"},"Solar",{"$f":"F45","v":"Unidentified Future Solar - 2021"},"AFUDC Capital",null,{"$f":"RevReq!K49","v":506.32848114866772},null,null,null,null,null,null,null,null,{"$f":"RevReq!O49","v":0},{"$f":"RevReq!P49","v":0},{"$f":"RevReq!Q49","v":0},{"$f":"RevReq!R49","v":0},{"$f":"RevReq!S49","v":5.4243967860063549},{"$f":"RevReq!T49","v":64.939320640990616},{"$f":"RevReq!U49","v":63.098031147962857},{"$f":"RevReq!V49","v":61.256741654935098},{"$f":"RevReq!W49","v":59.415452161907339},{"$f":"RevReq!X49","v":57.574162668879588},{"$f":"RevReq!Y49","v":55.732873175851829},{"$f":"RevReq!Z49","v":53.89158368282407},{"$f":"RevReq!AA49","v":52.050294189796311},{"$f":"RevReq!AB49","v":50.209004696768552},{"$f":"RevReq!AC49","v":48.367715203740794},{"$f":"RevReq!AD49","v":46.526425710713035},{"$f":"RevReq!AE49","v":44.685136217685276},{"$f":"RevReq!AF49","v":42.843846724657517},{"$f":"RevReq!AG49","v":41.002557231629758},{"$f":"RevReq!AH49","v":39.161267738602},{"$f":"RevReq!AI49","v":37.319978245574241},{"$f":"RevReq!AJ49","v":35.478688752546482},{"$f":"RevReq!AK49","v":33.637399259518723},{"$f":"RevReq!AL49","v":31.796109766490964},{"$f":"RevReq!AM49","v":29.954820273463206},{"$f":"RevReq!AN49","v":28.113530780435447},{"$f":"RevReq!AO49","v":26.272241287407688},{"$f":"RevReq!AP49","v":24.430951794379929},{"$f":"RevReq!AQ49","v":22.58966230135217},{"$f":"RevReq!AR49","v":20.748372808324412},{"$f":"RevReq!AS49","v":18.907083315296656},{"$f":"RevReq!AT49","v":17.065793822268898},{"$f":"RevReq!AU49","v":15.224504329241139},{"$f":"RevReq!AV49","v":13.383214836213387},{"$f":"RevReq!AW49","v":4.1968529375037011},{"$f":"RevReq!AX49","v":4.5833424911844277E-14},{"$f":"RevReq!AY49","v":4.5833424911844277E-14},{"$f":"RevReq!AZ49","v":4.5833424911844277E-14},{"$f":"RevReq!BA49","v":4.5833424911844277E-14},{"$f":"RevReq!BB49","v":4.5833424911844277E-14},{"$f":"RevReq!BC49","v":4.5833424911844277E-14},{"$f":"RevReq!BD49","v":4.5833424911844277E-14},{"$f":"RevReq!BE49","v":4.5833424911844277E-14},{"$f":"RevReq!BF49","v":4.5833424911844277E-14},{"$f":"RevReq!BG49","v":4.5833424911844277E-14},{"$f":"RevReq!BH49","v":4.5833424911844277E-14},{"$f":"RevReq!BI49","v":4.5833424911844277E-14},{"$f":"RevReq!BJ49","v":4.5833424911844277E-14},{"$f":"RevReq!BK49","v":4.5833424911844277E-14},{"$f":"RevReq!BL49","v":4.5833424911844277E-14},{"$f":"RevReq!BM49","v":4.5833424911844277E-14}]
[null,null,{"$f":"MAX($C$142:C176)+1","v":35},{"$f":"D46","v":"Engineering & Construction"},"Solar",{"$f":"F46","v":"Unidentified Future Solar - 2022"},"AFUDC Capital",null,{"$f":"RevReq!K50","v":766.70079164265326},null,null,null,null,null,null,null,null,{"$f":"RevReq!O50","v":0},{"$f":"RevReq!P50","v":0},{"$f":"RevReq!Q50","v":0},{"$f":"RevReq!R50","v":0},{"$f":"RevReq!S50","v":0},{"$f":"RevReq!T50","v":8.7914201747522682},{"$f":"RevReq!U50","v":105.25158115154009},{"$f":"RevReq!V50","v":102.30604980569457},{"$f":"RevReq!W50","v":99.360518459849061},{"$f":"RevReq!X50","v":96.414987114003537},{"$f":"RevReq!Y50","v":93.469455768158014},{"$f":"RevReq!Z50","v":90.523924422312504},{"$f":"RevReq!AA50","v":87.578393076466966},{"$f":"RevReq!AB50","v":84.632861730621457},{"$f":"RevReq!AC50","v":81.687330384775933},{"$f":"RevReq!AD50","v":78.741799038930409},{"$f":"RevReq!AE50","v":75.7962676930849},{"$f":"RevReq!AF50","v":72.850736347239376},{"$f":"RevReq!AG50","v":69.905205001393853},{"$f":"RevReq!AH50","v":66.959673655548329},{"$f":"RevReq!AI50","v":64.014142309702819},{"$f":"RevReq!AJ50","v":61.068610963857296},{"$f":"RevReq!AK50","v":58.123079618011772},{"$f":"RevReq!AL50","v":55.177548272166248},{"$f":"RevReq!AM50","v":52.232016926320725},{"$f":"RevReq!AN50","v":49.286485580475215},{"$f":"RevReq!AO50","v":46.340954234629706},{"$f":"RevReq!AP50","v":43.395422888784182},{"$f":"RevReq!AQ50","v":40.449891542938673},{"$f":"RevReq!AR50","v":37.504360197093149},{"$f":"RevReq!AS50","v":34.55882885124764},{"$f":"RevReq!AT50","v":31.613297505402112},{"$f":"RevReq!AU50","v":28.667766159556603},{"$f":"RevReq!AV50","v":25.722234813711086},{"$f":"RevReq!AW50","v":22.77670346786557},{"$f":"RevReq!AX50","v":7.1628578620547803},{"$f":"RevReq!AY50","v":1.0312520605164962E-13},{"$f":"RevReq!AZ50","v":1.0312520605164962E-13},{"$f":"RevReq!BA50","v":1.0312520605164962E-13},{"$f":"RevReq!BB50","v":1.0312520605164962E-13},{"$f":"RevReq!BC50","v":1.0312520605164962E-13},{"$f":"RevReq!BD50","v":1.0312520605164962E-13},{"$f":"RevReq!BE50","v":1.0312520605164962E-13},{"$f":"RevReq!BF50","v":1.0312520605164962E-13},{"$f":"RevReq!BG50","v":1.0312520605164962E-13},{"$f":"RevReq!BH50","v":1.0312520605164962E-13},{"$f":"RevReq!BI50","v":1.0312520605164962E-13},{"$f":"RevReq!BJ50","v":1.0312520605164962E-13},{"$f":"RevReq!BK50","v":1.0312520605164962E-13},{"$f":"RevReq!BL50","v":1.0312520605164962E-13},{"$f":"RevReq!BM50","v":1.0312520605164962E-13}]
[null,null,{"$f":"MAX($C$142:C177)+1","v":36},{"$f":"D47","v":"Engineering & Construction"},"Solar",{"$f":"F47","v":"Unidentified Future Solar - 2023"},"AFUDC Capital",null,{"$f":"RevReq!K51","v":619.82821804509717},null,null,null,null,null,null,null,null,{"$f":"RevReq!O51","v":0},{"$f":"RevReq!P51","v":0},{"$f":"RevReq!Q51","v":0},{"$f":"RevReq!R51","v":0},{"$f":"RevReq!S51","v":0},{"$f":"RevReq!T51","v":0},{"$f":"RevReq!U51","v":7.6081973466770583},{"$f":"RevReq!V51","v":91.088661563531474},{"$f":"RevReq!W51","v":88.572182404412771},{"$f":"RevReq!X51","v":86.055703245294069},{"$f":"RevReq!Y51","v":83.539224086175352},{"$f":"RevReq!Z51","v":81.022744927056664},{"$f":"RevReq!AA51","v":78.506265767937947},{"$f":"RevReq!AB51","v":75.989786608819259},{"$f":"RevReq!AC51","v":73.473307449700556},{"$f":"RevReq!AD51","v":70.956828290581839},{"$f":"RevReq!AE51","v":68.440349131463137},{"$f":"RevReq!AF51","v":65.923869972344434},{"$f":"RevReq!AG51","v":63.407390813225739},{"$f":"RevReq!AH51","v":60.890911654107036},{"$f":"RevReq!AI51","v":58.374432494988334},{"$f":"RevReq!AJ51","v":55.857953335869631},{"$f":"RevReq!AK51","v":53.341474176750914},{"$f":"RevReq!AL51","v":50.824995017632212},{"$f":"RevReq!AM51","v":48.308515858513509},{"$f":"RevReq!AN51","v":45.792036699394806},{"$f":"RevReq!AO51","v":43.275557540276097},{"$f":"RevReq!AP51","v":40.759078381157387},{"$f":"RevReq!AQ51","v":38.242599222038692},{"$f":"RevReq!AR51","v":35.726120062919996},{"$f":"RevReq!AS51","v":33.209640903801294},{"$f":"RevReq!AT51","v":30.693161744682588},{"$f":"RevReq!AU51","v":28.176682585563885},{"$f":"RevReq!AV51","v":25.660203426445189},{"$f":"RevReq!AW51","v":23.14372426732649},{"$f":"RevReq!AX51","v":20.627245108207791},{"$f":"RevReq!AY51","v":6.5031889464073123},{"$f":"RevReq!AZ51","v":8.0208493595727491E-14},{"$f":"RevReq!BA51","v":8.0208493595727491E-14},{"$f":"RevReq!BB51","v":8.0208493595727491E-14},{"$f":"RevReq!BC51","v":8.0208493595727491E-14},{"$f":"RevReq!BD51","v":8.0208493595727491E-14},{"$f":"RevReq!BE51","v":8.0208493595727491E-14},{"$f":"RevReq!BF51","v":8.0208493595727491E-14},{"$f":"RevReq!BG51","v":8.0208493595727491E-14},{"$f":"RevReq!BH51","v":8.0208493595727491E-14},{"$f":"RevReq!BI51","v":8.0208493595727491E-14},{"$f":"RevReq!BJ51","v":8.0208493595727491E-14},{"$f":"RevReq!BK51","v":8.0208493595727491E-14},{"$f":"RevReq!BL51","v":8.0208493595727491E-14},{"$f":"RevReq!BM51","v":8.0208493595727491E-14}]
[null,null,{"$f":"MAX($C$142:C178)+1","v":37},{"$f":"D48","v":"Engineering & Construction"},"Solar",{"$f":"F48","v":"Unidentified Future Solar - 2024"},"AFUDC Capital",null,{"$f":"RevReq!K52","v":21.804002648553698},null,null,null,null,null,null,null,null,{"$f":"RevReq!O52","v":0},{"$f":"RevReq!P52","v":0},{"$f":"RevReq!Q52","v":0},{"$f":"RevReq!R52","v":0},{"$f":"RevReq!S52","v":0},{"$f":"RevReq!T52","v":0},{"$f":"RevReq!U52","v":0},{"$f":"RevReq!V52","v":0.28414812625491265},{"$f":"RevReq!W52","v":3.4022350101096457},{"$f":"RevReq!X52","v":3.311724950717982},{"$f":"RevReq!Y52","v":3.2212148913263174},{"$f":"RevReq!Z52","v":3.1307048319346533},{"$f":"RevReq!AA52","v":3.0401947725429888},{"$f":"RevReq!AB52","v":2.9496847131513246},{"$f":"RevReq!AC52","v":2.8591746537596605},{"$f":"RevReq!AD52","v":2.7686645943679964},{"$f":"RevReq!AE52","v":2.6781545349763318},{"$f":"RevReq!AF52","v":2.5876444755846677},{"$f":"RevReq!AG52","v":2.4971344161930036},{"$f":"RevReq!AH52","v":2.4066243568013395},{"$f":"RevReq!AI52","v":2.3161142974096749},{"$f":"RevReq!AJ52","v":2.2256042380180108},{"$f":"RevReq!AK52","v":2.1350941786263467},{"$f":"RevReq!AL52","v":2.0445841192346825},{"$f":"RevReq!AM52","v":1.954074059843018},{"$f":"RevReq!AN52","v":1.8635640004513538},{"$f":"RevReq!AO52","v":1.7730539410596897},{"$f":"RevReq!AP52","v":1.6825438816680252},{"$f":"RevReq!AQ52","v":1.5920338222763608},{"$f":"RevReq!AR52","v":1.5015237628846965},{"$f":"RevReq!AS52","v":1.4110137034930319},{"$f":"RevReq!AT52","v":1.3205036441013676},{"$f":"RevReq!AU52","v":1.2299935847097032},{"$f":"RevReq!AV52","v":1.1394835253180386},{"$f":"RevReq!AW52","v":1.0489734659263743},{"$f":"RevReq!AX52","v":0.95846340653471007},{"$f":"RevReq!AY52","v":0.86795334714304551},{"$f":"RevReq!AZ52","v":0.27530004546667858},{"$f":"RevReq!BA52","v":0},{"$f":"RevReq!BB52","v":0},{"$f":"RevReq!BC52","v":0},{"$f":"RevReq!BD52","v":0},{"$f":"RevReq!BE52","v":0},{"$f":"RevReq!BF52","v":0},{"$f":"RevReq!BG52","v":0},{"$f":"RevReq!BH52","v":0},{"$f":"RevReq!BI52","v":0},{"$f":"RevReq!BJ52","v":0},{"$f":"RevReq!BK52","v":0},{"$f":"RevReq!BL52","v":0},{"$f":"RevReq!BM52","v":0}]
[null,null,{"$f":"MAX($C$142:C179)+1","v":38},{"$f":"D49","v":"Engineering & Construction"},"Solar",{"$f":"F49","v":"Unidentified Future Solar - 2025"},"AFUDC Capital",null,{"$f":"RevReq!K53","v":2.995309596196817E-7},null,null,null,null,null,null,null,null,{"$f":"RevReq!O53","v":0},{"$f":"RevReq!P53","v":0},{"$f":"RevReq!Q53","v":0},{"$f":"RevReq!R53","v":0},{"$f":"RevReq!S53","v":0},{"$f":"RevReq!T53","v":0},{"$f":"RevReq!U53","v":0},{"$f":"RevReq!V53","v":0},{"$f":"RevReq!W53","v":4.1973703196200136E-9},{"$f":"RevReq!X53","v":5.0257027698979704E-8},{"$f":"RevReq!Y53","v":4.8920034061454194E-8},{"$f":"RevReq!Z53","v":4.758304042392867E-8},{"$f":"RevReq!AA53","v":4.624604678640316E-8},{"$f":"RevReq!AB53","v":4.4909053148877637E-8},{"$f":"RevReq!AC53","v":4.3572059511352113E-8},{"$f":"RevReq!AD53","v":4.2235065873826589E-8},{"$f":"RevReq!AE53","v":4.0898072236301079E-8},{"$f":"RevReq!AF53","v":3.9561078598775556E-8},{"$f":"RevReq!AG53","v":3.8224084961250032E-8},{"$f":"RevReq!AH53","v":3.6887091323724515E-8},{"$f":"RevReq!AI53","v":3.5550097686198998E-8},{"$f":"RevReq!AJ53","v":3.4213104048673475E-8},{"$f":"RevReq!AK53","v":3.2876110411147951E-8},{"$f":"RevReq!AL53","v":3.1539116773622434E-8},{"$f":"RevReq!AM53","v":3.0202123136096917E-8},{"$f":"RevReq!AN53","v":2.8865129498571394E-8},{"$f":"RevReq!AO53","v":2.7528135861045877E-8},{"$f":"RevReq!AP53","v":2.6191142223520356E-8},{"$f":"RevReq!AQ53","v":2.4854148585994836E-8},{"$f":"RevReq!AR53","v":2.3517154948469313E-8},{"$f":"RevReq!AS53","v":2.2180161310943789E-8},{"$f":"RevReq!AT53","v":2.0843167673418269E-8},{"$f":"RevReq!AU53","v":1.9506174035892748E-8},{"$f":"RevReq!AV53","v":1.8169180398367225E-8},{"$f":"RevReq!AW53","v":1.6832186760841701E-8},{"$f":"RevReq!AX53","v":1.5495193123316181E-8},{"$f":"RevReq!AY53","v":1.4158199485790659E-8},{"$f":"RevReq!AZ53","v":1.2821205848265137E-8},{"$f":"RevReq!BA53","v":4.066668519204775E-9},{"$f":"RevReq!BB53","v":0},{"$f":"RevReq!BC53","v":0},{"$f":"RevReq!BD53","v":0},{"$f":"RevReq!BE53","v":0},{"$f":"RevReq!BF53","v":0},{"$f":"RevReq!BG53","v":0},{"$f":"RevReq!BH53","v":0},{"$f":"RevReq!BI53","v":0},{"$f":"RevReq!BJ53","v":0},{"$f":"RevReq!BK53","v":0},{"$f":"RevReq!BL53","v":0},{"$f":"RevReq!BM53","v":0}]
[null,null,{"$f":"MAX($C$142:C180)+1","v":39},{"$f":"D50","v":"Engineering & Construction"},"Peaker Upgrades",{"$f":"F50","v":"Ft. Lauderdale Peakers"},"AFUDC Capital",null,{"$f":"RevReq!K54","v":43.58170824428214},null,null,null,null,null,null,null,null,{"$f":"RevReq!O54","v":0},{"$f":"RevReq!P54","v":0.33895583321205081},{"$f":"RevReq!Q54","v":4.0656436781007912},{"$f":"RevReq!R54","v":4.0392640654542191},{"$f":"RevReq!S54","v":3.9621829231002765},{"$f":"RevReq!T54","v":3.8675007997748834},{"$f":"RevReq!U54","v":3.7728186764494902},{"$f":"RevReq!V54","v":3.678136553124097},{"$f":"RevReq!W54","v":3.5834544297987039},{"$f":"RevReq!X54","v":3.4887723064733116},{"$f":"RevReq!Y54","v":3.3940901831479184},{"$f":"RevReq!Z54","v":3.2994080598225253},{"$f":"RevReq!AA54","v":3.2047259364971321},{"$f":"RevReq!AB54","v":3.1100438131717389},{"$f":"RevReq!AC54","v":3.0153616898463467},{"$f":"RevReq!AD54","v":2.9206795665209535},{"$f":"RevReq!AE54","v":2.8259974431955603},{"$f":"RevReq!AF54","v":2.7313153198701672},{"$f":"RevReq!AG54","v":2.636633196544774},{"$f":"RevReq!AH54","v":2.5419510732193817},{"$f":"RevReq!AI54","v":2.4472689498939886},{"$f":"RevReq!AJ54","v":2.3525868265685954},{"$f":"RevReq!AK54","v":2.2579047032432022},{"$f":"RevReq!AL54","v":2.1632225799178095},{"$f":"RevReq!AM54","v":2.0685404565924168},{"$f":"RevReq!AN54","v":1.9738583332670234},{"$f":"RevReq!AO54","v":1.8791762099416305},{"$f":"RevReq!AP54","v":1.7844940866162375},{"$f":"RevReq!AQ54","v":1.6898119632908446},{"$f":"RevReq!AR54","v":1.5951298399654514},{"$f":"RevReq!AS54","v":1.5004477166400587},{"$f":"RevReq!AT54","v":1.4057655933146656},{"$f":"RevReq!AU54","v":1.3110834699892726},{"$f":"RevReq!AV54","v":1.2164013466638797},{"$f":"RevReq!AW54","v":1.1217192233384865},{"$f":"RevReq!AX54","v":1.0270371000130936},{"$f":"RevReq!AY54","v":0.40813506361038732},{"$f":"RevReq!AZ54","v":1.1332999662422584E-2},{"$f":"RevReq!BA54","v":1.779964706382096E-3},{"$f":"RevReq!BB54","v":2.1484417927427005E-15},{"$f":"RevReq!BC54","v":2.1484417927427005E-15},{"$f":"RevReq!BD54","v":2.1484417927427005E-15},{"$f":"RevReq!BE54","v":2.1484417927427005E-15},{"$f":"RevReq!BF54","v":2.1484417927427005E-15},{"$f":"RevReq!BG54","v":2.1484417927427005E-15},{"$f":"RevReq!BH54","v":2.1484417927427005E-15},{"$f":"RevReq!BI54","v":2.1484417927427005E-15},{"$f":"RevReq!BJ54","v":2.1484417927427005E-15},{"$f":"RevReq!BK54","v":2.1484417927427005E-15},{"$f":"RevReq!BL54","v":2.1484417927427005E-15},{"$f":"RevReq!BM54","v":2.1484417927427005E-15}]
[null,null,{"$f":"MAX($C$142:C181)+1","v":40},{"$f":"D51","v":"Engineering & Construction"},"Peaker Upgrades",{"$f":"F51","v":"Ft. Myers Peakers"},"AFUDC Capital",null,{"$f":"RevReq!K55","v":2.9872188321096433},null,null,null,null,null,null,null,null,{"$f":"RevReq!O55","v":1.9850646392548729E-2},{"$f":"RevReq!P55","v":0.23975973821600249},{"$f":"RevReq!Q55","v":0.25671262288180907},{"$f":"RevReq!R55","v":0.25489818317792862},{"$f":"RevReq!S55","v":0.248821276711365},{"$f":"RevReq!T55","v":0.24274437024480133},{"$f":"RevReq!U55","v":0.23666746377823769},{"$f":"RevReq!V55","v":0.23059055731167402},{"$f":"RevReq!W55","v":0.22451365084511041},{"$f":"RevReq!X55","v":0.21843674437854674},{"$f":"RevReq!Y55","v":0.2123598379119831},{"$f":"RevReq!Z55","v":0.20628293144541943},{"$f":"RevReq!AA55","v":0.20020602497885581},{"$f":"RevReq!AB55","v":0.19412911851229214},{"$f":"RevReq!AC55","v":0.1880522120457285},{"$f":"RevReq!AD55","v":0.18197530557916483},{"$f":"RevReq!AE55","v":0.17589839911260122},{"$f":"RevReq!AF55","v":0.16982149264603752},{"$f":"RevReq!AG55","v":0.16374458617947391},{"$f":"RevReq!AH55","v":0.15766767971291024},{"$f":"RevReq!AI55","v":0.15159077324634662},{"$f":"RevReq!AJ55","v":0.14551386677978295},{"$f":"RevReq!AK55","v":0.13943696031321931},{"$f":"RevReq!AL55","v":0.13336005384665567},{"$f":"RevReq!AM55","v":0.127283147380092},{"$f":"RevReq!AN55","v":0.12120624091352836},{"$f":"RevReq!AO55","v":0.11512933444696472},{"$f":"RevReq!AP55","v":0.10905242798040107},{"$f":"RevReq!AQ55","v":0.10297552151383742},{"$f":"RevReq!AR55","v":9.6898615047273762E-2},{"$f":"RevReq!AS55","v":9.082170858071012E-2},{"$f":"RevReq!AT55","v":8.4744802114146478E-2},{"$f":"RevReq!AU55","v":7.8667895647582822E-2},{"$f":"RevReq!AV55","v":7.259098918101918E-2},{"$f":"RevReq!AW55","v":6.6514082714455525E-2},{"$f":"RevReq!AX55","v":2.9736704071859691E-2},{"$f":"RevReq!AY55","v":3.4007433379567502E-3},{"$f":"RevReq!AZ55","v":4.3105781501622485E-4},{"$f":"RevReq!BA55","v":4.4759204015472927E-17},{"$f":"RevReq!BB55","v":4.4759204015472927E-17},{"$f":"RevReq!BC55","v":4.4759204015472927E-17},{"$f":"RevReq!BD55","v":4.4759204015472927E-17},{"$f":"RevReq!BE55","v":4.4759204015472927E-17},{"$f":"RevReq!BF55","v":4.4759204015472927E-17},{"$f":"RevReq!BG55","v":4.4759204015472927E-17},{"$f":"RevReq!BH55","v":4.4759204015472927E-17},{"$f":"RevReq!BI55","v":4.4759204015472927E-17},{"$f":"RevReq!BJ55","v":4.4759204015472927E-17},{"$f":"RevReq!BK55","v":4.4759204015472927E-17},{"$f":"RevReq!BL55","v":4.4759204015472927E-17},{"$f":"RevReq!BM55","v":4.4759204015472927E-17}]
[null,null,{"$f":"MAX($C$142:C182)+1","v":41},{"$f":"D52","v":"Engineering & Construction"},"Peaker Upgrades",{"$f":"F52","v":"Ft. Lauderdale Black Start Upgrades"},"AFUDC Capital",null,{"$f":"RevReq!K56","v":0.39076780687012524},null,null,null,null,null,null,null,null,{"$f":"RevReq!O56","v":4.7139978902136739E-2},{"$f":"RevReq!P56","v":4.5084628708327676E-2},{"$f":"RevReq!Q56","v":4.3029278514518626E-2},{"$f":"RevReq!R56","v":4.0973928320709577E-2},{"$f":"RevReq!S56","v":3.8918578126900527E-2},{"$f":"RevReq!T56","v":3.6863227933091464E-2},{"$f":"RevReq!U56","v":3.4807877739282414E-2},{"$f":"RevReq!V56","v":3.2752527545473364E-2},{"$f":"RevReq!W56","v":3.0697177351664308E-2},{"$f":"RevReq!X56","v":2.8641827157855251E-2},{"$f":"RevReq!Y56","v":2.6586476964046202E-2},{"$f":"RevReq!Z56","v":2.4531126770237145E-2},{"$f":"RevReq!AA56","v":2.2475776576428089E-2},{"$f":"RevReq!AB56","v":1.0999627109761843E-2},{"$f":"RevReq!AC56","v":-1.6784701505802348E-17},{"$f":"RevReq!AD56","v":-1.6784701505802348E-17},{"$f":"RevReq!AE56","v":-1.6784701505802348E-17},{"$f":"RevReq!AF56","v":-1.6784701505802348E-17},{"$f":"RevReq!AG56","v":-1.6784701505802348E-17},{"$f":"RevReq!AH56","v":-1.6784701505802348E-17},{"$f":"RevReq!AI56","v":-1.6784701505802348E-17},{"$f":"RevReq!AJ56","v":-1.6784701505802348E-17},{"$f":"RevReq!AK56","v":-1.6784701505802348E-17},{"$f":"RevReq!AL56","v":-1.6784701505802348E-17},{"$f":"RevReq!AM56","v":-1.6784701505802348E-17},{"$f":"RevReq!AN56","v":-1.6784701505802348E-17},{"$f":"RevReq!AO56","v":-1.6784701505802348E-17},{"$f":"RevReq!AP56","v":-1.6784701505802348E-17},{"$f":"RevReq!AQ56","v":-1.6784701505802348E-17},{"$f":"RevReq!AR56","v":-1.6784701505802348E-17},{"$f":"RevReq!AS56","v":-1.6784701505802348E-17},{"$f":"RevReq!AT56","v":-1.6784701505802348E-17},{"$f":"RevReq!AU56","v":-1.6784701505802348E-17},{"$f":"RevReq!AV56","v":-1.6784701505802348E-17},{"$f":"RevReq!AW56","v":-1.6784701505802348E-17},{"$f":"RevReq!AX56","v":-1.6784701505802348E-17},{"$f":"RevReq!AY56","v":-1.6784701505802348E-17},{"$f":"RevReq!AZ56","v":-1.6784701505802348E-17},{"$f":"RevReq!BA56","v":-1.6784701505802348E-17},{"$f":"RevReq!BB56","v":-1.6784701505802348E-17},{"$f":"RevReq!BC56","v":-1.6784701505802348E-17},{"$f":"RevReq!BD56","v":-1.6784701505802348E-17},{"$f":"RevReq!BE56","v":-1.6784701505802348E-17},{"$f":"RevReq!BF56","v":-1.6784701505802348E-17},{"$f":"RevReq!BG56","v":-1.6784701505802348E-17},{"$f":"RevReq!BH56","v":-1.6784701505802348E-17},{"$f":"RevReq!BI56","v":-1.6784701505802348E-17},{"$f":"RevReq!BJ56","v":-1.6784701505802348E-17},{"$f":"RevReq!BK56","v":-1.6784701505802348E-17},{"$f":"RevReq!BL56","v":-1.6784701505802348E-17},{"$f":"RevReq!BM56","v":-1.6784701505802348E-17}]
[null,null,{"$f":"MAX($C$142:C183)+1","v":42},{"$f":"D53","v":"Engineering & Construction"},"Peaker Upgrades",{"$f":"F53","v":"Ft Myers 3A & 3B Upgrades"},"AFUDC Capital",null,{"$f":"RevReq!K57","v":-1.7693220633485205},null,null,null,null,null,null,null,null,{"$f":"RevReq!O57","v":-8.5429115133947409E-2},{"$f":"RevReq!P57","v":-0.16833163750808688},{"$f":"RevReq!Q57","v":-0.16327845198847107},{"$f":"RevReq!R57","v":-0.15822526646885529},{"$f":"RevReq!S57","v":-0.15317208094923948},{"$f":"RevReq!T57","v":-0.14811889542962364},{"$f":"RevReq!U57","v":-0.14306570991000783},{"$f":"RevReq!V57","v":-0.13801252439039205},{"$f":"RevReq!W57","v":-0.13295933887077621},{"$f":"RevReq!X57","v":-0.1279061533511604},{"$f":"RevReq!Y57","v":-0.1228529678315446},{"$f":"RevReq!Z57","v":-0.11779978231192879},{"$f":"RevReq!AA57","v":-0.11274659679231298},{"$f":"RevReq!AB57","v":-0.10769341127269716},{"$f":"RevReq!AC57","v":-0.10264022575308135},{"$f":"RevReq!AD57","v":-9.7587040233465538E-2},{"$f":"RevReq!AE57","v":-9.2533854713849714E-2},{"$f":"RevReq!AF57","v":-8.748066919423389E-2},{"$f":"RevReq!AG57","v":-8.2427483674618079E-2},{"$f":"RevReq!AH57","v":-7.7374298155002269E-2},{"$f":"RevReq!AI57","v":-7.2321112635386445E-2},{"$f":"RevReq!AJ57","v":-6.7267927115770634E-2},{"$f":"RevReq!AK57","v":-6.221474159615481E-2},{"$f":"RevReq!AL57","v":-5.7161556076538993E-2},{"$f":"RevReq!AM57","v":-4.6882904378365092E-2},{"$f":"RevReq!AN57","v":2.2379602007736463E-17},{"$f":"RevReq!AO57","v":2.2379602007736463E-17},{"$f":"RevReq!AP57","v":2.2379602007736463E-17},{"$f":"RevReq!AQ57","v":2.2379602007736463E-17},{"$f":"RevReq!AR57","v":2.2379602007736463E-17},{"$f":"RevReq!AS57","v":2.2379602007736463E-17},{"$f":"RevReq!AT57","v":2.2379602007736463E-17},{"$f":"RevReq!AU57","v":2.2379602007736463E-17},{"$f":"RevReq!AV57","v":2.2379602007736463E-17},{"$f":"RevReq!AW57","v":2.2379602007736463E-17},{"$f":"RevReq!AX57","v":2.2379602007736463E-17},{"$f":"RevReq!AY57","v":2.2379602007736463E-17},{"$f":"RevReq!AZ57","v":2.2379602007736463E-17},{"$f":"RevReq!BA57","v":2.2379602007736463E-17},{"$f":"RevReq!BB57","v":2.2379602007736463E-17},{"$f":"RevReq!BC57","v":2.2379602007736463E-17},{"$f":"RevReq!BD57","v":2.2379602007736463E-17},{"$f":"RevReq!BE57","v":2.2379602007736463E-17},{"$f":"RevReq!BF57","v":2.2379602007736463E-17},{"$f":"RevReq!BG57","v":2.2379602007736463E-17},{"$f":"RevReq!BH57","v":2.2379602007736463E-17},{"$f":"RevReq!BI57","v":2.2379602007736463E-17},{"$f":"RevReq!BJ57","v":2.2379602007736463E-17},{"$f":"RevReq!BK57","v":2.2379602007736463E-17},{"$f":"RevReq!BL57","v":2.2379602007736463E-17},{"$f":"RevReq!BM57","v":2.2379602007736463E-17}]
[null,null,{"$f":"MAX($C$142:C184)+1","v":43},{"$f":"D54","v":"Engineering & Construction"},"Peaker Upgrades",{"$f":"F54","v":"Ft Myers Black Start Upgrades"},"AFUDC Capital",null,{"$f":"RevReq!K58","v":1.5693295000065788},null,null,null,null,null,null,null,null,{"$f":"RevReq!O58","v":0.1909837484518197},{"$f":"RevReq!P58","v":0.18348870350010346},{"$f":"RevReq!Q58","v":0.17498781626343163},{"$f":"RevReq!R58","v":0.16648692902675974},{"$f":"RevReq!S58","v":0.15798604179008788},{"$f":"RevReq!T58","v":0.14948515455341602},{"$f":"RevReq!U58","v":0.14098426731674416},{"$f":"RevReq!V58","v":0.13248338008007229},{"$f":"RevReq!W58","v":0.12398249284340043},{"$f":"RevReq!X58","v":0.11548160560672857},{"$f":"RevReq!Y58","v":0.10698071837005671},{"$f":"RevReq!Z58","v":9.8479831133384849E-2},{"$f":"RevReq!AA58","v":8.9978943896712987E-2},{"$f":"RevReq!AB58","v":1.4369636816442861E-2},{"$f":"RevReq!AC58","v":7.0194117254069585E-5},{"$f":"RevReq!AD58","v":-2.2379602007736463E-17},{"$f":"RevReq!AE58","v":-2.2379602007736463E-17},{"$f":"RevReq!AF58","v":-2.2379602007736463E-17},{"$f":"RevReq!AG58","v":-2.2379602007736463E-17},{"$f":"RevReq!AH58","v":-2.2379602007736463E-17},{"$f":"RevReq!AI58","v":-2.2379602007736463E-17},{"$f":"RevReq!AJ58","v":-2.2379602007736463E-17},{"$f":"RevReq!AK58","v":-2.2379602007736463E-17},{"$f":"RevReq!AL58","v":-2.2379602007736463E-17},{"$f":"RevReq!AM58","v":-2.2379602007736463E-17},{"$f":"RevReq!AN58","v":-2.2379602007736463E-17},{"$f":"RevReq!AO58","v":-2.2379602007736463E-17},{"$f":"RevReq!AP58","v":-2.2379602007736463E-17},{"$f":"RevReq!AQ58","v":-2.2379602007736463E-17},{"$f":"RevReq!AR58","v":-2.2379602007736463E-17},{"$f":"RevReq!AS58","v":-2.2379602007736463E-17},{"$f":"RevReq!AT58","v":-2.2379602007736463E-17},{"$f":"RevReq!AU58","v":-2.2379602007736463E-17},{"$f":"RevReq!AV58","v":-2.2379602007736463E-17},{"$f":"RevReq!AW58","v":-2.2379602007736463E-17},{"$f":"RevReq!AX58","v":-2.2379602007736463E-17},{"$f":"RevReq!AY58","v":-2.2379602007736463E-17},{"$f":"RevReq!AZ58","v":-2.2379602007736463E-17},{"$f":"RevReq!BA58","v":-2.2379602007736463E-17},{"$f":"RevReq!BB58","v":-2.2379602007736463E-17},{"$f":"RevReq!BC58","v":-2.2379602007736463E-17},{"$f":"RevReq!BD58","v":-2.2379602007736463E-17},{"$f":"RevReq!BE58","v":-2.2379602007736463E-17},{"$f":"RevReq!BF58","v":-2.2379602007736463E-17},{"$f":"RevReq!BG58","v":-2.2379602007736463E-17},{"$f":"RevReq!BH58","v":-2.2379602007736463E-17},{"$f":"RevReq!BI58","v":-2.2379602007736463E-17},{"$f":"RevReq!BJ58","v":-2.2379602007736463E-17},{"$f":"RevReq!BK58","v":-2.2379602007736463E-17},{"$f":"RevReq!BL58","v":-2.2379602007736463E-17},{"$f":"RevReq!BM58","v":-2.2379602007736463E-17}]
[null,null,{"$f":"MAX($C$142:C185)+1","v":44},{"$f":"D55","v":"Engineering & Construction"},"Energy Storage",{"$f":"F55","v":"Manatee Battery Storage"},"AFUDC Capital",null,{"$f":"RevReq!K59","v":334.87778893664688},null,null,null,null,null,null,null,null,{"$f":"RevReq!O59","v":0},{"$f":"RevReq!P59","v":0},{"$f":"RevReq!Q59","v":0},{"$f":"RevReq!R59","v":0},{"$f":"RevReq!S59","v":5.6381709453774889},{"$f":"RevReq!T59","v":67.37591531192939},{"$f":"RevReq!U59","v":63.981696454079085},{"$f":"RevReq!V59","v":60.493026463137141},{"$f":"RevReq!W59","v":57.004356472195205},{"$f":"RevReq!X59","v":53.515686481253269},{"$f":"RevReq!Y59","v":50.027016490311333},{"$f":"RevReq!Z59","v":46.538346499369396},{"$f":"RevReq!AA59","v":43.049676508427453},{"$f":"RevReq!AB59","v":39.561006517485517},{"$f":"RevReq!AC59","v":33.337186002210103},{"$f":"RevReq!AD59","v":4.8200847607532613E-2},{"$f":"RevReq!AE59","v":-5.7291781139805346E-15},{"$f":"RevReq!AF59","v":-5.7291781139805346E-15},{"$f":"RevReq!AG59","v":-5.7291781139805346E-15},{"$f":"RevReq!AH59","v":-5.7291781139805346E-15},{"$f":"RevReq!AI59","v":-5.7291781139805346E-15},{"$f":"RevReq!AJ59","v":-5.7291781139805346E-15},{"$f":"RevReq!AK59","v":-5.7291781139805346E-15},{"$f":"RevReq!AL59","v":-5.7291781139805346E-15},{"$f":"RevReq!AM59","v":-5.7291781139805346E-15},{"$f":"RevReq!AN59","v":-5.7291781139805346E-15},{"$f":"RevReq!AO59","v":-5.7291781139805346E-15},{"$f":"RevReq!AP59","v":-5.7291781139805346E-15},{"$f":"RevReq!AQ59","v":-5.7291781139805346E-15},{"$f":"RevReq!AR59","v":-5.7291781139805346E-15},{"$f":"RevReq!AS59","v":-5.7291781139805346E-15},{"$f":"RevReq!AT59","v":-5.7291781139805346E-15},{"$f":"RevReq!AU59","v":-5.7291781139805346E-15},{"$f":"RevReq!AV59","v":-5.7291781139805346E-15},{"$f":"RevReq!AW59","v":-5.7291781139805346E-15},{"$f":"RevReq!AX59","v":-5.7291781139805346E-15},{"$f":"RevReq!AY59","v":-5.7291781139805346E-15},{"$f":"RevReq!AZ59","v":-5.7291781139805346E-15},{"$f":"RevReq!BA59","v":-5.7291781139805346E-15},{"$f":"RevReq!BB59","v":-5.7291781139805346E-15},{"$f":"RevReq!BC59","v":-5.7291781139805346E-15},{"$f":"RevReq!BD59","v":-5.7291781139805346E-15},{"$f":"RevReq!BE59","v":-5.7291781139805346E-15},{"$f":"RevReq!BF59","v":-5.7291781139805346E-15},{"$f":"RevReq!BG59","v":-5.7291781139805346E-15},{"$f":"RevReq!BH59","v":-5.7291781139805346E-15},{"$f":"RevReq!BI59","v":-5.7291781139805346E-15},{"$f":"RevReq!BJ59","v":-5.7291781139805346E-15},{"$f":"RevReq!BK59","v":-5.7291781139805346E-15},{"$f":"RevReq!BL59","v":-5.7291781139805346E-15},{"$f":"RevReq!BM59","v":-5.7291781139805346E-15}]
[null,null,{"$f":"MAX($C$142:C186)+1","v":45},{"$f":"D56","v":"Engineering & Construction"},"Energy Storage",{"$f":"F56","v":"Unidentified Future Battery Storage"},"AFUDC Capital",null,{"$f":"RevReq!K60","v":4.4733837737813507E-7},null,null,null,null,null,null,null,null,{"$f":"RevReq!O60","v":0},{"$f":"RevReq!P60","v":0},{"$f":"RevReq!Q60","v":0},{"$f":"RevReq!R60","v":0},{"$f":"RevReq!S60","v":1.4686289150021754E-8},{"$f":"RevReq!T60","v":8.7688197475022215E-8},{"$f":"RevReq!U60","v":8.4767514258584646E-8},{"$f":"RevReq!V60","v":8.0129537713208509E-8},{"$f":"RevReq!W60","v":7.5491561167832373E-8},{"$f":"RevReq!X60","v":7.0853584622456223E-8},{"$f":"RevReq!Y60","v":6.6215608077080087E-8},{"$f":"RevReq!Z60","v":6.1577631531703938E-8},{"$f":"RevReq!AA60","v":5.6939654986327795E-8},{"$f":"RevReq!AB60","v":5.2301678440951645E-8},{"$f":"RevReq!AC60","v":4.0539190798208285E-8},{"$f":"RevReq!AD60","v":8.7637904740976129E-10},{"$f":"RevReq!AE60","v":-1.6007138734629009E-23},{"$f":"RevReq!AF60","v":-1.6007138734629009E-23},{"$f":"RevReq!AG60","v":-1.6007138734629009E-23},{"$f":"RevReq!AH60","v":-1.6007138734629009E-23},{"$f":"RevReq!AI60","v":-1.6007138734629009E-23},{"$f":"RevReq!AJ60","v":-1.6007138734629009E-23},{"$f":"RevReq!AK60","v":-1.6007138734629009E-23},{"$f":"RevReq!AL60","v":-1.6007138734629009E-23},{"$f":"RevReq!AM60","v":-1.6007138734629009E-23},{"$f":"RevReq!AN60","v":-1.6007138734629009E-23},{"$f":"RevReq!AO60","v":-1.6007138734629009E-23},{"$f":"RevReq!AP60","v":-1.6007138734629009E-23},{"$f":"RevReq!AQ60","v":-1.6007138734629009E-23},{"$f":"RevReq!AR60","v":-1.6007138734629009E-23},{"$f":"RevReq!AS60","v":-1.6007138734629009E-23},{"$f":"RevReq!AT60","v":-1.6007138734629009E-23},{"$f":"RevReq!AU60","v":-1.6007138734629009E-23},{"$f":"RevReq!AV60","v":-1.6007138734629009E-23},{"$f":"RevReq!AW60","v":-1.6007138734629009E-23},{"$f":"RevReq!AX60","v":-1.6007138734629009E-23},{"$f":"RevReq!AY60","v":-1.6007138734629009E-23},{"$f":"RevReq!AZ60","v":-1.6007138734629009E-23},{"$f":"RevReq!BA60","v":-1.6007138734629009E-23},{"$f":"RevReq!BB60","v":-1.6007138734629009E-23},{"$f":"RevReq!BC60","v":-1.6007138734629009E-23},{"$f":"RevReq!BD60","v":-1.6007138734629009E-23},{"$f":"RevReq!BE60","v":-1.6007138734629009E-23},{"$f":"RevReq!BF60","v":-1.6007138734629009E-23},{"$f":"RevReq!BG60","v":-1.6007138734629009E-23},{"$f":"RevReq!BH60","v":-1.6007138734629009E-23},{"$f":"RevReq!BI60","v":-1.6007138734629009E-23},{"$f":"RevReq!BJ60","v":-1.6007138734629009E-23},{"$f":"RevReq!BK60","v":-1.6007138734629009E-23},{"$f":"RevReq!BL60","v":-1.6007138734629009E-23},{"$f":"RevReq!BM60","v":-1.6007138734629009E-23}]
[null,null,{"$f":"MAX($C$142:C187)+1","v":46},{"$f":"D57","v":"Engineering & Construction"},"Other",{"$f":"F57","v":"Other"},"AFUDC Capital",null,{"$f":"RevReq!K61","v":1.0520927630847603},null,null,null,null,null,null,null,null,{"$f":"RevReq!O61","v":0},{"$f":"RevReq!P61","v":0},{"$f":"RevReq!Q61","v":0},{"$f":"RevReq!R61","v":6.430901244659136E-2},{"$f":"RevReq!S61","v":0.12665005459288481},{"$f":"RevReq!T61","v":0.12271412196901649},{"$f":"RevReq!U61","v":0.1187781965414792},{"$f":"RevReq!V61","v":0.1148422440510371},{"$f":"RevReq!W61","v":0.11090626527808667},{"$f":"RevReq!X61","v":0.10697028650513621},{"$f":"RevReq!Y61","v":0.10303430773218578},{"$f":"RevReq!Z61","v":9.9098328959235316E-2},{"$f":"RevReq!AA61","v":9.5162350186284869E-2},{"$f":"RevReq!AB61","v":9.1226371413334409E-2},{"$f":"RevReq!AC61","v":8.7290392640383963E-2},{"$f":"RevReq!AD61","v":8.3354413867433516E-2},{"$f":"RevReq!AE61","v":7.941843509448307E-2},{"$f":"RevReq!AF61","v":7.5482456321532623E-2},{"$f":"RevReq!AG61","v":7.1546477548582177E-2},{"$f":"RevReq!AH61","v":6.761049877563173E-2},{"$f":"RevReq!AI61","v":6.3674520002681284E-2},{"$f":"RevReq!AJ61","v":5.9738541229730831E-2},{"$f":"RevReq!AK61","v":5.5802562456780377E-2},{"$f":"RevReq!AL61","v":5.1866583683829931E-2},{"$f":"RevReq!AM61","v":4.7930604910879485E-2},{"$f":"RevReq!AN61","v":4.3994626137929038E-2},{"$f":"RevReq!AO61","v":3.1003317549469205E-2},{"$f":"RevReq!AP61","v":4.4651458780032119E-8},{"$f":"RevReq!AQ61","v":2.9740795116588982E-8},{"$f":"RevReq!AR61","v":1.2294515617493334E-8},{"$f":"RevReq!AS61","v":3.3569403011604695E-17},{"$f":"RevReq!AT61","v":3.3569403011604695E-17},{"$f":"RevReq!AU61","v":3.3569403011604695E-17},{"$f":"RevReq!AV61","v":3.3569403011604695E-17},{"$f":"RevReq!AW61","v":3.3569403011604695E-17},{"$f":"RevReq!AX61","v":3.3569403011604695E-17},{"$f":"RevReq!AY61","v":3.3569403011604695E-17},{"$f":"RevReq!AZ61","v":3.3569403011604695E-17},{"$f":"RevReq!BA61","v":3.3569403011604695E-17},{"$f":"RevReq!BB61","v":3.3569403011604695E-17},{"$f":"RevReq!BC61","v":3.3569403011604695E-17},{"$f":"RevReq!BD61","v":3.3569403011604695E-17},{"$f":"RevReq!BE61","v":3.3569403011604695E-17},{"$f":"RevReq!BF61","v":3.3569403011604695E-17},{"$f":"RevReq!BG61","v":3.3569403011604695E-17},{"$f":"RevReq!BH61","v":3.3569403011604695E-17},{"$f":"RevReq!BI61","v":3.3569403011604695E-17},{"$f":"RevReq!BJ61","v":3.3569403011604695E-17},{"$f":"RevReq!BK61","v":3.3569403011604695E-17},{"$f":"RevReq!BL61","v":3.3569403011604695E-17},{"$f":"RevReq!BM61","v":3.3569403011604695E-17}]
[null,null,{"$f":"MAX($C$142:C188)+1","v":47},{"$f":"D58","v":"Power Delivery"},"Growth",{"$f":"F58","v":"New Service"},"Capital",null,{"$f":"RevReq!K62","v":2107.7715826415442},null,null,null,null,null,null,null,null,{"$f":"RevReq!O62","v":10.859120443060904},{"$f":"RevReq!P62","v":35.025846522582285},{"$f":"RevReq!Q62","v":62.542032200526023},{"$f":"RevReq!R62","v":90.630173044175223},{"$f":"RevReq!S62","v":120.16804992893532},{"$f":"RevReq!T62","v":151.53081448381784},{"$f":"RevReq!U62","v":182.65879941334859},{"$f":"RevReq!V62","v":196.2584185054113},{"$f":"RevReq!W62","v":192.61058377505199},{"$f":"RevReq!X62","v":188.96274904469269},{"$f":"RevReq!Y62","v":185.31491431433338},{"$f":"RevReq!Z62","v":181.66707958397407},{"$f":"RevReq!AA62","v":178.01924485361477},{"$f":"RevReq!AB62","v":174.37141012325546},{"$f":"RevReq!AC62","v":170.72357539289615},{"$f":"RevReq!AD62","v":167.07574066253684},{"$f":"RevReq!AE62","v":163.42790593217754},{"$f":"RevReq!AF62","v":159.78007120181823},{"$f":"RevReq!AG62","v":156.13223647145892},{"$f":"RevReq!AH62","v":152.48440174109962},{"$f":"RevReq!AI62","v":148.83656701074031},{"$f":"RevReq!AJ62","v":145.188732280381},{"$f":"RevReq!AK62","v":141.54089755002173},{"$f":"RevReq!AL62","v":137.89306281966242},{"$f":"RevReq!AM62","v":134.24522808930311},{"$f":"RevReq!AN62","v":130.5973933589438},{"$f":"RevReq!AO62","v":126.9495586285845},{"$f":"RevReq!AP62","v":123.30172389822519},{"$f":"RevReq!AQ62","v":119.65388916786588},{"$f":"RevReq!AR62","v":116.00605443750661},{"$f":"RevReq!AS62","v":112.3582197071473},{"$f":"RevReq!AT62","v":108.71038497678799},{"$f":"RevReq!AU62","v":105.06255024642869},{"$f":"RevReq!AV62","v":101.41471551606938},{"$f":"RevReq!AW62","v":97.766880785710072},{"$f":"RevReq!AX62","v":94.119046055350779},{"$f":"RevReq!AY62","v":90.471211324991472},{"$f":"RevReq!AZ62","v":86.82337659463218},{"$f":"RevReq!BA62","v":83.175541864272873},{"$f":"RevReq!BB62","v":79.527707133913566},{"$f":"RevReq!BC62","v":75.879872403554259},{"$f":"RevReq!BD62","v":72.232037673194952},{"$f":"RevReq!BE62","v":68.58420294283566},{"$f":"RevReq!BF62","v":64.936368212476353},{"$f":"RevReq!BG62","v":61.288533482117053},{"$f":"RevReq!BH62","v":57.640698751757753},{"$f":"RevReq!BI62","v":53.992864021398447},{"$f":"RevReq!BJ62","v":50.34502929103914},{"$f":"RevReq!BK62","v":43.536935372414582},{"$f":"RevReq!BL62","v":35.869231197448748},{"$f":"RevReq!BM62","v":28.228935269849295}]
[null,null,{"$f":"MAX($C$142:C189)+1","v":48},{"$f":"D59","v":"Power Delivery"},"Growth",{"$f":"F59","v":"Reserve Equip"},"Capital",null,{"$f":"RevReq!K63","v":1063.0459061469855},null,null,null,null,null,null,null,null,{"$f":"RevReq!O63","v":5.9363038864647253},{"$f":"RevReq!P63","v":17.154882288393971},{"$f":"RevReq!Q63","v":29.614379068555792},{"$f":"RevReq!R63","v":43.621049925299538},{"$f":"RevReq!S63","v":61.367360265249943},{"$f":"RevReq!T63","v":79.218968909600591},{"$f":"RevReq!U63","v":93.046684147743235},{"$f":"RevReq!V63","v":99.019403309535519},{"$f":"RevReq!W63","v":97.178904949728292},{"$f":"RevReq!X63","v":95.33840658992105},{"$f":"RevReq!Y63","v":93.497908230113822},{"$f":"RevReq!Z63","v":91.657409870306594},{"$f":"RevReq!AA63","v":89.816911510499366},{"$f":"RevReq!AB63","v":87.976413150692139},{"$f":"RevReq!AC63","v":86.135914790884897},{"$f":"RevReq!AD63","v":84.295416431077669},{"$f":"RevReq!AE63","v":82.454918071270441},{"$f":"RevReq!AF63","v":80.614419711463185},{"$f":"RevReq!AG63","v":78.773921351655972},{"$f":"RevReq!AH63","v":76.93342299184873},{"$f":"RevReq!AI63","v":75.092924632041516},{"$f":"RevReq!AJ63","v":73.252426272234274},{"$f":"RevReq!AK63","v":71.411927912427061},{"$f":"RevReq!AL63","v":69.571429552619819},{"$f":"RevReq!AM63","v":67.730931192812591},{"$f":"RevReq!AN63","v":65.890432833005363},{"$f":"RevReq!AO63","v":64.049934473198135},{"$f":"RevReq!AP63","v":62.209436113390908},{"$f":"RevReq!AQ63","v":60.36893775358368},{"$f":"RevReq!AR63","v":58.528439393776452},{"$f":"RevReq!AS63","v":56.687941033969224},{"$f":"RevReq!AT63","v":54.847442674161996},{"$f":"RevReq!AU63","v":53.006944314354755},{"$f":"RevReq!AV63","v":51.166445954547527},{"$f":"RevReq!AW63","v":49.325947594740299},{"$f":"RevReq!AX63","v":47.485449234933071},{"$f":"RevReq!AY63","v":45.644950875125843},{"$f":"RevReq!AZ63","v":43.804452515318609},{"$f":"RevReq!BA63","v":41.963954155511381},{"$f":"RevReq!BB63","v":40.123455795704146},{"$f":"RevReq!BC63","v":38.282957435896918},{"$f":"RevReq!BD63","v":36.44245907608969},{"$f":"RevReq!BE63","v":34.601960716282463},{"$f":"RevReq!BF63","v":32.761462356475235},{"$f":"RevReq!BG63","v":30.920963996668},{"$f":"RevReq!BH63","v":29.080465636860772},{"$f":"RevReq!BI63","v":27.239967277053545},{"$f":"RevReq!BJ63","v":25.399468917246313},{"$f":"RevReq!BK63","v":21.831366650667526},{"$f":"RevReq!BL63","v":18.373218704568483},{"$f":"RevReq!BM63","v":14.548898687752585}]
[null,null,{"$f":"MAX($C$142:C190)+1","v":49},{"$f":"D60","v":"Power Delivery"},"Growth",{"$f":"F60","v":"T&S Expansion"},"Capital",null,{"$f":"RevReq!K64","v":7.7520994607817739},null,null,null,null,null,null,null,null,{"$f":"RevReq!O64","v":5.4751147066825795E-2},{"$f":"RevReq!P64","v":0.15739363734198886},{"$f":"RevReq!Q64","v":0.26207156123145181},{"$f":"RevReq!R64","v":0.36769190016371944},{"$f":"RevReq!S64","v":0.46622499540109236},{"$f":"RevReq!T64","v":0.56468663844455425},{"$f":"RevReq!U64","v":0.66261044452308693},{"$f":"RevReq!V64","v":0.70518778215177635},{"$f":"RevReq!W64","v":0.69201945736655168},{"$f":"RevReq!X64","v":0.6788511325813269},{"$f":"RevReq!Y64","v":0.66568280779610223},{"$f":"RevReq!Z64","v":0.65251448301087744},{"$f":"RevReq!AA64","v":0.63934615822565277},{"$f":"RevReq!AB64","v":0.62617783344042799},{"$f":"RevReq!AC64","v":0.61300950865520343},{"$f":"RevReq!AD64","v":0.59984118386997864},{"$f":"RevReq!AE64","v":0.58667285908475386},{"$f":"RevReq!AF64","v":0.57350453429952908},{"$f":"RevReq!AG64","v":0.56033620951430452},{"$f":"RevReq!AH64","v":0.54716788472907973},{"$f":"RevReq!AI64","v":0.53399955994385495},{"$f":"RevReq!AJ64","v":0.52083123515863039},{"$f":"RevReq!AK64","v":0.50766291037340561},{"$f":"RevReq!AL64","v":0.49449458558818088},{"$f":"RevReq!AM64","v":0.48132626080295615},{"$f":"RevReq!AN64","v":0.46815793601773142},{"$f":"RevReq!AO64","v":0.4549896112325067},{"$f":"RevReq!AP64","v":0.44182128644728197},{"$f":"RevReq!AQ64","v":0.42865296166205724},{"$f":"RevReq!AR64","v":0.41548463687683251},{"$f":"RevReq!AS64","v":0.40231631209160779},{"$f":"RevReq!AT64","v":0.38914798730638306},{"$f":"RevReq!AU64","v":0.37597966252115833},{"$f":"RevReq!AV64","v":0.3628113377359336},{"$f":"RevReq!AW64","v":0.34964301295070888},{"$f":"RevReq!AX64","v":0.3364746881654842},{"$f":"RevReq!AY64","v":0.32330636338025948},{"$f":"RevReq!AZ64","v":0.3101380385950348},{"$f":"RevReq!BA64","v":0.29696971380981013},{"$f":"RevReq!BB64","v":0.2838013890245854},{"$f":"RevReq!BC64","v":0.27063306423936073},{"$f":"RevReq!BD64","v":0.25746473945413606},{"$f":"RevReq!BE64","v":0.24429641466891139},{"$f":"RevReq!BF64","v":0.23112808988368672},{"$f":"RevReq!BG64","v":0.21795976509846204},{"$f":"RevReq!BH64","v":0.20479144031323737},{"$f":"RevReq!BI64","v":0.19162311552801267},{"$f":"RevReq!BJ64","v":0.178454790742788},{"$f":"RevReq!BK64","v":0.14935259576123766},{"$f":"RevReq!BL64","v":0.12150537865097115},{"$f":"RevReq!BM64","v":9.2789707158508497E-2}]
[null,null,{"$f":"MAX($C$142:C191)+1","v":50},{"$f":"D61","v":"Power Delivery"},"Growth",{"$f":"F61","v":"Distribution Expansion"},"Capital",null,{"$f":"RevReq!K65","v":967.97811622752272},null,null,null,null,null,null,null,null,{"$f":"RevReq!O65","v":2.6105238568227889},{"$f":"RevReq!P65","v":8.7128264702353597},{"$f":"RevReq!Q65","v":16.031784037885895},{"$f":"RevReq!R65","v":25.617991040549896},{"$f":"RevReq!S65","v":40.313854907543359},{"$f":"RevReq!T65","v":60.908856805667483},{"$f":"RevReq!U65","v":88.333499843269863},{"$f":"RevReq!V65","v":102.97027670435465},{"$f":"RevReq!W65","v":100.71087679678718},{"$f":"RevReq!X65","v":98.45147688921972},{"$f":"RevReq!Y65","v":96.192076981652249},{"$f":"RevReq!Z65","v":93.932677074084779},{"$f":"RevReq!AA65","v":91.673277166517323},{"$f":"RevReq!AB65","v":89.413877258949853},{"$f":"RevReq!AC65","v":87.154477351382397},{"$f":"RevReq!AD65","v":84.895077443814927},{"$f":"RevReq!AE65","v":82.635677536247471},{"$f":"RevReq!AF65","v":80.37627762868},{"$f":"RevReq!AG65","v":78.116877721112544},{"$f":"RevReq!AH65","v":75.857477813545074},{"$f":"RevReq!AI65","v":73.598077905977618},{"$f":"RevReq!AJ65","v":71.338677998410162},{"$f":"RevReq!AK65","v":69.079278090842692},{"$f":"RevReq!AL65","v":66.819878183275222},{"$f":"RevReq!AM65","v":64.560478275707766},{"$f":"RevReq!AN65","v":62.301078368140303},{"$f":"RevReq!AO65","v":60.04167846057284},{"$f":"RevReq!AP65","v":57.782278553005376},{"$f":"RevReq!AQ65","v":55.522878645437906},{"$f":"RevReq!AR65","v":53.263478737870443},{"$f":"RevReq!AS65","v":51.00407883030298},{"$f":"RevReq!AT65","v":48.744678922735517},{"$f":"RevReq!AU65","v":46.485279015168054},{"$f":"RevReq!AV65","v":44.225879107600591},{"$f":"RevReq!AW65","v":41.966479200033127},{"$f":"RevReq!AX65","v":39.707079292465664},{"$f":"RevReq!AY65","v":37.447679384898201},{"$f":"RevReq!AZ65","v":35.188279477330738},{"$f":"RevReq!BA65","v":32.889367336933276},{"$f":"RevReq!BB65","v":29.592679474732812},{"$f":"RevReq!BC65","v":26.046243604297803},{"$f":"RevReq!BD65","v":22.463160107297632},{"$f":"RevReq!BE65","v":18.236292446941849},{"$f":"RevReq!BF65","v":12.970333695817255},{"$f":"RevReq!BG65","v":6.9273164662896392},{"$f":"RevReq!BH65","v":6.8750137367766416E-14},{"$f":"RevReq!BI65","v":6.8750137367766416E-14},{"$f":"RevReq!BJ65","v":6.8750137367766416E-14},{"$f":"RevReq!BK65","v":6.8750137367766416E-14},{"$f":"RevReq!BL65","v":6.8750137367766416E-14},{"$f":"RevReq!BM65","v":6.8750137367766416E-14}]
[null,null,{"$f":"MAX($C$142:C192)+1","v":51},{"$f":"D62","v":"Power Delivery"},"Growth",{"$f":"F62","v":"MP Growth"},"Capital",null,{"$f":"RevReq!K66","v":3197.4302313478838},null,null,null,null,null,null,null,null,{"$f":"RevReq!O66","v":13.29903475620938},{"$f":"RevReq!P66","v":43.164640728447928},{"$f":"RevReq!Q66","v":73.564799036723542},{"$f":"RevReq!R66","v":111.79758613977521},{"$f":"RevReq!S66","v":177.35901350013879},{"$f":"RevReq!T66","v":240.94156234197834},{"$f":"RevReq!U66","v":292.5795887086432},{"$f":"RevReq!V66","v":318.3748330697274},{"$f":"RevReq!W66","v":311.52991204312872},{"$f":"RevReq!X66","v":304.68499101653009},{"$f":"RevReq!Y66","v":297.84006998993141},{"$f":"RevReq!Z66","v":290.99514896333272},{"$f":"RevReq!AA66","v":284.1502279367341},{"$f":"RevReq!AB66","v":277.30530691013536},{"$f":"RevReq!AC66","v":270.46038588353673},{"$f":"RevReq!AD66","v":263.61546485693805},{"$f":"RevReq!AE66","v":256.77054383033936},{"$f":"RevReq!AF66","v":249.92562280374068},{"$f":"RevReq!AG66","v":243.080701777142},{"$f":"RevReq!AH66","v":236.23578075054337},{"$f":"RevReq!AI66","v":229.39085972394469},{"$f":"RevReq!AJ66","v":222.545938697346},{"$f":"RevReq!AK66","v":215.70101767074732},{"$f":"RevReq!AL66","v":208.85609664414869},{"$f":"RevReq!AM66","v":202.01117561755001},{"$f":"RevReq!AN66","v":195.16625459095135},{"$f":"RevReq!AO66","v":188.3213335643527},{"$f":"RevReq!AP66","v":181.47641253775402},{"$f":"RevReq!AQ66","v":174.63149151115536},{"$f":"RevReq!AR66","v":167.78657048455671},{"$f":"RevReq!AS66","v":160.94164945795802},{"$f":"RevReq!AT66","v":154.09672843135937},{"$f":"RevReq!AU66","v":147.25180740476071},{"$f":"RevReq!AV66","v":140.40688637816203},{"$f":"RevReq!AW66","v":133.56196535156337},{"$f":"RevReq!AX66","v":126.71704432496469},{"$f":"RevReq!AY66","v":119.87212329836603},{"$f":"RevReq!AZ66","v":113.02720227176735},{"$f":"RevReq!BA66","v":106.1822812451687},{"$f":"RevReq!BB66","v":99.337360218570041},{"$f":"RevReq!BC66","v":89.95711660445491},{"$f":"RevReq!BD66","v":77.636421639750225},{"$f":"RevReq!BE66","v":65.707323943581059},{"$f":"RevReq!BF66","v":52.797260902820732},{"$f":"RevReq!BG66","v":35.328157433947695},{"$f":"RevReq!BH66","v":19.347907333752953},{"$f":"RevReq!BI66","v":6.7464417469754174},{"$f":"RevReq!BJ66","v":3.2083397438290996E-13},{"$f":"RevReq!BK66","v":3.2083397438290996E-13},{"$f":"RevReq!BL66","v":3.2083397438290996E-13},{"$f":"RevReq!BM66","v":3.2083397438290996E-13}]
[null,null,{"$f":"MAX($C$142:C193)+1","v":52},{"$f":"D63","v":"Power Delivery"},"Growth",{"$f":"F63","v":"Existing Customer Increase"},"Capital",null,{"$f":"RevReq!K67","v":68.056576394764932},null,null,null,null,null,null,null,null,{"$f":"RevReq!O67","v":0.39032365228364313},{"$f":"RevReq!P67","v":1.2695698630996133},{"$f":"RevReq!Q67","v":2.3430481034545618},{"$f":"RevReq!R67","v":3.4908186212735868},{"$f":"RevReq!S67","v":4.4599117317861099},{"$f":"RevReq!T67","v":5.2715834839940188},{"$f":"RevReq!U67","v":6.0739460675415726},{"$f":"RevReq!V67","v":6.400807632513752},{"$f":"RevReq!W67","v":6.261392550746586},{"$f":"RevReq!X67","v":6.1219774689794191},{"$f":"RevReq!Y67","v":5.982562387212254},{"$f":"RevReq!Z67","v":5.8431473054450871},{"$f":"RevReq!AA67","v":5.7037322236779211},{"$f":"RevReq!AB67","v":5.5643171419107551},{"$f":"RevReq!AC67","v":5.4249020601435891},{"$f":"RevReq!AD67","v":5.2854869783764222},{"$f":"RevReq!AE67","v":5.1460718966092562},{"$f":"RevReq!AF67","v":5.0066568148420902},{"$f":"RevReq!AG67","v":4.8672417330749234},{"$f":"RevReq!AH67","v":4.7278266513077574},{"$f":"RevReq!AI67","v":4.5884115695405914},{"$f":"RevReq!AJ67","v":4.4489964877734245},{"$f":"RevReq!AK67","v":4.3095814060062585},{"$f":"RevReq!AL67","v":4.1701663242390925},{"$f":"RevReq!AM67","v":4.0307512424719256},{"$f":"RevReq!AN67","v":3.8913361607047592},{"$f":"RevReq!AO67","v":3.7519210789375932},{"$f":"RevReq!AP67","v":3.6125059971704268},{"$f":"RevReq!AQ67","v":3.4730909154032603},{"$f":"RevReq!AR67","v":3.3336758336360939},{"$f":"RevReq!AS67","v":3.1942607518689279},{"$f":"RevReq!AT67","v":3.0548456701017614},{"$f":"RevReq!AU67","v":2.915430588334595},{"$f":"RevReq!AV67","v":2.7760155065674286},{"$f":"RevReq!AW67","v":2.6366004248002621},{"$f":"RevReq!AX67","v":2.4971853430330961},{"$f":"RevReq!AY67","v":2.3577702612659297},{"$f":"RevReq!AZ67","v":2.2183551794987633},{"$f":"RevReq!BA67","v":2.0789400977315973},{"$f":"RevReq!BB67","v":1.9395250159644308},{"$f":"RevReq!BC67","v":1.72569879156794},{"$f":"RevReq!BD67","v":1.425056746004882},{"$f":"RevReq!BE67","v":1.1019147939048517},{"$f":"RevReq!BF67","v":0.7826130304364749},{"$f":"RevReq!BG67","v":0.51695842672963621},{"$f":"RevReq!BH67","v":0.29836887493332265},{"$f":"RevReq!BI67","v":9.6375376712672017E-2},{"$f":"RevReq!BJ67","v":-7.1614726424756683E-16},{"$f":"RevReq!BK67","v":-7.1614726424756683E-16},{"$f":"RevReq!BL67","v":-7.1614726424756683E-16},{"$f":"RevReq!BM67","v":-7.1614726424756683E-16}]
[null,null,{"$f":"MAX($C$142:C194)+1","v":53},{"$f":"D64","v":"Power Delivery"},"Growth",{"$f":"F64","v":"Other"},"Capital",null,{"$f":"RevReq!K68","v":260.24470703996639},null,null,null,null,null,null,null,null,{"$f":"RevReq!O68","v":1.1156271691540713},{"$f":"RevReq!P68","v":3.4944284636251473},{"$f":"RevReq!Q68","v":6.9429384542984147},{"$f":"RevReq!R68","v":11.237937098600703},{"$f":"RevReq!S68","v":15.488722596565111},{"$f":"RevReq!T68","v":19.743345491699802},{"$f":"RevReq!U68","v":23.922227048112298},{"$f":"RevReq!V68","v":25.700734969837406},{"$f":"RevReq!W68","v":25.126988052695243},{"$f":"RevReq!X68","v":24.55324113555308},{"$f":"RevReq!Y68","v":23.979494218410917},{"$f":"RevReq!Z68","v":23.40574730126875},{"$f":"RevReq!AA68","v":22.832000384126587},{"$f":"RevReq!AB68","v":22.258253466984424},{"$f":"RevReq!AC68","v":21.684506549842261},{"$f":"RevReq!AD68","v":21.110759632700098},{"$f":"RevReq!AE68","v":20.537012715557932},{"$f":"RevReq!AF68","v":19.963265798415772},{"$f":"RevReq!AG68","v":19.389518881273606},{"$f":"RevReq!AH68","v":18.815771964131446},{"$f":"RevReq!AI68","v":18.242025046989284},{"$f":"RevReq!AJ68","v":17.668278129847121},{"$f":"RevReq!AK68","v":17.094531212704958},{"$f":"RevReq!AL68","v":16.520784295562795},{"$f":"RevReq!AM68","v":15.947037378420632},{"$f":"RevReq!AN68","v":15.373290461278469},{"$f":"RevReq!AO68","v":14.799543544136306},{"$f":"RevReq!AP68","v":14.225796626994139},{"$f":"RevReq!AQ68","v":13.652049709851976},{"$f":"RevReq!AR68","v":13.078302792709813},{"$f":"RevReq!AS68","v":12.50455587556765},{"$f":"RevReq!AT68","v":11.930808958425487},{"$f":"RevReq!AU68","v":11.357062041283324},{"$f":"RevReq!AV68","v":10.783315124141161},{"$f":"RevReq!AW68","v":10.209568206998998},{"$f":"RevReq!AX68","v":9.6358212898568354},{"$f":"RevReq!AY68","v":9.0620743727146724},{"$f":"RevReq!AZ68","v":8.4883274555725095},{"$f":"RevReq!BA68","v":7.8976946860586601},{"$f":"RevReq!BB68","v":6.8841219496771986},{"$f":"RevReq!BC68","v":5.8384101966921129},{"$f":"RevReq!BD68","v":4.4892890149112699},{"$f":"RevReq!BE68","v":3.2432889299346823},{"$f":"RevReq!BF68","v":2.0599307033845715},{"$f":"RevReq!BG68","v":0.96440833339451371},{"$f":"RevReq!BH68","v":2.5781301512912404E-14},{"$f":"RevReq!BI68","v":2.5781301512912404E-14},{"$f":"RevReq!BJ68","v":2.5781301512912404E-14},{"$f":"RevReq!BK68","v":2.5781301512912404E-14},{"$f":"RevReq!BL68","v":2.5781301512912404E-14},{"$f":"RevReq!BM68","v":2.5781301512912404E-14}]
[null,null,{"$f":"MAX($C$142:C195)+1","v":54},{"$f":"D65","v":"Power Delivery"},"Reliability",{"$f":"F65","v":"T&S Planned Reliability"},"Capital",null,{"$f":"RevReq!K69","v":1250.87645461642},null,null,null,null,null,null,null,null,{"$f":"RevReq!O69","v":3.8692595199727746},{"$f":"RevReq!P69","v":11.886972580953074},{"$f":"RevReq!Q69","v":23.920550230351687},{"$f":"RevReq!R69","v":40.509656831652826},{"$f":"RevReq!S69","v":60.119663623668409},{"$f":"RevReq!T69","v":84.120811750321366},{"$f":"RevReq!U69","v":110.60739392622489},{"$f":"RevReq!V69","v":122.8689568019963},{"$f":"RevReq!W69","v":120.60916585682689},{"$f":"RevReq!X69","v":118.34937491165748},{"$f":"RevReq!Y69","v":116.08958396648808},{"$f":"RevReq!Z69","v":113.82979302131866},{"$f":"RevReq!AA69","v":111.57000207614927},{"$f":"RevReq!AB69","v":109.31021113097984},{"$f":"RevReq!AC69","v":107.05042018581044},{"$f":"RevReq!AD69","v":104.79062924064102},{"$f":"RevReq!AE69","v":102.53083829547163},{"$f":"RevReq!AF69","v":100.2710473503022},{"$f":"RevReq!AG69","v":98.011256405132812},{"$f":"RevReq!AH69","v":95.751465459963384},{"$f":"RevReq!AI69","v":93.491674514793985},{"$f":"RevReq!AJ69","v":91.231883569624571},{"$f":"RevReq!AK69","v":88.972092624455172},{"$f":"RevReq!AL69","v":86.712301679285744},{"$f":"RevReq!AM69","v":84.452510734116345},{"$f":"RevReq!AN69","v":82.192719788946931},{"$f":"RevReq!AO69","v":79.932928843777518},{"$f":"RevReq!AP69","v":77.673137898608104},{"$f":"RevReq!AQ69","v":75.413346953438705},{"$f":"RevReq!AR69","v":73.153556008269291},{"$f":"RevReq!AS69","v":70.893765063099892},{"$f":"RevReq!AT69","v":68.633974117930478},{"$f":"RevReq!AU69","v":66.374183172761064},{"$f":"RevReq!AV69","v":64.114392227591651},{"$f":"RevReq!AW69","v":61.854601282422244},{"$f":"RevReq!AX69","v":59.594810337252831},{"$f":"RevReq!AY69","v":57.335019392083424},{"$f":"RevReq!AZ69","v":55.075228446914011},{"$f":"RevReq!BA69","v":52.815437501744604},{"$f":"RevReq!BB69","v":50.555646556575198},{"$f":"RevReq!BC69","v":48.295855611405784},{"$f":"RevReq!BD69","v":46.036064666236371},{"$f":"RevReq!BE69","v":43.776273721066964},{"$f":"RevReq!BF69","v":41.516482775897558},{"$f":"RevReq!BG69","v":39.256691830728144},{"$f":"RevReq!BH69","v":36.996900885558738},{"$f":"RevReq!BI69","v":34.737109940389324},{"$f":"RevReq!BJ69","v":32.477318995219917},{"$f":"RevReq!BK69","v":29.09148261995395},{"$f":"RevReq!BL69","v":25.57200051499732},{"$f":"RevReq!BM69","v":21.076285733563431}]
[null,null,{"$f":"MAX($C$142:C196)+1","v":55},{"$f":"D66","v":"Power Delivery"},"Reliability",{"$f":"F66","v":"Distribution Automation"},"Capital",null,{"$f":"RevReq!K70","v":1690.7016914791488},null,null,null,null,null,null,null,null,{"$f":"RevReq!O70","v":13.473981298313925},{"$f":"RevReq!P70","v":37.62416799271702},{"$f":"RevReq!Q70","v":59.166535033001196},{"$f":"RevReq!R70","v":82.733363557256439},{"$f":"RevReq!S70","v":107.28990477588135},{"$f":"RevReq!T70","v":130.02417954667408},{"$f":"RevReq!U70","v":151.5289842709181},{"$f":"RevReq!V70","v":160.34900386505237},{"$f":"RevReq!W70","v":156.7362344692888},{"$f":"RevReq!X70","v":153.12346507352527},{"$f":"RevReq!Y70","v":149.5106956777617},{"$f":"RevReq!Z70","v":145.89792628199814},{"$f":"RevReq!AA70","v":142.28515688623457},{"$f":"RevReq!AB70","v":138.67238749047104},{"$f":"RevReq!AC70","v":135.05961809470747},{"$f":"RevReq!AD70","v":131.44684869894394},{"$f":"RevReq!AE70","v":127.83407930318037},{"$f":"RevReq!AF70","v":124.22130990741681},{"$f":"RevReq!AG70","v":120.60854051165327},{"$f":"RevReq!AH70","v":116.99577111588971},{"$f":"RevReq!AI70","v":113.38300172012615},{"$f":"RevReq!AJ70","v":109.77023232436258},{"$f":"RevReq!AK70","v":106.15746292859905},{"$f":"RevReq!AL70","v":102.54469353283548},{"$f":"RevReq!AM70","v":98.931924137071917},{"$f":"RevReq!AN70","v":95.319154741308367},{"$f":"RevReq!AO70","v":91.706385345544817},{"$f":"RevReq!AP70","v":88.093615949781253},{"$f":"RevReq!AQ70","v":84.480846554017688},{"$f":"RevReq!AR70","v":80.868077158254124},{"$f":"RevReq!AS70","v":77.255307762490574},{"$f":"RevReq!AT70","v":73.642538366727024},{"$f":"RevReq!AU70","v":70.02976897096346},{"$f":"RevReq!AV70","v":66.41699957519991},{"$f":"RevReq!AW70","v":62.80423017943636},{"$f":"RevReq!AX70","v":59.191460783672817},{"$f":"RevReq!AY70","v":55.578691387909274},{"$f":"RevReq!AZ70","v":51.965921992145724},{"$f":"RevReq!BA70","v":48.149213802712687},{"$f":"RevReq!BB70","v":39.293768676599768},{"$f":"RevReq!BC70","v":31.942910443598564},{"$f":"RevReq!BD70","v":24.860572069269757},{"$f":"RevReq!BE70","v":17.481203586582808},{"$f":"RevReq!BF70","v":10.886759286764519},{"$f":"RevReq!BG70","v":5.097358122543759},{"$f":"RevReq!BH70","v":1.1458356227961068E-13},{"$f":"RevReq!BI70","v":1.1458356227961068E-13},{"$f":"RevReq!BJ70","v":1.1458356227961068E-13},{"$f":"RevReq!BK70","v":1.1458356227961068E-13},{"$f":"RevReq!BL70","v":1.1458356227961068E-13},{"$f":"RevReq!BM70","v":1.1458356227961068E-13}]
[null,null,{"$f":"MAX($C$142:C197)+1","v":56},{"$f":"D67","v":"Power Delivery"},"Reliability",{"$f":"F67","v":"Cable Rehab"},"Capital",null,{"$f":"RevReq!K71","v":423.37394831432806},null,null,null,null,null,null,null,null,{"$f":"RevReq!O71","v":2.5260245725185593},{"$f":"RevReq!P71","v":7.3044659032543802},{"$f":"RevReq!Q71","v":12.149342488585662},{"$f":"RevReq!R71","v":16.89266927738116},{"$f":"RevReq!S71","v":22.841263214457001},{"$f":"RevReq!T71","v":30.590421769436229},{"$f":"RevReq!U71","v":38.501965126049441},{"$f":"RevReq!V71","v":41.993988202418208},{"$f":"RevReq!W71","v":41.057810801099052},{"$f":"RevReq!X71","v":40.121633399779896},{"$f":"RevReq!Y71","v":39.185455998460732},{"$f":"RevReq!Z71","v":38.249278597141583},{"$f":"RevReq!AA71","v":37.313101195822426},{"$f":"RevReq!AB71","v":36.37692379450327},{"$f":"RevReq!AC71","v":35.440746393184114},{"$f":"RevReq!AD71","v":34.504568991864957},{"$f":"RevReq!AE71","v":33.568391590545801},{"$f":"RevReq!AF71","v":32.632214189226644},{"$f":"RevReq!AG71","v":31.696036787907488},{"$f":"RevReq!AH71","v":30.759859386588332},{"$f":"RevReq!AI71","v":29.823681985269182},{"$f":"RevReq!AJ71","v":28.887504583950026},{"$f":"RevReq!AK71","v":27.95132718263087},{"$f":"RevReq!AL71","v":27.015149781311713},{"$f":"RevReq!AM71","v":26.078972379992557},{"$f":"RevReq!AN71","v":25.1427949786734},{"$f":"RevReq!AO71","v":24.206617577354244},{"$f":"RevReq!AP71","v":23.270440176035088},{"$f":"RevReq!AQ71","v":22.334262774715931},{"$f":"RevReq!AR71","v":21.398085373396775},{"$f":"RevReq!AS71","v":20.461907972077618},{"$f":"RevReq!AT71","v":19.525730570758462},{"$f":"RevReq!AU71","v":18.589553169439313},{"$f":"RevReq!AV71","v":17.653375768120156},{"$f":"RevReq!AW71","v":16.717198366801007},{"$f":"RevReq!AX71","v":15.781020965481853},{"$f":"RevReq!AY71","v":14.844843564162698},{"$f":"RevReq!AZ71","v":13.908666162843545},{"$f":"RevReq!BA71","v":12.934255488619122},{"$f":"RevReq!BB71","v":11.011413766763681},{"$f":"RevReq!BC71","v":9.2714191451714356},{"$f":"RevReq!BD71","v":7.4872769284270433},{"$f":"RevReq!BE71","v":5.9351682836949973},{"$f":"RevReq!BF71","v":3.8371920921325193},{"$f":"RevReq!BG71","v":1.8155317919040839},{"$f":"RevReq!BH71","v":2.864589056990267E-14},{"$f":"RevReq!BI71","v":2.864589056990267E-14},{"$f":"RevReq!BJ71","v":2.864589056990267E-14},{"$f":"RevReq!BK71","v":2.864589056990267E-14},{"$f":"RevReq!BL71","v":2.864589056990267E-14},{"$f":"RevReq!BM71","v":2.864589056990267E-14}]
[null,null,{"$f":"MAX($C$142:C198)+1","v":57},{"$f":"D68","v":"Power Delivery"},"Reliability",{"$f":"F68","v":"Overhead to Underground"},"Capital",null,{"$f":"RevReq!K72","v":55.381168429247907},null,null,null,null,null,null,null,null,{"$f":"RevReq!O72","v":0.24887473169856697},{"$f":"RevReq!P72","v":0.6174797645456368},{"$f":"RevReq!Q72","v":1.4671053951796318},{"$f":"RevReq!R72","v":2.5129752955567457},{"$f":"RevReq!S72","v":3.2798826273105712},{"$f":"RevReq!T72","v":4.1714946344672779},{"$f":"RevReq!U72","v":5.0428013174602224},{"$f":"RevReq!V72","v":5.4149742124183371},{"$f":"RevReq!W72","v":5.2980651289376857},{"$f":"RevReq!X72","v":5.1811560454570333},{"$f":"RevReq!Y72","v":5.064246961976381},{"$f":"RevReq!Z72","v":4.9473378784957287},{"$f":"RevReq!AA72","v":4.8304287950150764},{"$f":"RevReq!AB72","v":4.7135197115344241},{"$f":"RevReq!AC72","v":4.5966106280537726},{"$f":"RevReq!AD72","v":4.4797015445731203},{"$f":"RevReq!AE72","v":4.362792461092468},{"$f":"RevReq!AF72","v":4.2458833776118166},{"$f":"RevReq!AG72","v":4.1289742941311642},{"$f":"RevReq!AH72","v":4.0120652106505119},{"$f":"RevReq!AI72","v":3.8951561271698605},{"$f":"RevReq!AJ72","v":3.7782470436892082},{"$f":"RevReq!AK72","v":3.6613379602085567},{"$f":"RevReq!AL72","v":3.5444288767279044},{"$f":"RevReq!AM72","v":3.4275197932472521},{"$f":"RevReq!AN72","v":3.3106107097666007},{"$f":"RevReq!AO72","v":3.1937016262859483},{"$f":"RevReq!AP72","v":3.0767925428052969},{"$f":"RevReq!AQ72","v":2.9598834593246446},{"$f":"RevReq!AR72","v":2.8429743758439927},{"$f":"RevReq!AS72","v":2.7260652923633408},{"$f":"RevReq!AT72","v":2.6091562088826885},{"$f":"RevReq!AU72","v":2.4922471254020371},{"$f":"RevReq!AV72","v":2.3753380419213848},{"$f":"RevReq!AW72","v":2.2584289584407329},{"$f":"RevReq!AX72","v":2.141519874960081},{"$f":"RevReq!AY72","v":2.0246107914794287},{"$f":"RevReq!AZ72","v":1.9077017079987768},{"$f":"RevReq!BA72","v":1.7907926245181249},{"$f":"RevReq!BB72","v":1.6738835410374731},{"$f":"RevReq!BC72","v":1.5095290797302183},{"$f":"RevReq!BD72","v":1.3264250060038842},{"$f":"RevReq!BE72","v":1.0577383286445015},{"$f":"RevReq!BF72","v":0.76575998761925834},{"$f":"RevReq!BG72","v":0.54458274648260252},{"$f":"RevReq!BH72","v":0.31303970442109458},{"$f":"RevReq!BI72","v":0.10108904283548166},{"$f":"RevReq!BJ72","v":6.4453253782281011E-15},{"$f":"RevReq!BK72","v":6.4453253782281011E-15},{"$f":"RevReq!BL72","v":6.4453253782281011E-15},{"$f":"RevReq!BM72","v":6.4453253782281011E-15}]
[null,null,{"$f":"MAX($C$142:C199)+1","v":58},{"$f":"D69","v":"Power Delivery"},"Reliability",{"$f":"F69","v":"MP Reliability"},"Capital",null,{"$f":"RevReq!K73","v":205.87212601262368},null,null,null,null,null,null,null,null,{"$f":"RevReq!O73","v":0.85099947386009289},{"$f":"RevReq!P73","v":1.7479272934653804},{"$f":"RevReq!Q73","v":1.7753587805151214},{"$f":"RevReq!R73","v":1.7383650631242142},{"$f":"RevReq!S73","v":3.2382387776048311},{"$f":"RevReq!T73","v":6.1204183594209427},{"$f":"RevReq!U73","v":15.793056395602491},{"$f":"RevReq!V73","v":23.853989683560997},{"$f":"RevReq!W73","v":23.358198204394998},{"$f":"RevReq!X73","v":22.862406725229},{"$f":"RevReq!Y73","v":22.366615246063002},{"$f":"RevReq!Z73","v":21.870823766897001},{"$f":"RevReq!AA73","v":21.375032287731003},{"$f":"RevReq!AB73","v":20.879240808565008},{"$f":"RevReq!AC73","v":20.383449329399006},{"$f":"RevReq!AD73","v":19.887657850233005},{"$f":"RevReq!AE73","v":19.39186637106701},{"$f":"RevReq!AF73","v":18.896074891901009},{"$f":"RevReq!AG73","v":18.400283412735011},{"$f":"RevReq!AH73","v":17.904491933569012},{"$f":"RevReq!AI73","v":17.408700454403011},{"$f":"RevReq!AJ73","v":16.912908975237016},{"$f":"RevReq!AK73","v":16.417117496071015},{"$f":"RevReq!AL73","v":15.921326016905017},{"$f":"RevReq!AM73","v":15.425534537739019},{"$f":"RevReq!AN73","v":14.92974305857302},{"$f":"RevReq!AO73","v":14.433951579407022},{"$f":"RevReq!AP73","v":13.938160100241024},{"$f":"RevReq!AQ73","v":13.442368621075026},{"$f":"RevReq!AR73","v":12.946577141909028},{"$f":"RevReq!AS73","v":12.45078566274303},{"$f":"RevReq!AT73","v":11.954994183577032},{"$f":"RevReq!AU73","v":11.459202704411034},{"$f":"RevReq!AV73","v":10.963411225245034},{"$f":"RevReq!AW73","v":10.467619746079036},{"$f":"RevReq!AX73","v":9.9718282669130378},{"$f":"RevReq!AY73","v":9.4760367877470397},{"$f":"RevReq!AZ73","v":8.9802453085810399},{"$f":"RevReq!BA73","v":8.4844538294150436},{"$f":"RevReq!BB73","v":7.9886623502490437},{"$f":"RevReq!BC73","v":7.330636676828103},{"$f":"RevReq!BD73","v":6.6777917258749664},{"$f":"RevReq!BE73","v":6.205677827872214},{"$f":"RevReq!BF73","v":5.7468800660971207},{"$f":"RevReq!BG73","v":4.995094520962561},{"$f":"RevReq!BH73","v":4.004955419822382},{"$f":"RevReq!BI73","v":1.7686014914645378},{"$f":"RevReq!BJ73","v":2.2916712455922139E-14},{"$f":"RevReq!BK73","v":2.2916712455922139E-14},{"$f":"RevReq!BL73","v":2.2916712455922139E-14},{"$f":"RevReq!BM73","v":2.2916712455922139E-14}]
[null,null,{"$f":"MAX($C$142:C200)+1","v":59},{"$f":"D70","v":"Power Delivery"},"Reliability",{"$f":"F70","v":"Other Reliability"},"Capital",null,{"$f":"RevReq!K74","v":1036.0084898718098},null,null,null,null,null,null,null,null,{"$f":"RevReq!O74","v":5.5151352493800347},{"$f":"RevReq!P74","v":17.067241801823215},{"$f":"RevReq!Q74","v":30.036094099453123},{"$f":"RevReq!R74","v":46.839393418246402},{"$f":"RevReq!S74","v":66.523563047349157},{"$f":"RevReq!T74","v":82.866915759076448},{"$f":"RevReq!U74","v":95.329733533739073},{"$f":"RevReq!V74","v":100.13847049475328},{"$f":"RevReq!W74","v":97.891511681158562},{"$f":"RevReq!X74","v":95.644552867563817},{"$f":"RevReq!Y74","v":93.397594053969101},{"$f":"RevReq!Z74","v":91.150635240374385},{"$f":"RevReq!AA74","v":88.90367642677964},{"$f":"RevReq!AB74","v":86.656717613184924},{"$f":"RevReq!AC74","v":84.409758799590193},{"$f":"RevReq!AD74","v":82.162799985995463},{"$f":"RevReq!AE74","v":79.915841172400732},{"$f":"RevReq!AF74","v":77.668882358806002},{"$f":"RevReq!AG74","v":75.421923545211271},{"$f":"RevReq!AH74","v":73.174964731616541},{"$f":"RevReq!AI74","v":70.92800591802181},{"$f":"RevReq!AJ74","v":68.68104710442708},{"$f":"RevReq!AK74","v":66.434088290832349},{"$f":"RevReq!AL74","v":64.187129477237619},{"$f":"RevReq!AM74","v":61.940170663642888},{"$f":"RevReq!AN74","v":59.693211850048158},{"$f":"RevReq!AO74","v":57.446253036453427},{"$f":"RevReq!AP74","v":55.199294222858697},{"$f":"RevReq!AQ74","v":52.952335409263966},{"$f":"RevReq!AR74","v":50.705376595669236},{"$f":"RevReq!AS74","v":48.458417782074505},{"$f":"RevReq!AT74","v":46.211458968479775},{"$f":"RevReq!AU74","v":43.964500154885044},{"$f":"RevReq!AV74","v":41.717541341290314},{"$f":"RevReq!AW74","v":39.470582527695584},{"$f":"RevReq!AX74","v":37.223623714100853},{"$f":"RevReq!AY74","v":34.97666490050613},{"$f":"RevReq!AZ74","v":32.729706086911399},{"$f":"RevReq!BA74","v":30.399271572647301},{"$f":"RevReq!BB74","v":25.98116274831186},{"$f":"RevReq!BC74","v":21.537902535566548},{"$f":"RevReq!BD74","v":16.919245482273091},{"$f":"RevReq!BE74","v":11.433897830844758},{"$f":"RevReq!BF74","v":6.3650137783514467},{"$f":"RevReq!BG74","v":2.8927868233043275},{"$f":"RevReq!BH74","v":-2.2916712455922139E-14},{"$f":"RevReq!BI74","v":-2.2916712455922139E-14},{"$f":"RevReq!BJ74","v":-2.2916712455922139E-14},{"$f":"RevReq!BK74","v":-2.2916712455922139E-14},{"$f":"RevReq!BL74","v":-2.2916712455922139E-14},{"$f":"RevReq!BM74","v":-2.2916712455922139E-14}]
[null,null,{"$f":"MAX($C$142:C201)+1","v":60},{"$f":"D71","v":"Power Delivery"},"Regulatory",{"$f":"F71","v":"Feeder Hardening"},"Capital",null,{"$f":"RevReq!K75","v":3417.4628578437009},null,null,null,null,null,null,null,null,{"$f":"RevReq!O75","v":35.594768295046585},{"$f":"RevReq!P75","v":101.6306418156211},{"$f":"RevReq!Q75","v":167.27615204850122},{"$f":"RevReq!R75","v":242.15194187699245},{"$f":"RevReq!S75","v":284.83143411181209},{"$f":"RevReq!T75","v":290.81981673546119},{"$f":"RevReq!U75","v":295.81456086020052},{"$f":"RevReq!V75","v":294.43140018283503},{"$f":"RevReq!W75","v":287.63614099856221},{"$f":"RevReq!X75","v":280.8408818142895},{"$f":"RevReq!Y75","v":274.04562263001674},{"$f":"RevReq!Z75","v":267.25036344574403},{"$f":"RevReq!AA75","v":260.45510426147126},{"$f":"RevReq!AB75","v":253.6598450771985},{"$f":"RevReq!AC75","v":246.86458589292579},{"$f":"RevReq!AD75","v":240.06932670865302},{"$f":"RevReq!AE75","v":233.27406752438026},{"$f":"RevReq!AF75","v":226.47880834010749},{"$f":"RevReq!AG75","v":219.68354915583473},{"$f":"RevReq!AH75","v":212.88828997156202},{"$f":"RevReq!AI75","v":206.09303078728925},{"$f":"RevReq!AJ75","v":199.29777160301654},{"$f":"RevReq!AK75","v":192.50251241874378},{"$f":"RevReq!AL75","v":185.70725323447104},{"$f":"RevReq!AM75","v":178.9119940501983},{"$f":"RevReq!AN75","v":172.11673486592554},{"$f":"RevReq!AO75","v":165.32147568165283},{"$f":"RevReq!AP75","v":158.52621649738006},{"$f":"RevReq!AQ75","v":151.73095731310733},{"$f":"RevReq!AR75","v":144.93569812883459},{"$f":"RevReq!AS75","v":138.14043894456182},{"$f":"RevReq!AT75","v":131.34517976028911},{"$f":"RevReq!AU75","v":124.54992057601636},{"$f":"RevReq!AV75","v":117.75466139174361},{"$f":"RevReq!AW75","v":110.95940220747087},{"$f":"RevReq!AX75","v":104.16414302319814},{"$f":"RevReq!AY75","v":97.368883838925385},{"$f":"RevReq!AZ75","v":90.573624654652647},{"$f":"RevReq!BA75","v":83.239612005734273},{"$f":"RevReq!BB75","v":62.560697845444381},{"$f":"RevReq!BC75","v":44.948304819643567},{"$f":"RevReq!BD75","v":26.519115026205764},{"$f":"RevReq!BE75","v":8.1892118232554409},{"$f":"RevReq!BF75","v":5.0900979826017441},{"$f":"RevReq!BG75","v":2.2189232284574443},{"$f":"RevReq!BH75","v":3.2083397438290996E-13},{"$f":"RevReq!BI75","v":3.2083397438290996E-13},{"$f":"RevReq!BJ75","v":3.2083397438290996E-13},{"$f":"RevReq!BK75","v":3.2083397438290996E-13},{"$f":"RevReq!BL75","v":3.2083397438290996E-13},{"$f":"RevReq!BM75","v":3.2083397438290996E-13}]
[null,null,{"$f":"MAX($C$142:C202)+1","v":61},{"$f":"D72","v":"Power Delivery"},"Regulatory",{"$f":"F72","v":"Pole Program"},"Capital",null,{"$f":"RevReq!K76","v":334.30910283648609},null,null,null,null,null,null,null,null,{"$f":"RevReq!O76","v":3.0127330352844188},{"$f":"RevReq!P76","v":8.8216118457228294},{"$f":"RevReq!Q76","v":14.980312176369878},{"$f":"RevReq!R76","v":21.095773097846802},{"$f":"RevReq!S76","v":24.943632378708326},{"$f":"RevReq!T76","v":27.105312769551933},{"$f":"RevReq!U76","v":29.23905844483815},{"$f":"RevReq!V76","v":29.96379318799114},{"$f":"RevReq!W76","v":29.279226275656562},{"$f":"RevReq!X76","v":28.594659363321984},{"$f":"RevReq!Y76","v":27.910092450987406},{"$f":"RevReq!Z76","v":27.225525538652832},{"$f":"RevReq!AA76","v":26.540958626318254},{"$f":"RevReq!AB76","v":25.856391713983676},{"$f":"RevReq!AC76","v":25.171824801649098},{"$f":"RevReq!AD76","v":24.48725788931452},{"$f":"RevReq!AE76","v":23.802690976979942},{"$f":"RevReq!AF76","v":23.118124064645365},{"$f":"RevReq!AG76","v":22.433557152310787},{"$f":"RevReq!AH76","v":21.748990239976209},{"$f":"RevReq!AI76","v":21.064423327641631},{"$f":"RevReq!AJ76","v":20.379856415307053},{"$f":"RevReq!AK76","v":19.695289502972475},{"$f":"RevReq!AL76","v":19.010722590637897},{"$f":"RevReq!AM76","v":18.326155678303319},{"$f":"RevReq!AN76","v":17.641588765968741},{"$f":"RevReq!AO76","v":16.957021853634163},{"$f":"RevReq!AP76","v":16.272454941299586},{"$f":"RevReq!AQ76","v":15.587888028965008},{"$f":"RevReq!AR76","v":14.90332111663043},{"$f":"RevReq!AS76","v":14.218754204295852},{"$f":"RevReq!AT76","v":13.534187291961274},{"$f":"RevReq!AU76","v":12.849620379626696},{"$f":"RevReq!AV76","v":12.165053467292118},{"$f":"RevReq!AW76","v":11.48048655495754},{"$f":"RevReq!AX76","v":10.795919642622962},{"$f":"RevReq!AY76","v":10.111352730288385},{"$f":"RevReq!AZ76","v":9.4267858179538067},{"$f":"RevReq!BA76","v":8.6966189357765344},{"$f":"RevReq!BB76","v":6.8336185696039928},{"$f":"RevReq!BC76","v":5.1448784956217395},{"$f":"RevReq!BD76","v":3.3477691007932493},{"$f":"RevReq!BE76","v":1.9226752321060347},{"$f":"RevReq!BF76","v":1.222223074693525},{"$f":"RevReq!BG76","v":0.57780400250907438},{"$f":"RevReq!BH76","v":0},{"$f":"RevReq!BI76","v":0},{"$f":"RevReq!BJ76","v":0},{"$f":"RevReq!BK76","v":0},{"$f":"RevReq!BL76","v":0},{"$f":"RevReq!BM76","v":0}]
[null,null,{"$f":"MAX($C$142:C203)+1","v":62},{"$f":"D73","v":"Power Delivery"},"Regulatory",{"$f":"F73","v":"Lateral Hardening"},"Capital",null,{"$f":"RevReq!K77","v":287.58828962538661},null,null,null,null,null,null,null,null,{"$f":"RevReq!O77","v":0.13211825650081313},{"$f":"RevReq!P77","v":1.0593902162262756},{"$f":"RevReq!Q77","v":5.7261676363788965},{"$f":"RevReq!R77","v":17.465240599787872},{"$f":"RevReq!S77","v":25.426893404139953},{"$f":"RevReq!T77","v":25.901057958202706},{"$f":"RevReq!U77","v":26.897262432014042},{"$f":"RevReq!V77","v":27.20630776580856},{"$f":"RevReq!W77","v":26.591911478158281},{"$f":"RevReq!X77","v":25.977515190508001},{"$f":"RevReq!Y77","v":25.363118902857721},{"$f":"RevReq!Z77","v":24.748722615207441},{"$f":"RevReq!AA77","v":24.134326327557162},{"$f":"RevReq!AB77","v":23.519930039906882},{"$f":"RevReq!AC77","v":22.905533752256602},{"$f":"RevReq!AD77","v":22.291137464606322},{"$f":"RevReq!AE77","v":21.676741176956043},{"$f":"RevReq!AF77","v":21.062344889305763},{"$f":"RevReq!AG77","v":20.447948601655483},{"$f":"RevReq!AH77","v":19.833552314005203},{"$f":"RevReq!AI77","v":19.219156026354923},{"$f":"RevReq!AJ77","v":18.604759738704644},{"$f":"RevReq!AK77","v":17.990363451054364},{"$f":"RevReq!AL77","v":17.375967163404084},{"$f":"RevReq!AM77","v":16.761570875753804},{"$f":"RevReq!AN77","v":16.147174588103525},{"$f":"RevReq!AO77","v":15.532778300453245},{"$f":"RevReq!AP77","v":14.918382012802965},{"$f":"RevReq!AQ77","v":14.303985725152684},{"$f":"RevReq!AR77","v":13.689589437502402},{"$f":"RevReq!AS77","v":13.075193149852122},{"$f":"RevReq!AT77","v":12.460796862201841},{"$f":"RevReq!AU77","v":11.846400574551559},{"$f":"RevReq!AV77","v":11.232004286901279},{"$f":"RevReq!AW77","v":10.617607999250998},{"$f":"RevReq!AX77","v":10.003211711600716},{"$f":"RevReq!AY77","v":9.3888154239504349},{"$f":"RevReq!AZ77","v":8.7744191363001534},{"$f":"RevReq!BA77","v":8.1580231399330536},{"$f":"RevReq!BB77","v":7.4817693697418441},{"$f":"RevReq!BC77","v":6.5133541310979588},{"$f":"RevReq!BD77","v":4.3511032147813919},{"$f":"RevReq!BE77","v":0.93031540773560151},{"$f":"RevReq!BF77","v":0.70406272478446497},{"$f":"RevReq!BG77","v":0.37860472445814164},{"$f":"RevReq!BH77","v":-2.8645890569902673E-15},{"$f":"RevReq!BI77","v":-2.8645890569902673E-15},{"$f":"RevReq!BJ77","v":-2.8645890569902673E-15},{"$f":"RevReq!BK77","v":-2.8645890569902673E-15},{"$f":"RevReq!BL77","v":-2.8645890569902673E-15},{"$f":"RevReq!BM77","v":-2.8645890569902673E-15}]
[null,null,{"$f":"MAX($C$142:C204)+1","v":63},{"$f":"D74","v":"Power Delivery"},"Regulatory",{"$f":"F74","v":"T&S Storm Secure"},"Capital",null,{"$f":"RevReq!K78","v":360.61149246545494},null,null,null,null,null,null,null,null,{"$f":"RevReq!O78","v":3.2472681779077739},{"$f":"RevReq!P78","v":8.0783121190507341},{"$f":"RevReq!Q78","v":15.033201633517013},{"$f":"RevReq!R78","v":25.32948008600626},{"$f":"RevReq!S78","v":30.383207791026599},{"$f":"RevReq!T78","v":30.506561895771561},{"$f":"RevReq!U78","v":30.365646758836867},{"$f":"RevReq!V78","v":29.944699369047012},{"$f":"RevReq!W78","v":29.374217065302211},{"$f":"RevReq!X78","v":28.803734761557415},{"$f":"RevReq!Y78","v":28.233252457812618},{"$f":"RevReq!Z78","v":27.662770154067818},{"$f":"RevReq!AA78","v":27.092287850323022},{"$f":"RevReq!AB78","v":26.521805546578225},{"$f":"RevReq!AC78","v":25.951323242833428},{"$f":"RevReq!AD78","v":25.380840939088628},{"$f":"RevReq!AE78","v":24.810358635343832},{"$f":"RevReq!AF78","v":24.239876331599035},{"$f":"RevReq!AG78","v":23.669394027854239},{"$f":"RevReq!AH78","v":23.098911724109438},{"$f":"RevReq!AI78","v":22.528429420364642},{"$f":"RevReq!AJ78","v":21.957947116619845},{"$f":"RevReq!AK78","v":21.387464812875049},{"$f":"RevReq!AL78","v":20.816982509130249},{"$f":"RevReq!AM78","v":20.246500205385452},{"$f":"RevReq!AN78","v":19.676017901640655},{"$f":"RevReq!AO78","v":19.105535597895859},{"$f":"RevReq!AP78","v":18.535053294151059},{"$f":"RevReq!AQ78","v":17.964570990406258},{"$f":"RevReq!AR78","v":17.394088686661462},{"$f":"RevReq!AS78","v":16.823606382916662},{"$f":"RevReq!AT78","v":16.253124079171862},{"$f":"RevReq!AU78","v":15.682641775427063},{"$f":"RevReq!AV78","v":15.112159471682265},{"$f":"RevReq!AW78","v":14.541677167937467},{"$f":"RevReq!AX78","v":13.971194864192666},{"$f":"RevReq!AY78","v":13.400712560447868},{"$f":"RevReq!AZ78","v":12.830230256703068},{"$f":"RevReq!BA78","v":12.25974795295827},{"$f":"RevReq!BB78","v":11.689265649213471},{"$f":"RevReq!BC78","v":11.118783345468673},{"$f":"RevReq!BD78","v":10.548301041723875},{"$f":"RevReq!BE78","v":9.9778187379790744},{"$f":"RevReq!BF78","v":9.407336434234276},{"$f":"RevReq!BG78","v":8.8368541304894759},{"$f":"RevReq!BH78","v":8.2663718267446775},{"$f":"RevReq!BI78","v":7.6958895229998783},{"$f":"RevReq!BJ78","v":7.125407219255079},{"$f":"RevReq!BK78","v":5.6098935798875047},{"$f":"RevReq!BL78","v":4.5345240032818177},{"$f":"RevReq!BM78","v":2.4759947097891697}]
[null,null,{"$f":"MAX($C$142:C205)+1","v":64},{"$f":"D75","v":"Power Delivery"},"Regulatory",{"$f":"F75","v":"Storm Mitigation"},"Capital",null,{"$f":"RevReq!K79","v":4.8226887397299549},null,null,null,null,null,null,null,null,{"$f":"RevReq!O79","v":-1.0229956368570567E-3},{"$f":"RevReq!P79","v":-2.0252919696164664E-3},{"$f":"RevReq!Q79","v":-1.9838933614211725E-3},{"$f":"RevReq!R79","v":0.12598477380894521},{"$f":"RevReq!S79","v":0.35721453085232185},{"$f":"RevReq!T79","v":0.4806923416813445},{"$f":"RevReq!U79","v":0.49567488022159656},{"$f":"RevReq!V79","v":0.48524791399827105},{"$f":"RevReq!W79","v":0.47482094777494543},{"$f":"RevReq!X79","v":0.46439398155161993},{"$f":"RevReq!Y79","v":0.45396701532829442},{"$f":"RevReq!Z79","v":0.4435400491049688},{"$f":"RevReq!AA79","v":0.4331130828816433},{"$f":"RevReq!AB79","v":0.42268611665831779},{"$f":"RevReq!AC79","v":0.41225915043499217},{"$f":"RevReq!AD79","v":0.40183218421166667},{"$f":"RevReq!AE79","v":0.39140521798834116},{"$f":"RevReq!AF79","v":0.38097825176501554},{"$f":"RevReq!AG79","v":0.37055128554169003},{"$f":"RevReq!AH79","v":0.36012431931836453},{"$f":"RevReq!AI79","v":0.34969735309503891},{"$f":"RevReq!AJ79","v":0.33927038687171329},{"$f":"RevReq!AK79","v":0.32884342064838779},{"$f":"RevReq!AL79","v":0.31841645442506228},{"$f":"RevReq!AM79","v":0.30798948820173666},{"$f":"RevReq!AN79","v":0.29756252197841115},{"$f":"RevReq!AO79","v":0.28713555575508565},{"$f":"RevReq!AP79","v":0.27670858953176014},{"$f":"RevReq!AQ79","v":0.26628162330843463},{"$f":"RevReq!AR79","v":0.25585465708510907},{"$f":"RevReq!AS79","v":0.24542769086178354},{"$f":"RevReq!AT79","v":0.235000724638458},{"$f":"RevReq!AU79","v":0.2245737584151325},{"$f":"RevReq!AV79","v":0.21414679219180693},{"$f":"RevReq!AW79","v":0.2037198259684814},{"$f":"RevReq!AX79","v":0.19329285974515586},{"$f":"RevReq!AY79","v":0.18286589352183036},{"$f":"RevReq!AZ79","v":0.1724389272985048},{"$f":"RevReq!BA79","v":0.16201196107517929},{"$f":"RevReq!BB79","v":0.15158499485185375},{"$f":"RevReq!BC79","v":0.14135305210147942},{"$f":"RevReq!BD79","v":0.1311004100470074},{"$f":"RevReq!BE79","v":0.12063204521548657},{"$f":"RevReq!BF79","v":8.5775677834117367E-2},{"$f":"RevReq!BG79","v":3.332867275481366E-2},{"$f":"RevReq!BH79","v":5.2519263205591032E-3},{"$f":"RevReq!BI79","v":3.5807363212378341E-16},{"$f":"RevReq!BJ79","v":3.5807363212378341E-16},{"$f":"RevReq!BK79","v":3.5807363212378341E-16},{"$f":"RevReq!BL79","v":3.5807363212378341E-16},{"$f":"RevReq!BM79","v":3.5807363212378341E-16}]
[null,null,{"$f":"MAX($C$142:C206)+1","v":65},{"$f":"D76","v":"Power Delivery"},"Regulatory",{"$f":"F76","v":"T&S Inspections"},"Capital",null,{"$f":"RevReq!K80","v":268.18506836731126},null,null,null,null,null,null,null,null,{"$f":"RevReq!O80","v":2.3619847791272064},{"$f":"RevReq!P80","v":6.9385135701496878},{"$f":"RevReq!Q80","v":12.599576102151806},{"$f":"RevReq!R80","v":17.994664714332021},{"$f":"RevReq!S80","v":20.297136316775962},{"$f":"RevReq!T80","v":21.156669401010451},{"$f":"RevReq!U80","v":22.786975053326838},{"$f":"RevReq!V80","v":23.65015090939221},{"$f":"RevReq!W80","v":23.127154464618009},{"$f":"RevReq!X80","v":22.604158019843815},{"$f":"RevReq!Y80","v":22.081161575069615},{"$f":"RevReq!Z80","v":21.558165130295421},{"$f":"RevReq!AA80","v":21.035168685521224},{"$f":"RevReq!AB80","v":20.512172240747027},{"$f":"RevReq!AC80","v":19.989175795972834},{"$f":"RevReq!AD80","v":19.46617935119864},{"$f":"RevReq!AE80","v":18.94318290642444},{"$f":"RevReq!AF80","v":18.420186461650246},{"$f":"RevReq!AG80","v":17.897190016876046},{"$f":"RevReq!AH80","v":17.374193572101849},{"$f":"RevReq!AI80","v":16.851197127327652},{"$f":"RevReq!AJ80","v":16.328200682553458},{"$f":"RevReq!AK80","v":15.805204237779259},{"$f":"RevReq!AL80","v":15.282207793005062},{"$f":"RevReq!AM80","v":14.759211348230865},{"$f":"RevReq!AN80","v":14.236214903456668},{"$f":"RevReq!AO80","v":13.713218458682473},{"$f":"RevReq!AP80","v":13.190222013908276},{"$f":"RevReq!AQ80","v":12.667225569134079},{"$f":"RevReq!AR80","v":12.144229124359882},{"$f":"RevReq!AS80","v":11.621232679585685},{"$f":"RevReq!AT80","v":11.098236234811488},{"$f":"RevReq!AU80","v":10.575239790037291},{"$f":"RevReq!AV80","v":10.052243345263095},{"$f":"RevReq!AW80","v":9.5292469004888982},{"$f":"RevReq!AX80","v":9.0062504557147012},{"$f":"RevReq!AY80","v":8.4832540109405041},{"$f":"RevReq!AZ80","v":7.9602575661663089},{"$f":"RevReq!BA80","v":7.4372611213921118},{"$f":"RevReq!BB80","v":6.9142646766179148},{"$f":"RevReq!BC80","v":5.9409804123389769},{"$f":"RevReq!BD80","v":4.5841976722517135},{"$f":"RevReq!BE80","v":3.0963905496631519},{"$f":"RevReq!BF80","v":1.7543125948598237},{"$f":"RevReq!BG80","v":1.094400865565607},{"$f":"RevReq!BH80","v":0.75338823817155309},{"$f":"RevReq!BI80","v":0.28650990483073463},{"$f":"RevReq!BJ80","v":-2.8645890569902673E-15},{"$f":"RevReq!BK80","v":-2.8645890569902673E-15},{"$f":"RevReq!BL80","v":-2.8645890569902673E-15},{"$f":"RevReq!BM80","v":-2.8645890569902673E-15}]
[null,null,{"$f":"MAX($C$142:C207)+1","v":66},{"$f":"D77","v":"Power Delivery"},"Regulatory",{"$f":"F77","v":"Other"},"Capital",null,{"$f":"RevReq!K81","v":0},null,null,null,null,null,null,null,null,{"$f":"RevReq!O81","v":0},{"$f":"RevReq!P81","v":0},{"$f":"RevReq!Q81","v":0},{"$f":"RevReq!R81","v":0},{"$f":"RevReq!S81","v":0},{"$f":"RevReq!T81","v":0},{"$f":"RevReq!U81","v":0},{"$f":"RevReq!V81","v":0},{"$f":"RevReq!W81","v":0},{"$f":"RevReq!X81","v":0},{"$f":"RevReq!Y81","v":0},{"$f":"RevReq!Z81","v":0},{"$f":"RevReq!AA81","v":0},{"$f":"RevReq!AB81","v":0},{"$f":"RevReq!AC81","v":0},{"$f":"RevReq!AD81","v":0},{"$f":"RevReq!AE81","v":0},{"$f":"RevReq!AF81","v":0},{"$f":"RevReq!AG81","v":0},{"$f":"RevReq!AH81","v":0},{"$f":"RevReq!AI81","v":0},{"$f":"RevReq!AJ81","v":0},{"$f":"RevReq!AK81","v":0},{"$f":"RevReq!AL81","v":0},{"$f":"RevReq!AM81","v":0},{"$f":"RevReq!AN81","v":0},{"$f":"RevReq!AO81","v":0},{"$f":"RevReq!AP81","v":0},{"$f":"RevReq!AQ81","v":0},{"$f":"RevReq!AR81","v":0},{"$f":"RevReq!AS81","v":0},{"$f":"RevReq!AT81","v":0},{"$f":"RevReq!AU81","v":0},{"$f":"RevReq!AV81","v":0},{"$f":"RevReq!AW81","v":0},{"$f":"RevReq!AX81","v":0},{"$f":"RevReq!AY81","v":0},{"$f":"RevReq!AZ81","v":0},{"$f":"RevReq!BA81","v":0},{"$f":"RevReq!BB81","v":0},{"$f":"RevReq!BC81","v":0},{"$f":"RevReq!BD81","v":0},{"$f":"RevReq!BE81","v":0},{"$f":"RevReq!BF81","v":0},{"$f":"RevReq!BG81","v":0},{"$f":"RevReq!BH81","v":0},{"$f":"RevReq!BI81","v":0},{"$f":"RevReq!BJ81","v":0},{"$f":"RevReq!BK81","v":0},{"$f":"RevReq!BL81","v":0},{"$f":"RevReq!BM81","v":0}]
[null,null,{"$f":"MAX($C$142:C208)+1","v":67},{"$f":"D78","v":"Power Delivery"},"Regulatory",{"$f":"F78","v":"Relocations"},"Capital",null,{"$f":"RevReq!K82","v":283.61325730328474},null,null,null,null,null,null,null,null,{"$f":"RevReq!O82","v":1.6772801351330617},{"$f":"RevReq!P82","v":5.388185097095346},{"$f":"RevReq!Q82","v":9.5263852527818749},{"$f":"RevReq!R82","v":13.30332506242573},{"$f":"RevReq!S82","v":17.063924663362858},{"$f":"RevReq!T82","v":21.234183481893051},{"$f":"RevReq!U82","v":25.342680505214702},{"$f":"RevReq!V82","v":27.07536256867553},{"$f":"RevReq!W82","v":26.48778004571308},{"$f":"RevReq!X82","v":25.900197522750634},{"$f":"RevReq!Y82","v":25.312614999788188},{"$f":"RevReq!Z82","v":24.725032476825742},{"$f":"RevReq!AA82","v":24.137449953863296},{"$f":"RevReq!AB82","v":23.549867430900846},{"$f":"RevReq!AC82","v":22.9622849079384},{"$f":"RevReq!AD82","v":22.374702384975954},{"$f":"RevReq!AE82","v":21.787119862013505},{"$f":"RevReq!AF82","v":21.199537339051062},{"$f":"RevReq!AG82","v":20.611954816088613},{"$f":"RevReq!AH82","v":20.024372293126167},{"$f":"RevReq!AI82","v":19.43678977016372},{"$f":"RevReq!AJ82","v":18.849207247201271},{"$f":"RevReq!AK82","v":18.261624724238825},{"$f":"RevReq!AL82","v":17.674042201276379},{"$f":"RevReq!AM82","v":17.086459678313929},{"$f":"RevReq!AN82","v":16.498877155351483},{"$f":"RevReq!AO82","v":15.911294632389039},{"$f":"RevReq!AP82","v":15.323712109426591},{"$f":"RevReq!AQ82","v":14.736129586464145},{"$f":"RevReq!AR82","v":14.148547063501697},{"$f":"RevReq!AS82","v":13.560964540539251},{"$f":"RevReq!AT82","v":12.973382017576803},{"$f":"RevReq!AU82","v":12.385799494614357},{"$f":"RevReq!AV82","v":11.798216971651911},{"$f":"RevReq!AW82","v":11.210634448689463},{"$f":"RevReq!AX82","v":10.623051925727015},{"$f":"RevReq!AY82","v":10.035469402764569},{"$f":"RevReq!AZ82","v":9.4478868798021232},{"$f":"RevReq!BA82","v":8.8603043568396753},{"$f":"RevReq!BB82","v":8.2727218338772293},{"$f":"RevReq!BC82","v":7.3653833068025278},{"$f":"RevReq!BD82","v":6.0978235252831663},{"$f":"RevReq!BE82","v":4.8101321833908326},{"$f":"RevReq!BF82","v":3.6608777422216563},{"$f":"RevReq!BG82","v":2.579796154951687},{"$f":"RevReq!BH82","v":1.4867238461436851},{"$f":"RevReq!BI82","v":0.47957875470144962},{"$f":"RevReq!BJ82","v":1.4322945284951335E-14},{"$f":"RevReq!BK82","v":1.4322945284951335E-14},{"$f":"RevReq!BL82","v":1.4322945284951335E-14},{"$f":"RevReq!BM82","v":1.4322945284951335E-14}]
[null,null,{"$f":"MAX($C$142:C209)+1","v":68},{"$f":"D79","v":"Power Delivery"},"Regulatory",{"$f":"F79","v":"Regulatory Comliance"},"Capital",null,{"$f":"RevReq!K83","v":134.9028663877406},null,null,null,null,null,null,null,null,{"$f":"RevReq!O83","v":0.81103210275498316},{"$f":"RevReq!P83","v":2.5710575988980162},{"$f":"RevReq!Q83","v":4.546313287447437},{"$f":"RevReq!R83","v":6.5844975253196578},{"$f":"RevReq!S83","v":8.4908854164972425},{"$f":"RevReq!T83","v":10.279589631759505},{"$f":"RevReq!U83","v":12.047972803674462},{"$f":"RevReq!V83","v":12.783159342409359},{"$f":"RevReq!W83","v":12.505242609640295},{"$f":"RevReq!X83","v":12.227325876871229},{"$f":"RevReq!Y83","v":11.949409144102164},{"$f":"RevReq!Z83","v":11.6714924113331},{"$f":"RevReq!AA83","v":11.393575678564035},{"$f":"RevReq!AB83","v":11.115658945794971},{"$f":"RevReq!AC83","v":10.837742213025907},{"$f":"RevReq!AD83","v":10.559825480256841},{"$f":"RevReq!AE83","v":10.281908747487776},{"$f":"RevReq!AF83","v":10.003992014718712},{"$f":"RevReq!AG83","v":9.7260752819496474},{"$f":"RevReq!AH83","v":9.4481585491805813},{"$f":"RevReq!AI83","v":9.1702418164115151},{"$f":"RevReq!AJ83","v":8.8923250836424508},{"$f":"RevReq!AK83","v":8.6144083508733864},{"$f":"RevReq!AL83","v":8.336491618104322},{"$f":"RevReq!AM83","v":8.0585748853352559},{"$f":"RevReq!AN83","v":7.7806581525661915},{"$f":"RevReq!AO83","v":7.5027414197971272},{"$f":"RevReq!AP83","v":7.224824687028061},{"$f":"RevReq!AQ83","v":6.9469079542589984},{"$f":"RevReq!AR83","v":6.6689912214899332},{"$f":"RevReq!AS83","v":6.3910744887208697},{"$f":"RevReq!AT83","v":6.1131577559518053},{"$f":"RevReq!AU83","v":5.835241023182741},{"$f":"RevReq!AV83","v":5.5573242904136766},{"$f":"RevReq!AW83","v":5.2794075576446122},{"$f":"RevReq!AX83","v":5.0014908248755479},{"$f":"RevReq!AY83","v":4.7235740921064835},{"$f":"RevReq!AZ83","v":4.4456573593374191},{"$f":"RevReq!BA83","v":4.1677406265683548},{"$f":"RevReq!BB83","v":3.8898238937992908},{"$f":"RevReq!BC83","v":3.4572923301790164},{"$f":"RevReq!BD83","v":2.8571270050042621},{"$f":"RevReq!BE83","v":2.2450222757773703},{"$f":"RevReq!BF83","v":1.654126253787368},{"$f":"RevReq!BG83","v":1.1232636482704279},{"$f":"RevReq!BH83","v":0.64829197353949819},{"$f":"RevReq!BI83","v":0.20939974181169069},{"$f":"RevReq!BJ83","v":1.0026061699465936E-14},{"$f":"RevReq!BK83","v":1.0026061699465936E-14},{"$f":"RevReq!BL83","v":1.0026061699465936E-14},{"$f":"RevReq!BM83","v":1.0026061699465936E-14}]
[null,null,{"$f":"MAX($C$142:C210)+1","v":69},{"$f":"D80","v":"Power Delivery"},"Regulatory",{"$f":"F80","v":"Compliance"},"Capital",null,{"$f":"RevReq!K84","v":175.69362461795546},null,null,null,null,null,null,null,null,{"$f":"RevReq!O84","v":2.4368745532252047},{"$f":"RevReq!P84","v":5.5746546878212149},{"$f":"RevReq!Q84","v":6.9878161388750044},{"$f":"RevReq!R84","v":8.2835826235637864},{"$f":"RevReq!S84","v":10.138349739664587},{"$f":"RevReq!T84","v":12.874443538769171},{"$f":"RevReq!U84","v":15.465312215913704},{"$f":"RevReq!V84","v":16.405961796317918},{"$f":"RevReq!W84","v":16.035198198856456},{"$f":"RevReq!X84","v":15.664434601394996},{"$f":"RevReq!Y84","v":15.293671003933536},{"$f":"RevReq!Z84","v":14.922907406472074},{"$f":"RevReq!AA84","v":14.552143809010614},{"$f":"RevReq!AB84","v":14.181380211549154},{"$f":"RevReq!AC84","v":13.810616614087692},{"$f":"RevReq!AD84","v":13.439853016626232},{"$f":"RevReq!AE84","v":13.069089419164772},{"$f":"RevReq!AF84","v":12.698325821703312},{"$f":"RevReq!AG84","v":12.32756222424185},{"$f":"RevReq!AH84","v":11.95679862678039},{"$f":"RevReq!AI84","v":11.58603502931893},{"$f":"RevReq!AJ84","v":11.21527143185747},{"$f":"RevReq!AK84","v":10.844507834396008},{"$f":"RevReq!AL84","v":10.473744236934548},{"$f":"RevReq!AM84","v":10.102980639473088},{"$f":"RevReq!AN84","v":9.7322170420116265},{"$f":"RevReq!AO84","v":9.3614534445501665},{"$f":"RevReq!AP84","v":8.9906898470887064},{"$f":"RevReq!AQ84","v":8.6199262496272446},{"$f":"RevReq!AR84","v":8.2491626521657864},{"$f":"RevReq!AS84","v":7.8783990547043246},{"$f":"RevReq!AT84","v":7.5076354572428645},{"$f":"RevReq!AU84","v":7.1368718597814036},{"$f":"RevReq!AV84","v":6.7661082623199427},{"$f":"RevReq!AW84","v":6.3953446648584826},{"$f":"RevReq!AX84","v":6.0245810673970226},{"$f":"RevReq!AY84","v":5.6538174699355617},{"$f":"RevReq!AZ84","v":5.2830538724741007},{"$f":"RevReq!BA84","v":4.8754063543877217},{"$f":"RevReq!BB84","v":3.5750804896843347},{"$f":"RevReq!BC84","v":3.0110446548671175},{"$f":"RevReq!BD84","v":2.469920100281489},{"$f":"RevReq!BE84","v":1.9930873982644652},{"$f":"RevReq!BF84","v":1.2763478768239311},{"$f":"RevReq!BG84","v":0.53767039878470846},{"$f":"RevReq!BH84","v":8.5937671709708019E-15},{"$f":"RevReq!BI84","v":8.5937671709708019E-15},{"$f":"RevReq!BJ84","v":8.5937671709708019E-15},{"$f":"RevReq!BK84","v":8.5937671709708019E-15},{"$f":"RevReq!BL84","v":8.5937671709708019E-15},{"$f":"RevReq!BM84","v":8.5937671709708019E-15}]
[null,null,{"$f":"MAX($C$142:C211)+1","v":70},{"$f":"D81","v":"Power Delivery"},"Other",{"$f":"F81","v":"Fleet"},"Capital",null,{"$f":"RevReq!K85","v":399.33071801247382},null,null,null,null,null,null,null,null,{"$f":"RevReq!O85","v":4.4171667684708726},{"$f":"RevReq!P85","v":12.660241889031635},{"$f":"RevReq!Q85","v":21.404340904978454},{"$f":"RevReq!R85","v":30.311308311633255},{"$f":"RevReq!S85","v":36.859266293459768},{"$f":"RevReq!T85","v":41.479352424297574},{"$f":"RevReq!U85","v":47.009576323970919},{"$f":"RevReq!V85","v":49.289048316859166},{"$f":"RevReq!W85","v":46.909354286907366},{"$f":"RevReq!X85","v":44.529660256955566},{"$f":"RevReq!Y85","v":42.149966227003766},{"$f":"RevReq!Z85","v":39.770272197051966},{"$f":"RevReq!AA85","v":37.390578167100166},{"$f":"RevReq!AB85","v":35.010884137148366},{"$f":"RevReq!AC85","v":32.631190107196566},{"$f":"RevReq!AD85","v":28.287035236687238},{"$f":"RevReq!AE85","v":22.87943875034307},{"$f":"RevReq!AF85","v":17.391297300493111},{"$f":"RevReq!AG85","v":12.195064983456559},{"$f":"RevReq!AH85","v":8.1850535909306483},{"$f":"RevReq!AI85","v":5.0605076364016401},{"$f":"RevReq!AJ85","v":1.6297462254155888},{"$f":"RevReq!AK85","v":-1.1458356227961069E-14},{"$f":"RevReq!AL85","v":-1.1458356227961069E-14},{"$f":"RevReq!AM85","v":-1.1458356227961069E-14},{"$f":"RevReq!AN85","v":-1.1458356227961069E-14},{"$f":"RevReq!AO85","v":-1.1458356227961069E-14},{"$f":"RevReq!AP85","v":-1.1458356227961069E-14},{"$f":"RevReq!AQ85","v":-1.1458356227961069E-14},{"$f":"RevReq!AR85","v":-1.1458356227961069E-14},{"$f":"RevReq!AS85","v":-1.1458356227961069E-14},{"$f":"RevReq!AT85","v":-1.1458356227961069E-14},{"$f":"RevReq!AU85","v":-1.1458356227961069E-14},{"$f":"RevReq!AV85","v":-1.1458356227961069E-14},{"$f":"RevReq!AW85","v":-1.1458356227961069E-14},{"$f":"RevReq!AX85","v":-1.1458356227961069E-14},{"$f":"RevReq!AY85","v":-1.1458356227961069E-14},{"$f":"RevReq!AZ85","v":-1.1458356227961069E-14},{"$f":"RevReq!BA85","v":-1.1458356227961069E-14},{"$f":"RevReq!BB85","v":-1.1458356227961069E-14},{"$f":"RevReq!BC85","v":-1.1458356227961069E-14},{"$f":"RevReq!BD85","v":-1.1458356227961069E-14},{"$f":"RevReq!BE85","v":-1.1458356227961069E-14},{"$f":"RevReq!BF85","v":-1.1458356227961069E-14},{"$f":"RevReq!BG85","v":-1.1458356227961069E-14},{"$f":"RevReq!BH85","v":-1.1458356227961069E-14},{"$f":"RevReq!BI85","v":-1.1458356227961069E-14},{"$f":"RevReq!BJ85","v":-1.1458356227961069E-14},{"$f":"RevReq!BK85","v":-1.1458356227961069E-14},{"$f":"RevReq!BL85","v":-1.1458356227961069E-14},{"$f":"RevReq!BM85","v":-1.1458356227961069E-14}]
[null,null,{"$f":"MAX($C$142:C212)+1","v":71},{"$f":"D82","v":"Power Delivery"},"Other",{"$f":"F82","v":"Outside Requests"},"Capital",null,{"$f":"RevReq!K86","v":260.34873093403615},null,null,null,null,null,null,null,null,{"$f":"RevReq!O86","v":2.5918480728249649},{"$f":"RevReq!P86","v":10.01246801390127},{"$f":"RevReq!Q86","v":17.729322390646267},{"$f":"RevReq!R86","v":20.761867275546603},{"$f":"RevReq!S86","v":21.041676636491999},{"$f":"RevReq!T86","v":21.312049935542024},{"$f":"RevReq!U86","v":21.574377969917371},{"$f":"RevReq!V86","v":21.451373693646392},{"$f":"RevReq!W86","v":20.950761701376365},{"$f":"RevReq!X86","v":20.450149709106338},{"$f":"RevReq!Y86","v":19.949537716836311},{"$f":"RevReq!Z86","v":19.448925724566283},{"$f":"RevReq!AA86","v":18.948313732296256},{"$f":"RevReq!AB86","v":18.447701740026229},{"$f":"RevReq!AC86","v":17.947089747756202},{"$f":"RevReq!AD86","v":17.446477755486171},{"$f":"RevReq!AE86","v":16.945865763216144},{"$f":"RevReq!AF86","v":16.445253770946117},{"$f":"RevReq!AG86","v":15.94464177867609},{"$f":"RevReq!AH86","v":15.444029786406062},{"$f":"RevReq!AI86","v":14.943417794136035},{"$f":"RevReq!AJ86","v":14.442805801866006},{"$f":"RevReq!AK86","v":13.942193809595979},{"$f":"RevReq!AL86","v":13.441581817325952},{"$f":"RevReq!AM86","v":12.940969825055925},{"$f":"RevReq!AN86","v":12.440357832785896},{"$f":"RevReq!AO86","v":11.939745840515869},{"$f":"RevReq!AP86","v":11.439133848245842},{"$f":"RevReq!AQ86","v":10.938521855975814},{"$f":"RevReq!AR86","v":10.437909863705787},{"$f":"RevReq!AS86","v":9.93729787143576},{"$f":"RevReq!AT86","v":9.4366858791657329},{"$f":"RevReq!AU86","v":8.9360738868957057},{"$f":"RevReq!AV86","v":8.4354618946256767},{"$f":"RevReq!AW86","v":7.9348499023556496},{"$f":"RevReq!AX86","v":7.4342379100856224},{"$f":"RevReq!AY86","v":6.9336259178155952},{"$f":"RevReq!AZ86","v":6.4330139255455672},{"$f":"RevReq!BA86","v":5.8931723724171849},{"$f":"RevReq!BB86","v":4.3420787344350931},{"$f":"RevReq!BC86","v":2.0638330644521643},{"$f":"RevReq!BD86","v":0.72290609902163983},{"$f":"RevReq!BE86","v":0.51895904145454763},{"$f":"RevReq!BF86","v":0.33068092438512364},{"$f":"RevReq!BG86","v":0.15481657091154963},{"$f":"RevReq!BH86","v":-2.8645890569902673E-15},{"$f":"RevReq!BI86","v":-2.8645890569902673E-15},{"$f":"RevReq!BJ86","v":-2.8645890569902673E-15},{"$f":"RevReq!BK86","v":-2.8645890569902673E-15},{"$f":"RevReq!BL86","v":-2.8645890569902673E-15},{"$f":"RevReq!BM86","v":-2.8645890569902673E-15}]
[null,null,{"$f":"MAX($C$142:C213)+1","v":72},{"$f":"D83","v":"Power Delivery"},"Other",{"$f":"F83","v":"MP Outside Requests"},"Capital",null,{"$f":"RevReq!K87","v":94.659978301362699},null,null,null,null,null,null,null,null,{"$f":"RevReq!O87","v":1.018650236737227},{"$f":"RevReq!P87","v":2.5797403238403032},{"$f":"RevReq!Q87","v":3.2090112051499249},{"$f":"RevReq!R87","v":3.5220277800840538},{"$f":"RevReq!S87","v":5.5735606787630001},{"$f":"RevReq!T87","v":7.807153197466528},{"$f":"RevReq!U87","v":8.6013628636376698},{"$f":"RevReq!V87","v":8.890506949800141},{"$f":"RevReq!W87","v":8.6968661178126734},{"$f":"RevReq!X87","v":8.5032252858252075},{"$f":"RevReq!Y87","v":8.3095844538377399},{"$f":"RevReq!Z87","v":8.1159436218502741},{"$f":"RevReq!AA87","v":7.9223027898628082},{"$f":"RevReq!AB87","v":7.7286619578753406},{"$f":"RevReq!AC87","v":7.5350211258878748},{"$f":"RevReq!AD87","v":7.3413802939004071},{"$f":"RevReq!AE87","v":7.1477394619129413},{"$f":"RevReq!AF87","v":6.9540986299254737},{"$f":"RevReq!AG87","v":6.7604577979380078},{"$f":"RevReq!AH87","v":6.566816965950542},{"$f":"RevReq!AI87","v":6.3731761339630744},{"$f":"RevReq!AJ87","v":6.1795353019756085},{"$f":"RevReq!AK87","v":5.9858944699881409},{"$f":"RevReq!AL87","v":5.7922536380006751},{"$f":"RevReq!AM87","v":5.5986128060132083},{"$f":"RevReq!AN87","v":5.4049719740257416},{"$f":"RevReq!AO87","v":5.2113311420382749},{"$f":"RevReq!AP87","v":5.0176903100508081},{"$f":"RevReq!AQ87","v":4.8240494780633423},{"$f":"RevReq!AR87","v":4.6304086460758755},{"$f":"RevReq!AS87","v":4.4367678140884088},{"$f":"RevReq!AT87","v":4.2431269821009421},{"$f":"RevReq!AU87","v":4.0494861501134753},{"$f":"RevReq!AV87","v":3.8558453181260086},{"$f":"RevReq!AW87","v":3.6622044861385423},{"$f":"RevReq!AX87","v":3.4685636541510756},{"$f":"RevReq!AY87","v":3.2749228221636093},{"$f":"RevReq!AZ87","v":3.0812819901761417},{"$f":"RevReq!BA87","v":2.8876411581886745},{"$f":"RevReq!BB87","v":2.6940003262012069},{"$f":"RevReq!BC87","v":2.3061644265774923},{"$f":"RevReq!BD87","v":1.8316000483280697},{"$f":"RevReq!BE87","v":1.5605802080012889},{"$f":"RevReq!BF87","v":1.3610179460248204},{"$f":"RevReq!BG87","v":0.83623940407569652},{"$f":"RevReq!BH87","v":0.31156358377490323},{"$f":"RevReq!BI87","v":9.9787494577032704E-2},{"$f":"RevReq!BJ87","v":4.296883585485401E-15},{"$f":"RevReq!BK87","v":4.296883585485401E-15},{"$f":"RevReq!BL87","v":4.296883585485401E-15},{"$f":"RevReq!BM87","v":4.296883585485401E-15}]
[null,null,{"$f":"MAX($C$142:C214)+1","v":73},{"$f":"D84","v":"Power Delivery"},"Other",{"$f":"F84","v":"Streetlight Restoration"},"Capital",null,{"$f":"RevReq!K88","v":152.99780308943679},null,null,null,null,null,null,null,null,{"$f":"RevReq!O88","v":0.84843448527175291},{"$f":"RevReq!P88","v":2.6173375610807108},{"$f":"RevReq!Q88","v":4.865296128704502},{"$f":"RevReq!R88","v":7.4081945030391392},{"$f":"RevReq!S88","v":9.67888878772367},{"$f":"RevReq!T88","v":11.788445644884824},{"$f":"RevReq!U88","v":13.872536070983461},{"$f":"RevReq!V88","v":14.736908744294428},{"$f":"RevReq!W88","v":14.406015178168424},{"$f":"RevReq!X88","v":14.07512161204242},{"$f":"RevReq!Y88","v":13.744228045916419},{"$f":"RevReq!Z88","v":13.413334479790414},{"$f":"RevReq!AA88","v":13.082440913664414},{"$f":"RevReq!AB88","v":12.751547347538409},{"$f":"RevReq!AC88","v":12.420653781412408},{"$f":"RevReq!AD88","v":12.089760215286404},{"$f":"RevReq!AE88","v":11.758866649160403},{"$f":"RevReq!AF88","v":11.427973083034402},{"$f":"RevReq!AG88","v":11.097079516908398},{"$f":"RevReq!AH88","v":10.766185950782395},{"$f":"RevReq!AI88","v":10.435292384656393},{"$f":"RevReq!AJ88","v":10.10439881853039},{"$f":"RevReq!AK88","v":9.7735052524043873},{"$f":"RevReq!AL88","v":9.4426116862783829},{"$f":"RevReq!AM88","v":9.111718120152382},{"$f":"RevReq!AN88","v":8.7808245540263776},{"$f":"RevReq!AO88","v":8.4499309879003768},{"$f":"RevReq!AP88","v":8.1190374217743724},{"$f":"RevReq!AQ88","v":7.7881438556483706},{"$f":"RevReq!AR88","v":7.457250289522368},{"$f":"RevReq!AS88","v":7.1263567233963654},{"$f":"RevReq!AT88","v":6.7954631572703628},{"$f":"RevReq!AU88","v":6.4645695911443601},{"$f":"RevReq!AV88","v":6.1336760250183575},{"$f":"RevReq!AW88","v":5.8027824588923549},{"$f":"RevReq!AX88","v":5.4718888927663523},{"$f":"RevReq!AY88","v":5.1409953266403496},{"$f":"RevReq!AZ88","v":4.810101760514347},{"$f":"RevReq!BA88","v":4.4663665033095858},{"$f":"RevReq!BB88","v":3.8015934766514929},{"$f":"RevReq!BC88","v":3.1319831769224886},{"$f":"RevReq!BD88","v":2.3420813966012615},{"$f":"RevReq!BE88","v":1.6426950306597774},{"$f":"RevReq!BF88","v":1.0467259610715109},{"$f":"RevReq!BG88","v":0.49005095149181394},{"$f":"RevReq!BH88","v":1.1458356227961069E-14},{"$f":"RevReq!BI88","v":1.1458356227961069E-14},{"$f":"RevReq!BJ88","v":1.1458356227961069E-14},{"$f":"RevReq!BK88","v":1.1458356227961069E-14},{"$f":"RevReq!BL88","v":1.1458356227961069E-14},{"$f":"RevReq!BM88","v":1.1458356227961069E-14}]
[null,null,{"$f":"MAX($C$142:C215)+1","v":74},{"$f":"D85","v":"Power Delivery"},"Other",{"$f":"F85","v":"Restoration"},"Capital",null,{"$f":"RevReq!K89","v":1105.2383010127166},null,null,null,null,null,null,null,null,{"$f":"RevReq!O89","v":7.0811047368496896},{"$f":"RevReq!P89","v":21.881424428253069},{"$f":"RevReq!Q89","v":37.436015760129067},{"$f":"RevReq!R89","v":53.767539769163506},{"$f":"RevReq!S89","v":69.761728000530482},{"$f":"RevReq!T89","v":84.747912748813548},{"$f":"RevReq!U89","v":99.556285495898067},{"$f":"RevReq!V89","v":105.68809770498368},{"$f":"RevReq!W89","v":103.31126492624227},{"$f":"RevReq!X89","v":100.9344321475009},{"$f":"RevReq!Y89","v":98.557599368759497},{"$f":"RevReq!Z89","v":96.180766590018123},{"$f":"RevReq!AA89","v":93.803933811276721},{"$f":"RevReq!AB89","v":91.427101032535347},{"$f":"RevReq!AC89","v":89.050268253793945},{"$f":"RevReq!AD89","v":86.673435475052557},{"$f":"RevReq!AE89","v":84.296602696311169},{"$f":"RevReq!AF89","v":81.919769917569766},{"$f":"RevReq!AG89","v":79.542937138828378},{"$f":"RevReq!AH89","v":77.16610436008699},{"$f":"RevReq!AI89","v":74.789271581345588},{"$f":"RevReq!AJ89","v":72.4124388026042},{"$f":"RevReq!AK89","v":70.035606023862812},{"$f":"RevReq!AL89","v":67.658773245121409},{"$f":"RevReq!AM89","v":65.281940466380021},{"$f":"RevReq!AN89","v":62.905107687638626},{"$f":"RevReq!AO89","v":60.528274908897238},{"$f":"RevReq!AP89","v":58.151442130155843},{"$f":"RevReq!AQ89","v":55.774609351414448},{"$f":"RevReq!AR89","v":53.397776572673052},{"$f":"RevReq!AS89","v":51.020943793931664},{"$f":"RevReq!AT89","v":48.644111015190276},{"$f":"RevReq!AU89","v":46.267278236448874},{"$f":"RevReq!AV89","v":43.890445457707486},{"$f":"RevReq!AW89","v":41.513612678966098},{"$f":"RevReq!AX89","v":39.136779900224703},{"$f":"RevReq!AY89","v":36.759947121483307},{"$f":"RevReq!AZ89","v":34.383114342741919},{"$f":"RevReq!BA89","v":31.899103742842257},{"$f":"RevReq!BB89","v":26.735126610118485},{"$f":"RevReq!BC89","v":21.566517687104348},{"$f":"RevReq!BD89","v":16.608253550591616},{"$f":"RevReq!BE89","v":11.689485250038093},{"$f":"RevReq!BF89","v":7.4487237412613334},{"$f":"RevReq!BG89","v":3.4884860247995517},{"$f":"RevReq!BH89","v":0},{"$f":"RevReq!BI89","v":0},{"$f":"RevReq!BJ89","v":0},{"$f":"RevReq!BK89","v":0},{"$f":"RevReq!BL89","v":0},{"$f":"RevReq!BM89","v":0}]
[null,null,{"$f":"MAX($C$142:C216)+1","v":75},{"$f":"D86","v":"Power Delivery"},"Other",{"$f":"F86","v":"Other Requests"},"Capital",null,{"$f":"RevReq!K90","v":635.72706453130809},null,null,null,null,null,null,null,null,{"$f":"RevReq!O90","v":2.8117505821329942},{"$f":"RevReq!P90","v":8.5658489702216905},{"$f":"RevReq!Q90","v":14.537856146580598},{"$f":"RevReq!R90","v":21.297304414714368},{"$f":"RevReq!S90","v":32.147420962782796},{"$f":"RevReq!T90","v":45.036528719105135},{"$f":"RevReq!U90","v":58.171947210027362},{"$f":"RevReq!V90","v":64.820556562756309},{"$f":"RevReq!W90","v":63.384498498338615},{"$f":"RevReq!X90","v":61.948440433920908},{"$f":"RevReq!Y90","v":60.512382369503214},{"$f":"RevReq!Z90","v":59.076324305085507},{"$f":"RevReq!AA90","v":57.640266240667813},{"$f":"RevReq!AB90","v":56.204208176250106},{"$f":"RevReq!AC90","v":54.768150111832412},{"$f":"RevReq!AD90","v":53.332092047414704},{"$f":"RevReq!AE90","v":51.896033982997011},{"$f":"RevReq!AF90","v":50.459975918579303},{"$f":"RevReq!AG90","v":49.02391785416161},{"$f":"RevReq!AH90","v":47.587859789743902},{"$f":"RevReq!AI90","v":46.151801725326209},{"$f":"RevReq!AJ90","v":44.715743660908501},{"$f":"RevReq!AK90","v":43.279685596490808},{"$f":"RevReq!AL90","v":41.8436275320731},{"$f":"RevReq!AM90","v":40.407569467655392},{"$f":"RevReq!AN90","v":38.971511403237692},{"$f":"RevReq!AO90","v":37.535453338819991},{"$f":"RevReq!AP90","v":36.099395274402283},{"$f":"RevReq!AQ90","v":34.663337209984576},{"$f":"RevReq!AR90","v":33.227279145566882},{"$f":"RevReq!AS90","v":31.791221081149175},{"$f":"RevReq!AT90","v":30.355163016731471},{"$f":"RevReq!AU90","v":28.919104952313766},{"$f":"RevReq!AV90","v":27.483046887896066},{"$f":"RevReq!AW90","v":26.046988823478362},{"$f":"RevReq!AX90","v":24.610930759060658},{"$f":"RevReq!AY90","v":23.174872694642957},{"$f":"RevReq!AZ90","v":21.738814630225253},{"$f":"RevReq!BA90","v":20.260198615850214},{"$f":"RevReq!BB90","v":17.719285375054255},{"$f":"RevReq!BC90","v":15.22221117160656},{"$f":"RevReq!BD90","v":12.782380386188191},{"$f":"RevReq!BE90","v":10.133011997500656},{"$f":"RevReq!BF90","v":6.3570363187213639},{"$f":"RevReq!BG90","v":3.3146581318432644},{"$f":"RevReq!BH90","v":-1.1458356227961069E-14},{"$f":"RevReq!BI90","v":-1.1458356227961069E-14},{"$f":"RevReq!BJ90","v":-1.1458356227961069E-14},{"$f":"RevReq!BK90","v":-1.1458356227961069E-14},{"$f":"RevReq!BL90","v":-1.1458356227961069E-14},{"$f":"RevReq!BM90","v":-1.1458356227961069E-14}]
[null,null,{"$f":"MAX($C$142:C217)+1","v":76},{"$f":"D87","v":"Power Delivery"},"Gulf Power",{"$f":"F87","v":"Gulf Power"},"Capital",null,{"$f":"RevReq!K91","v":27.553680636617425},null,null,null,null,null,null,null,null,{"$f":"RevReq!O91","v":0},{"$f":"RevReq!P91","v":0},{"$f":"RevReq!Q91","v":0.19391471022602649},{"$f":"RevReq!R91","v":0.49268510697533618},{"$f":"RevReq!S91","v":0.7027831263195119},{"$f":"RevReq!T91","v":1.4196090518235942},{"$f":"RevReq!U91","v":2.5723253600161273},{"$f":"RevReq!V91","v":3.0811630176825977},{"$f":"RevReq!W91","v":3.0165729019968532},{"$f":"RevReq!X91","v":2.9519827863111083},{"$f":"RevReq!Y91","v":2.8873926706253639},{"$f":"RevReq!Z91","v":2.822802554939619},{"$f":"RevReq!AA91","v":2.758212439253874},{"$f":"RevReq!AB91","v":2.6936223235681296},{"$f":"RevReq!AC91","v":2.6290322078823847},{"$f":"RevReq!AD91","v":2.5644420921966402},{"$f":"RevReq!AE91","v":2.4998519765108953},{"$f":"RevReq!AF91","v":2.4352618608251508},{"$f":"RevReq!AG91","v":2.3706717451394064},{"$f":"RevReq!AH91","v":2.3060816294536615},{"$f":"RevReq!AI91","v":2.241491513767917},{"$f":"RevReq!AJ91","v":2.1769013980821725},{"$f":"RevReq!AK91","v":2.1123112823964276},{"$f":"RevReq!AL91","v":2.0477211667106832},{"$f":"RevReq!AM91","v":1.9831310510249387},{"$f":"RevReq!AN91","v":1.9185409353391938},{"$f":"RevReq!AO91","v":1.8539508196534493},{"$f":"RevReq!AP91","v":1.7893607039677044},{"$f":"RevReq!AQ91","v":1.7247705882819599},{"$f":"RevReq!AR91","v":1.6601804725962155},{"$f":"RevReq!AS91","v":1.5955903569104706},{"$f":"RevReq!AT91","v":1.5310002412247261},{"$f":"RevReq!AU91","v":1.4664101255389812},{"$f":"RevReq!AV91","v":1.4018200098532367},{"$f":"RevReq!AW91","v":1.3372298941674921},{"$f":"RevReq!AX91","v":1.2726397784817474},{"$f":"RevReq!AY91","v":1.2080496627960027},{"$f":"RevReq!AZ91","v":1.143459547110258},{"$f":"RevReq!BA91","v":1.0788694314245135},{"$f":"RevReq!BB91","v":1.0142793157387688},{"$f":"RevReq!BC91","v":0.94968920005302415},{"$f":"RevReq!BD91","v":0.88509908436727947},{"$f":"RevReq!BE91","v":0.78354114703882449},{"$f":"RevReq!BF91","v":0.66516922913140275},{"$f":"RevReq!BG91","v":0.5686588789660274},{"$f":"RevReq!BH91","v":0.37915137757084244},{"$f":"RevReq!BI91","v":0.11852259395959636},{"$f":"RevReq!BJ91","v":1.7903681606189169E-15},{"$f":"RevReq!BK91","v":1.7903681606189169E-15},{"$f":"RevReq!BL91","v":1.7903681606189169E-15},{"$f":"RevReq!BM91","v":1.7903681606189169E-15}]
[null,null,{"$f":"MAX($C$142:C218)+1","v":77},{"$f":"D88","v":"Power Generation"},"Projects",{"$f":"F88","v":"CT Overhauls (Outage Execution and Not Parts)"},"Capital",null,{"$f":"RevReq!K92","v":2248.5896639996486},null,null,null,null,null,null,null,null,{"$f":"RevReq!O92","v":18.044947641893209},{"$f":"RevReq!P92","v":43.97054789600503},{"$f":"RevReq!Q92","v":71.903642813901399},{"$f":"RevReq!R92","v":114.79331355919106},{"$f":"RevReq!S92","v":164.01067203019608},{"$f":"RevReq!T92","v":213.58089359215279},{"$f":"RevReq!U92","v":244.41537948101336},{"$f":"RevReq!V92","v":247.83763824032269},{"$f":"RevReq!W92","v":239.39336704234728},{"$f":"RevReq!X92","v":230.94909584437181},{"$f":"RevReq!Y92","v":222.5048246463964},{"$f":"RevReq!Z92","v":214.06055344842093},{"$f":"RevReq!AA92","v":205.61628225044549},{"$f":"RevReq!AB92","v":197.17201105247005},{"$f":"RevReq!AC92","v":188.72773985449459},{"$f":"RevReq!AD92","v":180.28346865651918},{"$f":"RevReq!AE92","v":171.83919745854371},{"$f":"RevReq!AF92","v":163.3949262605683},{"$f":"RevReq!AG92","v":154.95065506259286},{"$f":"RevReq!AH92","v":146.50638386461742},{"$f":"RevReq!AI92","v":138.06211266664201},{"$f":"RevReq!AJ92","v":129.61784146866657},{"$f":"RevReq!AK92","v":121.17357027069113},{"$f":"RevReq!AL92","v":110.1883962321279},{"$f":"RevReq!AM92","v":92.961682049900375},{"$f":"RevReq!AN92","v":79.134819301105296},{"$f":"RevReq!AO92","v":60.110405696622792},{"$f":"RevReq!AP92","v":40.318534446870821},{"$f":"RevReq!AQ92","v":20.535136632438427},{"$f":"RevReq!AR92","v":5.5509632329159126},{"$f":"RevReq!AS92","v":1.6041698719145498E-13},{"$f":"RevReq!AT92","v":1.6041698719145498E-13},{"$f":"RevReq!AU92","v":1.6041698719145498E-13},{"$f":"RevReq!AV92","v":1.6041698719145498E-13},{"$f":"RevReq!AW92","v":1.6041698719145498E-13},{"$f":"RevReq!AX92","v":1.6041698719145498E-13},{"$f":"RevReq!AY92","v":1.6041698719145498E-13},{"$f":"RevReq!AZ92","v":1.6041698719145498E-13},{"$f":"RevReq!BA92","v":1.6041698719145498E-13},{"$f":"RevReq!BB92","v":1.6041698719145498E-13},{"$f":"RevReq!BC92","v":1.6041698719145498E-13},{"$f":"RevReq!BD92","v":1.6041698719145498E-13},{"$f":"RevReq!BE92","v":1.6041698719145498E-13},{"$f":"RevReq!BF92","v":1.6041698719145498E-13},{"$f":"RevReq!BG92","v":1.6041698719145498E-13},{"$f":"RevReq!BH92","v":1.6041698719145498E-13},{"$f":"RevReq!BI92","v":1.6041698719145498E-13},{"$f":"RevReq!BJ92","v":1.6041698719145498E-13},{"$f":"RevReq!BK92","v":1.6041698719145498E-13},{"$f":"RevReq!BL92","v":1.6041698719145498E-13},{"$f":"RevReq!BM92","v":1.6041698719145498E-13}]
[null,null,{"$f":"MAX($C$142:C219)+1","v":78},{"$f":"D89","v":"Power Generation"},"Projects",{"$f":"F89","v":"CT Parts"},"Capital",null,{"$f":"RevReq!K93","v":1479.2475063999402},null,null,null,null,null,null,null,null,{"$f":"RevReq!O93","v":8.80996218373296},{"$f":"RevReq!P93","v":38.888460075240658},{"$f":"RevReq!Q93","v":77.633456763157838},{"$f":"RevReq!R93","v":99.231320710584384},{"$f":"RevReq!S93","v":109.0346150313257},{"$f":"RevReq!T93","v":126.98184040957781},{"$f":"RevReq!U93","v":149.46585937845018},{"$f":"RevReq!V93","v":156.9791262059428},{"$f":"RevReq!W93","v":151.56828997277319},{"$f":"RevReq!X93","v":146.1574537396036},{"$f":"RevReq!Y93","v":140.74661750643401},{"$f":"RevReq!Z93","v":135.33578127326439},{"$f":"RevReq!AA93","v":129.9249450400948},{"$f":"RevReq!AB93","v":124.51410880692521},{"$f":"RevReq!AC93","v":119.10327257375562},{"$f":"RevReq!AD93","v":113.69243634058603},{"$f":"RevReq!AE93","v":108.28160010741644},{"$f":"RevReq!AF93","v":102.87076387424685},{"$f":"RevReq!AG93","v":97.459927641077257},{"$f":"RevReq!AH93","v":92.049091407907667},{"$f":"RevReq!AI93","v":86.638255174738077},{"$f":"RevReq!AJ93","v":81.227418941568487},{"$f":"RevReq!AK93","v":75.816582708398883},{"$f":"RevReq!AL93","v":69.165218745121138},{"$f":"RevReq!AM93","v":57.013542489347216},{"$f":"RevReq!AN93","v":40.485007591422232},{"$f":"RevReq!AO93","v":28.394553201707108},{"$f":"RevReq!AP93","v":22.570654648176557},{"$f":"RevReq!AQ93","v":15.40254943097141},{"$f":"RevReq!AR93","v":6.0456781524501251},{"$f":"RevReq!AS93","v":1.1458356227961068E-13},{"$f":"RevReq!AT93","v":1.1458356227961068E-13},{"$f":"RevReq!AU93","v":1.1458356227961068E-13},{"$f":"RevReq!AV93","v":1.1458356227961068E-13},{"$f":"RevReq!AW93","v":1.1458356227961068E-13},{"$f":"RevReq!AX93","v":1.1458356227961068E-13},{"$f":"RevReq!AY93","v":1.1458356227961068E-13},{"$f":"RevReq!AZ93","v":1.1458356227961068E-13},{"$f":"RevReq!BA93","v":1.1458356227961068E-13},{"$f":"RevReq!BB93","v":1.1458356227961068E-13},{"$f":"RevReq!BC93","v":1.1458356227961068E-13},{"$f":"RevReq!BD93","v":1.1458356227961068E-13},{"$f":"RevReq!BE93","v":1.1458356227961068E-13},{"$f":"RevReq!BF93","v":1.1458356227961068E-13},{"$f":"RevReq!BG93","v":1.1458356227961068E-13},{"$f":"RevReq!BH93","v":1.1458356227961068E-13},{"$f":"RevReq!BI93","v":1.1458356227961068E-13},{"$f":"RevReq!BJ93","v":1.1458356227961068E-13},{"$f":"RevReq!BK93","v":1.1458356227961068E-13},{"$f":"RevReq!BL93","v":1.1458356227961068E-13},{"$f":"RevReq!BM93","v":1.1458356227961068E-13}]
[null,null,{"$f":"MAX($C$142:C220)+1","v":79},{"$f":"D90","v":"Power Generation"},"Projects",{"$f":"F90","v":"CT Gas Turbines"},"Capital",null,{"$f":"RevReq!K94","v":61.851919956749747},null,null,null,null,null,null,null,null,{"$f":"RevReq!O94","v":0.12854949905445928},{"$f":"RevReq!P94","v":0.37921111705382315},{"$f":"RevReq!Q94","v":3.654573157327996},{"$f":"RevReq!R94","v":6.6969666301345585},{"$f":"RevReq!S94","v":6.5036120868593983},{"$f":"RevReq!T94","v":6.3377291436779348},{"$f":"RevReq!U94","v":6.2027205255834668},{"$f":"RevReq!V94","v":6.0437817546426746},{"$f":"RevReq!W94","v":5.829151752092006},{"$f":"RevReq!X94","v":5.6145217495413373},{"$f":"RevReq!Y94","v":5.3998917469906687},{"$f":"RevReq!Z94","v":5.1852617444399991},{"$f":"RevReq!AA94","v":4.9706317418893304},{"$f":"RevReq!AB94","v":4.7560017393386618},{"$f":"RevReq!AC94","v":4.5413717367879922},{"$f":"RevReq!AD94","v":4.3267417342373236},{"$f":"RevReq!AE94","v":4.1121117316866549},{"$f":"RevReq!AF94","v":3.8974817291359862},{"$f":"RevReq!AG94","v":3.6828517265853176},{"$f":"RevReq!AH94","v":3.4682217240346485},{"$f":"RevReq!AI94","v":3.2535917214839793},{"$f":"RevReq!AJ94","v":3.0389617189333102},{"$f":"RevReq!AK94","v":2.8243317163826411},{"$f":"RevReq!AL94","v":2.5916007033006188},{"$f":"RevReq!AM94","v":2.3051164662128905},{"$f":"RevReq!AN94","v":1.6001970875388094},{"$f":"RevReq!AO94","v":7.1576916488728826E-2},{"$f":"RevReq!AP94","v":6.5588131630590338E-2},{"$f":"RevReq!AQ94","v":4.7388322895051085E-2},{"$f":"RevReq!AR94","v":2.6051421955281821E-2},{"$f":"RevReq!AS94","v":-7.1614726424756683E-16},{"$f":"RevReq!AT94","v":-7.1614726424756683E-16},{"$f":"RevReq!AU94","v":-7.1614726424756683E-16},{"$f":"RevReq!AV94","v":-7.1614726424756683E-16},{"$f":"RevReq!AW94","v":-7.1614726424756683E-16},{"$f":"RevReq!AX94","v":-7.1614726424756683E-16},{"$f":"RevReq!AY94","v":-7.1614726424756683E-16},{"$f":"RevReq!AZ94","v":-7.1614726424756683E-16},{"$f":"RevReq!BA94","v":-7.1614726424756683E-16},{"$f":"RevReq!BB94","v":-7.1614726424756683E-16},{"$f":"RevReq!BC94","v":-7.1614726424756683E-16},{"$f":"RevReq!BD94","v":-7.1614726424756683E-16},{"$f":"RevReq!BE94","v":-7.1614726424756683E-16},{"$f":"RevReq!BF94","v":-7.1614726424756683E-16},{"$f":"RevReq!BG94","v":-7.1614726424756683E-16},{"$f":"RevReq!BH94","v":-7.1614726424756683E-16},{"$f":"RevReq!BI94","v":-7.1614726424756683E-16},{"$f":"RevReq!BJ94","v":-7.1614726424756683E-16},{"$f":"RevReq!BK94","v":-7.1614726424756683E-16},{"$f":"RevReq!BL94","v":-7.1614726424756683E-16},{"$f":"RevReq!BM94","v":-7.1614726424756683E-16}]
[null,null,{"$f":"MAX($C$142:C221)+1","v":80},{"$f":"D91","v":"Power Generation"},"Projects",{"$f":"F91","v":"Coal Sites"},"Capital",null,{"$f":"RevReq!K95","v":82.793532853600595},null,null,null,null,null,null,null,null,{"$f":"RevReq!O95","v":0.68255761583967134},{"$f":"RevReq!P95","v":2.873024221606892},{"$f":"RevReq!Q95","v":4.7344176766823285},{"$f":"RevReq!R95","v":5.5694617644612272},{"$f":"RevReq!S95","v":6.5705935041958332},{"$f":"RevReq!T95","v":7.0227059930714102},{"$f":"RevReq!U95","v":6.8877867366153733},{"$f":"RevReq!V95","v":6.7528674801593356},{"$f":"RevReq!W95","v":6.6179482237032987},{"$f":"RevReq!X95","v":6.483028967247261},{"$f":"RevReq!Y95","v":6.3481097107912241},{"$f":"RevReq!Z95","v":6.2131904543351864},{"$f":"RevReq!AA95","v":6.0782711978791486},{"$f":"RevReq!AB95","v":5.9433519414231117},{"$f":"RevReq!AC95","v":5.808432684967074},{"$f":"RevReq!AD95","v":5.6735134285110362},{"$f":"RevReq!AE95","v":5.5385941720549985},{"$f":"RevReq!AF95","v":5.4036749155989616},{"$f":"RevReq!AG95","v":5.2687556591429248},{"$f":"RevReq!AH95","v":5.133836402686887},{"$f":"RevReq!AI95","v":4.9989171462308493},{"$f":"RevReq!AJ95","v":4.8639978897748124},{"$f":"RevReq!AK95","v":4.7290786333187755},{"$f":"RevReq!AL95","v":4.5941593768627378},{"$f":"RevReq!AM95","v":4.4592401204067},{"$f":"RevReq!AN95","v":4.3243208639506623},{"$f":"RevReq!AO95","v":4.1894016074946245},{"$f":"RevReq!AP95","v":4.0544823510385877},{"$f":"RevReq!AQ95","v":3.9195630945825499},{"$f":"RevReq!AR95","v":3.7846438381265122},{"$f":"RevReq!AS95","v":3.6497245816704744},{"$f":"RevReq!AT95","v":3.5148053252144367},{"$f":"RevReq!AU95","v":3.3798860687583989},{"$f":"RevReq!AV95","v":3.2449668123023612},{"$f":"RevReq!AW95","v":3.1100475558463234},{"$f":"RevReq!AX95","v":2.9751282993902857},{"$f":"RevReq!AY95","v":2.8402090429342479},{"$f":"RevReq!AZ95","v":2.7052897864782102},{"$f":"RevReq!BA95","v":2.5703705300221724},{"$f":"RevReq!BB95","v":2.4354512735661347},{"$f":"RevReq!BC95","v":2.3005320171100969},{"$f":"RevReq!BD95","v":2.1656127606540592},{"$f":"RevReq!BE95","v":2.0306935041980214},{"$f":"RevReq!BF95","v":1.8957742477419834},{"$f":"RevReq!BG95","v":1.7608549912859457},{"$f":"RevReq!BH95","v":1.6152822163929355},{"$f":"RevReq!BI95","v":1.2340398784188198},{"$f":"RevReq!BJ95","v":0.62204308334946223},{"$f":"RevReq!BK95","v":0.43078686938875854},{"$f":"RevReq!BL95","v":0.20902629509582266},{"$f":"RevReq!BM95","v":-1.4322945284951337E-15}]
[null,null,{"$f":"MAX($C$142:C222)+1","v":81},{"$f":"D92","v":"Power Generation"},"Projects",{"$f":"F92","v":"Steam Sites"},"Capital",null,{"$f":"RevReq!K96","v":607.58145656735235},null,null,null,null,null,null,null,null,{"$f":"RevReq!O96","v":5.5034720046784722},{"$f":"RevReq!P96","v":15.063195861580127},{"$f":"RevReq!Q96","v":24.930790317530708},{"$f":"RevReq!R96","v":35.256598166717616},{"$f":"RevReq!S96","v":42.742418141931815},{"$f":"RevReq!T96","v":50.565909757173031},{"$f":"RevReq!U96","v":58.72836026833447},{"$f":"RevReq!V96","v":61.149069421821508},{"$f":"RevReq!W96","v":59.369860477445826},{"$f":"RevReq!X96","v":57.590651533070115},{"$f":"RevReq!Y96","v":55.811442588694419},{"$f":"RevReq!Z96","v":54.032233644318723},{"$f":"RevReq!AA96","v":52.253024699943026},{"$f":"RevReq!AB96","v":50.47381575556733},{"$f":"RevReq!AC96","v":48.694606811191633},{"$f":"RevReq!AD96","v":46.915397866815937},{"$f":"RevReq!AE96","v":45.13618892244024},{"$f":"RevReq!AF96","v":43.356979978064544},{"$f":"RevReq!AG96","v":41.577771033688848},{"$f":"RevReq!AH96","v":39.798562089313144},{"$f":"RevReq!AI96","v":38.019353144937448},{"$f":"RevReq!AJ96","v":36.240144200561751},{"$f":"RevReq!AK96","v":34.460935256186048},{"$f":"RevReq!AL96","v":32.681726311810351},{"$f":"RevReq!AM96","v":30.902517367434658},{"$f":"RevReq!AN96","v":29.123308423058958},{"$f":"RevReq!AO96","v":27.344099478683262},{"$f":"RevReq!AP96","v":25.564890534307565},{"$f":"RevReq!AQ96","v":23.785681589931869},{"$f":"RevReq!AR96","v":19.47188277950222},{"$f":"RevReq!AS96","v":15.831927084262588},{"$f":"RevReq!AT96","v":11.604936259639114},{"$f":"RevReq!AU96","v":8.1479265868433846},{"$f":"RevReq!AV96","v":5.6458925569849647},{"$f":"RevReq!AW96","v":2.475535187714915},{"$f":"RevReq!AX96","v":0.16035943056469729},{"$f":"RevReq!AY96","v":4.0104246797863746E-14},{"$f":"RevReq!AZ96","v":4.0104246797863746E-14},{"$f":"RevReq!BA96","v":4.0104246797863746E-14},{"$f":"RevReq!BB96","v":4.0104246797863746E-14},{"$f":"RevReq!BC96","v":4.0104246797863746E-14},{"$f":"RevReq!BD96","v":4.0104246797863746E-14},{"$f":"RevReq!BE96","v":4.0104246797863746E-14},{"$f":"RevReq!BF96","v":4.0104246797863746E-14},{"$f":"RevReq!BG96","v":4.0104246797863746E-14},{"$f":"RevReq!BH96","v":4.0104246797863746E-14},{"$f":"RevReq!BI96","v":4.0104246797863746E-14},{"$f":"RevReq!BJ96","v":4.0104246797863746E-14},{"$f":"RevReq!BK96","v":4.0104246797863746E-14},{"$f":"RevReq!BL96","v":4.0104246797863746E-14},{"$f":"RevReq!BM96","v":4.0104246797863746E-14}]
[null,null,{"$f":"MAX($C$142:C223)+1","v":82},{"$f":"D93","v":"Power Generation"},"Projects",{"$f":"F93","v":"GE DOT05 Tech 2"},"Capital",null,{"$f":"RevReq!K97","v":135.40122687226173},null,null,null,null,null,null,null,null,{"$f":"RevReq!O97","v":0},{"$f":"RevReq!P97","v":0},{"$f":"RevReq!Q97","v":0},{"$f":"RevReq!R97","v":4.0193360817860888E-2},{"$f":"RevReq!S97","v":0.17088277508393018},{"$f":"RevReq!T97","v":4.6634406380326547},{"$f":"RevReq!U97","v":14.322902992928014},{"$f":"RevReq!V97","v":19.276293903597981},{"$f":"RevReq!W97","v":18.668274634148229},{"$f":"RevReq!X97","v":18.060255364698477},{"$f":"RevReq!Y97","v":17.452236095248725},{"$f":"RevReq!Z97","v":16.844216825798974},{"$f":"RevReq!AA97","v":16.236197556349218},{"$f":"RevReq!AB97","v":15.628178286899466},{"$f":"RevReq!AC97","v":15.020159017449712},{"$f":"RevReq!AD97","v":14.412139747999959},{"$f":"RevReq!AE97","v":13.804120478550205},{"$f":"RevReq!AF97","v":13.196101209100451},{"$f":"RevReq!AG97","v":12.588081939650699},{"$f":"RevReq!AH97","v":11.980062670200946},{"$f":"RevReq!AI97","v":11.372043400751192},{"$f":"RevReq!AJ97","v":10.764024131301438},{"$f":"RevReq!AK97","v":10.156004861851684},{"$f":"RevReq!AL97","v":9.5479855924019326},{"$f":"RevReq!AM97","v":8.9399663229521789},{"$f":"RevReq!AN97","v":8.3319470535024251},{"$f":"RevReq!AO97","v":7.7182681708079217},{"$f":"RevReq!AP97","v":7.0804158342981278},{"$f":"RevReq!AQ97","v":5.8158283464500444},{"$f":"RevReq!AR97","v":2.6015341927364739},{"$f":"RevReq!AS97","v":-2.8645890569902673E-15},{"$f":"RevReq!AT97","v":-2.8645890569902673E-15},{"$f":"RevReq!AU97","v":-2.8645890569902673E-15},{"$f":"RevReq!AV97","v":-2.8645890569902673E-15},{"$f":"RevReq!AW97","v":-2.8645890569902673E-15},{"$f":"RevReq!AX97","v":-2.8645890569902673E-15},{"$f":"RevReq!AY97","v":-2.8645890569902673E-15},{"$f":"RevReq!AZ97","v":-2.8645890569902673E-15},{"$f":"RevReq!BA97","v":-2.8645890569902673E-15},{"$f":"RevReq!BB97","v":-2.8645890569902673E-15},{"$f":"RevReq!BC97","v":-2.8645890569902673E-15},{"$f":"RevReq!BD97","v":-2.8645890569902673E-15},{"$f":"RevReq!BE97","v":-2.8645890569902673E-15},{"$f":"RevReq!BF97","v":-2.8645890569902673E-15},{"$f":"RevReq!BG97","v":-2.8645890569902673E-15},{"$f":"RevReq!BH97","v":-2.8645890569902673E-15},{"$f":"RevReq!BI97","v":-2.8645890569902673E-15},{"$f":"RevReq!BJ97","v":-2.8645890569902673E-15},{"$f":"RevReq!BK97","v":-2.8645890569902673E-15},{"$f":"RevReq!BL97","v":-2.8645890569902673E-15},{"$f":"RevReq!BM97","v":-2.8645890569902673E-15}]
[null,null,{"$f":"MAX($C$142:C224)+1","v":83},{"$f":"D94","v":"Power Generation"},"Projects",{"$f":"F94","v":"Manatee 1&2 Dismantlement"},"Capital",null,{"$f":"RevReq!K98","v":11.991217393947888},null,null,null,null,null,null,null,null,{"$f":"RevReq!O98","v":0},{"$f":"RevReq!P98","v":0},{"$f":"RevReq!Q98","v":0},{"$f":"RevReq!R98","v":0},{"$f":"RevReq!S98","v":0.7881428783849076},{"$f":"RevReq!T98","v":1.5521669727863368},{"$f":"RevReq!U98","v":1.5039294048193803},{"$f":"RevReq!V98","v":1.4556918368524236},{"$f":"RevReq!W98","v":1.407454268885467},{"$f":"RevReq!X98","v":1.3592167009185103},{"$f":"RevReq!Y98","v":1.3109791329515539},{"$f":"RevReq!Z98","v":1.2627415649845972},{"$f":"RevReq!AA98","v":1.2145039970176406},{"$f":"RevReq!AB98","v":1.1662664290506839},{"$f":"RevReq!AC98","v":1.1180288610837272},{"$f":"RevReq!AD98","v":1.0697912931167708},{"$f":"RevReq!AE98","v":1.0215537251498141},{"$f":"RevReq!AF98","v":0.97331615718285747},{"$f":"RevReq!AG98","v":0.92507858921590091},{"$f":"RevReq!AH98","v":0.87684102124894436},{"$f":"RevReq!AI98","v":0.8286034532819877},{"$f":"RevReq!AJ98","v":0.78036588531503115},{"$f":"RevReq!AK98","v":0.73212831734807449},{"$f":"RevReq!AL98","v":0.68389074938111794},{"$f":"RevReq!AM98","v":0.63565318141416127},{"$f":"RevReq!AN98","v":0.58741561344720472},{"$f":"RevReq!AO98","v":0.53917804548024806},{"$f":"RevReq!AP98","v":0.3799623512133824},{"$f":"RevReq!AQ98","v":5.3711044818567512E-16},{"$f":"RevReq!AR98","v":5.3711044818567512E-16},{"$f":"RevReq!AS98","v":5.3711044818567512E-16},{"$f":"RevReq!AT98","v":5.3711044818567512E-16},{"$f":"RevReq!AU98","v":5.3711044818567512E-16},{"$f":"RevReq!AV98","v":5.3711044818567512E-16},{"$f":"RevReq!AW98","v":5.3711044818567512E-16},{"$f":"RevReq!AX98","v":5.3711044818567512E-16},{"$f":"RevReq!AY98","v":5.3711044818567512E-16},{"$f":"RevReq!AZ98","v":5.3711044818567512E-16},{"$f":"RevReq!BA98","v":5.3711044818567512E-16},{"$f":"RevReq!BB98","v":5.3711044818567512E-16},{"$f":"RevReq!BC98","v":5.3711044818567512E-16},{"$f":"RevReq!BD98","v":5.3711044818567512E-16},{"$f":"RevReq!BE98","v":5.3711044818567512E-16},{"$f":"RevReq!BF98","v":5.3711044818567512E-16},{"$f":"RevReq!BG98","v":5.3711044818567512E-16},{"$f":"RevReq!BH98","v":5.3711044818567512E-16},{"$f":"RevReq!BI98","v":5.3711044818567512E-16},{"$f":"RevReq!BJ98","v":5.3711044818567512E-16},{"$f":"RevReq!BK98","v":5.3711044818567512E-16},{"$f":"RevReq!BL98","v":5.3711044818567512E-16},{"$f":"RevReq!BM98","v":5.3711044818567512E-16}]
[null,null,{"$f":"MAX($C$142:C225)+1","v":84},{"$f":"D95","v":"Power Generation"},"Projects",{"$f":"F95","v":"Martin 1&2 Dismantlement"},"Capital",null,{"$f":"RevReq!K99","v":90.938990050892528},null,null,null,null,null,null,null,null,{"$f":"RevReq!O99","v":0},{"$f":"RevReq!P99","v":0.94500551743461325},{"$f":"RevReq!Q99","v":2.9808249130323028},{"$f":"RevReq!R99","v":4.8728568253635309},{"$f":"RevReq!S99","v":6.955923165985971},{"$f":"RevReq!T99","v":9.2136221349931446},{"$f":"RevReq!U99","v":10.228252880929134},{"$f":"RevReq!V99","v":10.095283115567328},{"$f":"RevReq!W99","v":9.7517834180775083},{"$f":"RevReq!X99","v":9.4082837205876881},{"$f":"RevReq!Y99","v":9.064784023097868},{"$f":"RevReq!Z99","v":8.7212843256080479},{"$f":"RevReq!AA99","v":8.3777846281182278},{"$f":"RevReq!AB99","v":8.0342849306284077},{"$f":"RevReq!AC99","v":7.6907852331385875},{"$f":"RevReq!AD99","v":7.3472855356487674},{"$f":"RevReq!AE99","v":7.0037858381589482},{"$f":"RevReq!AF99","v":6.6602861406691281},{"$f":"RevReq!AG99","v":6.3167864431793088},{"$f":"RevReq!AH99","v":5.9732867456894887},{"$f":"RevReq!AI99","v":5.6297870481996686},{"$f":"RevReq!AJ99","v":5.2862873507098485},{"$f":"RevReq!AK99","v":4.9427876532200292},{"$f":"RevReq!AL99","v":4.5992879557302091},{"$f":"RevReq!AM99","v":4.1227223579522549},{"$f":"RevReq!AN99","v":3.2238060850062},{"$f":"RevReq!AO99","v":2.3451391262421941},{"$f":"RevReq!AP99","v":1.5710690607513653},{"$f":"RevReq!AQ99","v":0.6736534005650614},{"$f":"RevReq!AR99","v":9.8482363157355188E-2},{"$f":"RevReq!AS99","v":8.5937671709708019E-15},{"$f":"RevReq!AT99","v":8.5937671709708019E-15},{"$f":"RevReq!AU99","v":8.5937671709708019E-15},{"$f":"RevReq!AV99","v":8.5937671709708019E-15},{"$f":"RevReq!AW99","v":8.5937671709708019E-15},{"$f":"RevReq!AX99","v":8.5937671709708019E-15},{"$f":"RevReq!AY99","v":8.5937671709708019E-15},{"$f":"RevReq!AZ99","v":8.5937671709708019E-15},{"$f":"RevReq!BA99","v":8.5937671709708019E-15},{"$f":"RevReq!BB99","v":8.5937671709708019E-15},{"$f":"RevReq!BC99","v":8.5937671709708019E-15},{"$f":"RevReq!BD99","v":8.5937671709708019E-15},{"$f":"RevReq!BE99","v":8.5937671709708019E-15},{"$f":"RevReq!BF99","v":8.5937671709708019E-15},{"$f":"RevReq!BG99","v":8.5937671709708019E-15},{"$f":"RevReq!BH99","v":8.5937671709708019E-15},{"$f":"RevReq!BI99","v":8.5937671709708019E-15},{"$f":"RevReq!BJ99","v":8.5937671709708019E-15},{"$f":"RevReq!BK99","v":8.5937671709708019E-15},{"$f":"RevReq!BL99","v":8.5937671709708019E-15},{"$f":"RevReq!BM99","v":8.5937671709708019E-15}]
[null,null,{"$f":"MAX($C$142:C226)+1","v":85},{"$f":"D96","v":"Power Generation"},"Projects",{"$f":"F96","v":"Scherer 4 Dismantlement"},"Capital",null,{"$f":"RevReq!K100","v":40.471762114975888},null,null,null,null,null,null,null,null,{"$f":"RevReq!O100","v":0},{"$f":"RevReq!P100","v":0},{"$f":"RevReq!Q100","v":0.13180096583756973},{"$f":"RevReq!R100","v":0.40424194203572417},{"$f":"RevReq!S100","v":1.0216752765651085},{"$f":"RevReq!T100","v":2.8348862577374967},{"$f":"RevReq!U100","v":4.8028615845120051},{"$f":"RevReq!V100","v":5.3481846788593392},{"$f":"RevReq!W100","v":5.1757155280121694},{"$f":"RevReq!X100","v":5.0032463771649995},{"$f":"RevReq!Y100","v":4.8307772263178297},{"$f":"RevReq!Z100","v":4.6583080754706598},{"$f":"RevReq!AA100","v":4.48583892462349},{"$f":"RevReq!AB100","v":4.3133697737763201},{"$f":"RevReq!AC100","v":4.1409006229291503},{"$f":"RevReq!AD100","v":3.9684314720819804},{"$f":"RevReq!AE100","v":3.7959623212348106},{"$f":"RevReq!AF100","v":3.6234931703876407},{"$f":"RevReq!AG100","v":3.4510240195404709},{"$f":"RevReq!AH100","v":3.278554868693301},{"$f":"RevReq!AI100","v":3.1060857178461312},{"$f":"RevReq!AJ100","v":2.9336165669989613},{"$f":"RevReq!AK100","v":2.7611474161517915},{"$f":"RevReq!AL100","v":2.5886782653046216},{"$f":"RevReq!AM100","v":2.4162091144574518},{"$f":"RevReq!AN100","v":2.2251811151650025},{"$f":"RevReq!AO100","v":1.9768662894373006},{"$f":"RevReq!AP100","v":1.6832432544691054},{"$f":"RevReq!AQ100","v":1.1319920142473936},{"$f":"RevReq!AR100","v":0.33577114592802759},{"$f":"RevReq!AS100","v":1.4322945284951337E-15},{"$f":"RevReq!AT100","v":1.4322945284951337E-15},{"$f":"RevReq!AU100","v":1.4322945284951337E-15},{"$f":"RevReq!AV100","v":1.4322945284951337E-15},{"$f":"RevReq!AW100","v":1.4322945284951337E-15},{"$f":"RevReq!AX100","v":1.4322945284951337E-15},{"$f":"RevReq!AY100","v":1.4322945284951337E-15},{"$f":"RevReq!AZ100","v":1.4322945284951337E-15},{"$f":"RevReq!BA100","v":1.4322945284951337E-15},{"$f":"RevReq!BB100","v":1.4322945284951337E-15},{"$f":"RevReq!BC100","v":1.4322945284951337E-15},{"$f":"RevReq!BD100","v":1.4322945284951337E-15},{"$f":"RevReq!BE100","v":1.4322945284951337E-15},{"$f":"RevReq!BF100","v":1.4322945284951337E-15},{"$f":"RevReq!BG100","v":1.4322945284951337E-15},{"$f":"RevReq!BH100","v":1.4322945284951337E-15},{"$f":"RevReq!BI100","v":1.4322945284951337E-15},{"$f":"RevReq!BJ100","v":1.4322945284951337E-15},{"$f":"RevReq!BK100","v":1.4322945284951337E-15},{"$f":"RevReq!BL100","v":1.4322945284951337E-15},{"$f":"RevReq!BM100","v":1.4322945284951337E-15}]
[null,null,{"$f":"MAX($C$142:C227)+1","v":86},{"$f":"D97","v":"Power Generation"},"Projects",{"$f":"F97","v":"Other"},"Capital",null,{"$f":"RevReq!K101","v":414.38422146820471},null,null,null,null,null,null,null,null,{"$f":"RevReq!O101","v":4.3039477231513636},{"$f":"RevReq!P101","v":11.256647838299338},{"$f":"RevReq!Q101","v":18.808687191123326},{"$f":"RevReq!R101","v":26.554264088771909},{"$f":"RevReq!S101","v":33.36376185548162},{"$f":"RevReq!T101","v":39.584217639460761},{"$f":"RevReq!U101","v":42.931853467373394},{"$f":"RevReq!V101","v":43.276184347310398},{"$f":"RevReq!W101","v":41.776070359540391},{"$f":"RevReq!X101","v":40.275956371770377},{"$f":"RevReq!Y101","v":38.77584238400037},{"$f":"RevReq!Z101","v":37.275728396230363},{"$f":"RevReq!AA101","v":35.775614408460349},{"$f":"RevReq!AB101","v":34.275500420690335},{"$f":"RevReq!AC101","v":32.775386432920328},{"$f":"RevReq!AD101","v":31.275272445150314},{"$f":"RevReq!AE101","v":29.7751584573803},{"$f":"RevReq!AF101","v":28.275044469610293},{"$f":"RevReq!AG101","v":26.774930481840279},{"$f":"RevReq!AH101","v":25.274816494070265},{"$f":"RevReq!AI101","v":23.774702506300255},{"$f":"RevReq!AJ101","v":22.274588518530241},{"$f":"RevReq!AK101","v":20.774474530760234},{"$f":"RevReq!AL101","v":18.668323151664801},{"$f":"RevReq!AM101","v":14.965186545016483},{"$f":"RevReq!AN101","v":11.837254063064309},{"$f":"RevReq!AO101","v":8.1629091931648077},{"$f":"RevReq!AP101","v":5.4311920681567782},{"$f":"RevReq!AQ101","v":2.603615795319445},{"$f":"RevReq!AR101","v":0.86280030325939272},{"$f":"RevReq!AS101","v":5.7291781139805346E-15},{"$f":"RevReq!AT101","v":5.7291781139805346E-15},{"$f":"RevReq!AU101","v":5.7291781139805346E-15},{"$f":"RevReq!AV101","v":5.7291781139805346E-15},{"$f":"RevReq!AW101","v":5.7291781139805346E-15},{"$f":"RevReq!AX101","v":5.7291781139805346E-15},{"$f":"RevReq!AY101","v":5.7291781139805346E-15},{"$f":"RevReq!AZ101","v":5.7291781139805346E-15},{"$f":"RevReq!BA101","v":5.7291781139805346E-15},{"$f":"RevReq!BB101","v":5.7291781139805346E-15},{"$f":"RevReq!BC101","v":5.7291781139805346E-15},{"$f":"RevReq!BD101","v":5.7291781139805346E-15},{"$f":"RevReq!BE101","v":5.7291781139805346E-15},{"$f":"RevReq!BF101","v":5.7291781139805346E-15},{"$f":"RevReq!BG101","v":5.7291781139805346E-15},{"$f":"RevReq!BH101","v":5.7291781139805346E-15},{"$f":"RevReq!BI101","v":5.7291781139805346E-15},{"$f":"RevReq!BJ101","v":5.7291781139805346E-15},{"$f":"RevReq!BK101","v":5.7291781139805346E-15},{"$f":"RevReq!BL101","v":5.7291781139805346E-15},{"$f":"RevReq!BM101","v":5.7291781139805346E-15}]
[null,null,{"$f":"MAX($C$142:C228)+1","v":87},{"$f":"D98","v":"Nuclear Generation"},"Reliability",{"$f":"F98","v":"Turbine Reliability"},"Capital",null,{"$f":"RevReq!K102","v":771.71196158089765},null,null,null,null,null,null,null,null,{"$f":"RevReq!O102","v":5.0641466014639143},{"$f":"RevReq!P102","v":17.290329272708341},{"$f":"RevReq!Q102","v":33.00327137006861},{"$f":"RevReq!R102","v":47.075322247560173},{"$f":"RevReq!S102","v":57.165583366829267},{"$f":"RevReq!T102","v":66.663405610387755},{"$f":"RevReq!U102","v":77.128502424215597},{"$f":"RevReq!V102","v":81.347992428433685},{"$f":"RevReq!W102","v":78.714190757616535},{"$f":"RevReq!X102","v":76.080389086799372},{"$f":"RevReq!Y102","v":73.446587415982222},{"$f":"RevReq!Z102","v":70.812785745165058},{"$f":"RevReq!AA102","v":68.178984074347909},{"$f":"RevReq!AB102","v":65.54518240353076},{"$f":"RevReq!AC102","v":62.91138073271361},{"$f":"RevReq!AD102","v":60.277579061896454},{"$f":"RevReq!AE102","v":57.643777391079304},{"$f":"RevReq!AF102","v":55.009975720262148},{"$f":"RevReq!AG102","v":52.376174049444998},{"$f":"RevReq!AH102","v":49.742372378627849},{"$f":"RevReq!AI102","v":47.108570707810692},{"$f":"RevReq!AJ102","v":44.474769036993536},{"$f":"RevReq!AK102","v":41.840967366176386},{"$f":"RevReq!AL102","v":39.207165695359237},{"$f":"RevReq!AM102","v":36.57336402454208},{"$f":"RevReq!AN102","v":32.553430372734375},{"$f":"RevReq!AO102","v":26.679992799717038},{"$f":"RevReq!AP102","v":20.113249323316111},{"$f":"RevReq!AQ102","v":14.337867678368008},{"$f":"RevReq!AR102","v":9.969906465332576},{"$f":"RevReq!AS102","v":6.0068610623240399},{"$f":"RevReq!AT102","v":2.0163669735927479},{"$f":"RevReq!AU102","v":1.1458356227961069E-14},{"$f":"RevReq!AV102","v":1.1458356227961069E-14},{"$f":"RevReq!AW102","v":1.1458356227961069E-14},{"$f":"RevReq!AX102","v":1.1458356227961069E-14},{"$f":"RevReq!AY102","v":1.1458356227961069E-14},{"$f":"RevReq!AZ102","v":1.1458356227961069E-14},{"$f":"RevReq!BA102","v":1.1458356227961069E-14},{"$f":"RevReq!BB102","v":1.1458356227961069E-14},{"$f":"RevReq!BC102","v":1.1458356227961069E-14},{"$f":"RevReq!BD102","v":1.1458356227961069E-14},{"$f":"RevReq!BE102","v":1.1458356227961069E-14},{"$f":"RevReq!BF102","v":1.1458356227961069E-14},{"$f":"RevReq!BG102","v":1.1458356227961069E-14},{"$f":"RevReq!BH102","v":1.1458356227961069E-14},{"$f":"RevReq!BI102","v":1.1458356227961069E-14},{"$f":"RevReq!BJ102","v":1.1458356227961069E-14},{"$f":"RevReq!BK102","v":1.1458356227961069E-14},{"$f":"RevReq!BL102","v":1.1458356227961069E-14},{"$f":"RevReq!BM102","v":1.1458356227961069E-14}]
[null,null,{"$f":"MAX($C$142:C229)+1","v":88},{"$f":"D99","v":"Nuclear Generation"},"Reliability",{"$f":"F99","v":"Projects"},"Capital",null,{"$f":"RevReq!K103","v":938.90988483505998},null,null,null,null,null,null,null,null,{"$f":"RevReq!O103","v":3.5810673151877777},{"$f":"RevReq!P103","v":9.3267529888521352},{"$f":"RevReq!Q103","v":14.978074856092544},{"$f":"RevReq!R103","v":25.370353942726013},{"$f":"RevReq!S103","v":40.053515400919551},{"$f":"RevReq!T103","v":63.365758486145864},{"$f":"RevReq!U103","v":97.485057248232891},{"$f":"RevReq!V103","v":114.29779914892731},{"$f":"RevReq!W103","v":110.75399983594687},{"$f":"RevReq!X103","v":107.2102005229664},{"$f":"RevReq!Y103","v":103.66640120998596},{"$f":"RevReq!Z103","v":100.12260189700552},{"$f":"RevReq!AA103","v":96.578802584025084},{"$f":"RevReq!AB103","v":93.035003271044616},{"$f":"RevReq!AC103","v":89.491203958064176},{"$f":"RevReq!AD103","v":85.947404645083736},{"$f":"RevReq!AE103","v":82.403605332103268},{"$f":"RevReq!AF103","v":78.859806019122829},{"$f":"RevReq!AG103","v":75.316006706142375},{"$f":"RevReq!AH103","v":71.772207393161921},{"$f":"RevReq!AI103","v":68.228408080181481},{"$f":"RevReq!AJ103","v":64.684608767201027},{"$f":"RevReq!AK103","v":61.140809454220573},{"$f":"RevReq!AL103","v":57.597010141240119},{"$f":"RevReq!AM103","v":54.053210828259665},{"$f":"RevReq!AN103","v":49.529220315793232},{"$f":"RevReq!AO103","v":44.488300787610093},{"$f":"RevReq!AP103","v":39.596636836784079},{"$f":"RevReq!AQ103","v":33.532324117010447},{"$f":"RevReq!AR103","v":26.522219166394294},{"$f":"RevReq!AS103","v":17.476072127526329},{"$f":"RevReq!AT103","v":5.9892762990599451},{"$f":"RevReq!AU103","v":0},{"$f":"RevReq!AV103","v":0},{"$f":"RevReq!AW103","v":0},{"$f":"RevReq!AX103","v":0},{"$f":"RevReq!AY103","v":0},{"$f":"RevReq!AZ103","v":0},{"$f":"RevReq!BA103","v":0},{"$f":"RevReq!BB103","v":0},{"$f":"RevReq!BC103","v":0},{"$f":"RevReq!BD103","v":0},{"$f":"RevReq!BE103","v":0},{"$f":"RevReq!BF103","v":0},{"$f":"RevReq!BG103","v":0},{"$f":"RevReq!BH103","v":0},{"$f":"RevReq!BI103","v":0},{"$f":"RevReq!BJ103","v":0},{"$f":"RevReq!BK103","v":0},{"$f":"RevReq!BL103","v":0},{"$f":"RevReq!BM103","v":0}]
[null,null,{"$f":"MAX($C$142:C230)+1","v":89},{"$f":"D100","v":"Nuclear Generation"},"Reliability",{"$f":"F100","v":"PTN Brighter Future"},"Capital",null,{"$f":"RevReq!K104","v":136.14939802149991},null,null,null,null,null,null,null,null,{"$f":"RevReq!O104","v":0},{"$f":"RevReq!P104","v":0.28744076945989022},{"$f":"RevReq!Q104","v":2.1941589187419854},{"$f":"RevReq!R104","v":6.2915408679390232},{"$f":"RevReq!S104","v":9.9830133761632673},{"$f":"RevReq!T104","v":13.061156699701987},{"$f":"RevReq!U104","v":15.289100024068887},{"$f":"RevReq!V104","v":15.407802574627098},{"$f":"RevReq!W104","v":14.918871796388341},{"$f":"RevReq!X104","v":14.429941018149584},{"$f":"RevReq!Y104","v":13.941010239910828},{"$f":"RevReq!Z104","v":13.452079461672071},{"$f":"RevReq!AA104","v":12.963148683433314},{"$f":"RevReq!AB104","v":12.474217905194557},{"$f":"RevReq!AC104","v":11.9852871269558},{"$f":"RevReq!AD104","v":11.496356348717043},{"$f":"RevReq!AE104","v":11.007425570478286},{"$f":"RevReq!AF104","v":10.51849479223953},{"$f":"RevReq!AG104","v":10.029564014000773},{"$f":"RevReq!AH104","v":9.5406332357620158},{"$f":"RevReq!AI104","v":9.051702457523259},{"$f":"RevReq!AJ104","v":8.5627716792845021},{"$f":"RevReq!AK104","v":8.0738409010457453},{"$f":"RevReq!AL104","v":7.5849101228069875},{"$f":"RevReq!AM104","v":7.0959793445682307},{"$f":"RevReq!AN104","v":6.6070485663294738},{"$f":"RevReq!AO104","v":6.0394409893041825},{"$f":"RevReq!AP104","v":5.034678081078253},{"$f":"RevReq!AQ104","v":3.4707052188461445},{"$f":"RevReq!AR104","v":2.1056390126175559},{"$f":"RevReq!AS104","v":0.9902395982445662},{"$f":"RevReq!AT104","v":0.17877712409404523},{"$f":"RevReq!AU104","v":5.7291781139805346E-15},{"$f":"RevReq!AV104","v":5.7291781139805346E-15},{"$f":"RevReq!AW104","v":5.7291781139805346E-15},{"$f":"RevReq!AX104","v":5.7291781139805346E-15},{"$f":"RevReq!AY104","v":5.7291781139805346E-15},{"$f":"RevReq!AZ104","v":5.7291781139805346E-15},{"$f":"RevReq!BA104","v":5.7291781139805346E-15},{"$f":"RevReq!BB104","v":5.7291781139805346E-15},{"$f":"RevReq!BC104","v":5.7291781139805346E-15},{"$f":"RevReq!BD104","v":5.7291781139805346E-15},{"$f":"RevReq!BE104","v":5.7291781139805346E-15},{"$f":"RevReq!BF104","v":5.7291781139805346E-15},{"$f":"RevReq!BG104","v":5.7291781139805346E-15},{"$f":"RevReq!BH104","v":5.7291781139805346E-15},{"$f":"RevReq!BI104","v":5.7291781139805346E-15},{"$f":"RevReq!BJ104","v":5.7291781139805346E-15},{"$f":"RevReq!BK104","v":5.7291781139805346E-15},{"$f":"RevReq!BL104","v":5.7291781139805346E-15},{"$f":"RevReq!BM104","v":5.7291781139805346E-15}]
[null,null,{"$f":"MAX($C$142:C231)+1","v":90},{"$f":"D101","v":"Nuclear Generation"},"Reliability",{"$f":"F101","v":"Other Reliability"},"Capital",null,{"$f":"RevReq!K105","v":255.65802508293677},null,null,null,null,null,null,null,null,{"$f":"RevReq!O105","v":1.4513889741296011},{"$f":"RevReq!P105","v":4.6486451491983107},{"$f":"RevReq!Q105","v":8.725154071781315},{"$f":"RevReq!R105","v":13.255324512157895},{"$f":"RevReq!S105","v":17.12719223234194},{"$f":"RevReq!T105","v":21.016121927293469},{"$f":"RevReq!U105","v":25.885577222254817},{"$f":"RevReq!V105","v":28.089503398028469},{"$f":"RevReq!W105","v":27.191626546653417},{"$f":"RevReq!X105","v":26.293749695278372},{"$f":"RevReq!Y105","v":25.395872843903319},{"$f":"RevReq!Z105","v":24.497995992528274},{"$f":"RevReq!AA105","v":23.600119141153222},{"$f":"RevReq!AB105","v":22.702242289778177},{"$f":"RevReq!AC105","v":21.804365438403131},{"$f":"RevReq!AD105","v":20.906488587028079},{"$f":"RevReq!AE105","v":20.00861173565303},{"$f":"RevReq!AF105","v":19.110734884277981},{"$f":"RevReq!AG105","v":18.212858032902936},{"$f":"RevReq!AH105","v":17.314981181527884},{"$f":"RevReq!AI105","v":16.417104330152839},{"$f":"RevReq!AJ105","v":15.51922747877779},{"$f":"RevReq!AK105","v":14.621350627402743},{"$f":"RevReq!AL105","v":13.723473776027696},{"$f":"RevReq!AM105","v":12.825596924652649},{"$f":"RevReq!AN105","v":11.530453399892485},{"$f":"RevReq!AO105","v":9.7880638827328994},{"$f":"RevReq!AP105","v":7.873360366717856},{"$f":"RevReq!AQ105","v":5.9233710445695529},{"$f":"RevReq!AR105","v":4.2546114118900427},{"$f":"RevReq!AS105","v":2.6712696398849332},{"$f":"RevReq!AT105","v":0.91260863816955928},{"$f":"RevReq!AU105","v":1.1458356227961069E-14},{"$f":"RevReq!AV105","v":1.1458356227961069E-14},{"$f":"RevReq!AW105","v":1.1458356227961069E-14},{"$f":"RevReq!AX105","v":1.1458356227961069E-14},{"$f":"RevReq!AY105","v":1.1458356227961069E-14},{"$f":"RevReq!AZ105","v":1.1458356227961069E-14},{"$f":"RevReq!BA105","v":1.1458356227961069E-14},{"$f":"RevReq!BB105","v":1.1458356227961069E-14},{"$f":"RevReq!BC105","v":1.1458356227961069E-14},{"$f":"RevReq!BD105","v":1.1458356227961069E-14},{"$f":"RevReq!BE105","v":1.1458356227961069E-14},{"$f":"RevReq!BF105","v":1.1458356227961069E-14},{"$f":"RevReq!BG105","v":1.1458356227961069E-14},{"$f":"RevReq!BH105","v":1.1458356227961069E-14},{"$f":"RevReq!BI105","v":1.1458356227961069E-14},{"$f":"RevReq!BJ105","v":1.1458356227961069E-14},{"$f":"RevReq!BK105","v":1.1458356227961069E-14},{"$f":"RevReq!BL105","v":1.1458356227961069E-14},{"$f":"RevReq!BM105","v":1.1458356227961069E-14}]
[null,null,{"$f":"MAX($C$142:C232)+1","v":91},{"$f":"D102","v":"Nuclear Generation"},"Regulatory",{"$f":"F102","v":"Regulatory"},"Capital",null,{"$f":"RevReq!K106","v":135.60260278329628},null,null,null,null,null,null,null,null,{"$f":"RevReq!O106","v":2.0441686556021956},{"$f":"RevReq!P106","v":5.4662433235655001},{"$f":"RevReq!Q106","v":7.7236843169152944},{"$f":"RevReq!R106","v":9.0549051186714884},{"$f":"RevReq!S106","v":10.693599882124767},{"$f":"RevReq!T106","v":12.820935905347234},{"$f":"RevReq!U106","v":13.559207163790161},{"$f":"RevReq!V106","v":13.138729083520341},{"$f":"RevReq!W106","v":12.701884567168246},{"$f":"RevReq!X106","v":12.265040050816152},{"$f":"RevReq!Y106","v":11.828195534464056},{"$f":"RevReq!Z106","v":11.39135101811196},{"$f":"RevReq!AA106","v":10.954506501759866},{"$f":"RevReq!AB106","v":10.51766198540777},{"$f":"RevReq!AC106","v":10.080817469055674},{"$f":"RevReq!AD106","v":9.6439729527035798},{"$f":"RevReq!AE106","v":9.2071284363514838},{"$f":"RevReq!AF106","v":8.7702839199993896},{"$f":"RevReq!AG106","v":8.3334394036472936},{"$f":"RevReq!AH106","v":7.8965948872951985},{"$f":"RevReq!AI106","v":7.4597503709431034},{"$f":"RevReq!AJ106","v":7.0229058545910066},{"$f":"RevReq!AK106","v":6.5860613382389106},{"$f":"RevReq!AL106","v":6.1492168218868146},{"$f":"RevReq!AM106","v":5.7123723055347186},{"$f":"RevReq!AN106","v":4.71600853133776},{"$f":"RevReq!AO106","v":3.3856226136280756},{"$f":"RevReq!AP106","v":2.4474716432367161},{"$f":"RevReq!AQ106","v":1.8138590463998159},{"$f":"RevReq!AR106","v":1.1290437170526868},{"$f":"RevReq!AS106","v":0.350882520437856},{"$f":"RevReq!AT106","v":4.8153125179132457E-3},{"$f":"RevReq!AU106","v":-1.4322945284951337E-15},{"$f":"RevReq!AV106","v":-1.4322945284951337E-15},{"$f":"RevReq!AW106","v":-1.4322945284951337E-15},{"$f":"RevReq!AX106","v":-1.4322945284951337E-15},{"$f":"RevReq!AY106","v":-1.4322945284951337E-15},{"$f":"RevReq!AZ106","v":-1.4322945284951337E-15},{"$f":"RevReq!BA106","v":-1.4322945284951337E-15},{"$f":"RevReq!BB106","v":-1.4322945284951337E-15},{"$f":"RevReq!BC106","v":-1.4322945284951337E-15},{"$f":"RevReq!BD106","v":-1.4322945284951337E-15},{"$f":"RevReq!BE106","v":-1.4322945284951337E-15},{"$f":"RevReq!BF106","v":-1.4322945284951337E-15},{"$f":"RevReq!BG106","v":-1.4322945284951337E-15},{"$f":"RevReq!BH106","v":-1.4322945284951337E-15},{"$f":"RevReq!BI106","v":-1.4322945284951337E-15},{"$f":"RevReq!BJ106","v":-1.4322945284951337E-15},{"$f":"RevReq!BK106","v":-1.4322945284951337E-15},{"$f":"RevReq!BL106","v":-1.4322945284951337E-15},{"$f":"RevReq!BM106","v":-1.4322945284951337E-15}]
[null,null,{"$f":"MAX($C$142:C233)+1","v":92},{"$f":"D103","v":"Nuclear Generation"},"Other",{"$f":"F103","v":"All other"},"Capital",null,{"$f":"RevReq!K107","v":18.239994551614874},null,null,null,null,null,null,null,null,{"$f":"RevReq!O107","v":2.1763119558682258E-2},{"$f":"RevReq!P107","v":3.5687855332278806E-2},{"$f":"RevReq!Q107","v":0.21910791477478198},{"$f":"RevReq!R107","v":0.70887961613095996},{"$f":"RevReq!S107","v":1.1812707466368331},{"$f":"RevReq!T107","v":1.445391604713842},{"$f":"RevReq!U107","v":1.8657459287812097},{"$f":"RevReq!V107","v":2.1620511427121687},{"$f":"RevReq!W107","v":2.0944388938388028},{"$f":"RevReq!X107","v":2.0268266449654364},{"$f":"RevReq!Y107","v":1.95921439609207},{"$f":"RevReq!Z107","v":1.8916021472187041},{"$f":"RevReq!AA107","v":1.8239898983453373},{"$f":"RevReq!AB107","v":1.7563776494719709},{"$f":"RevReq!AC107","v":1.688765400598605},{"$f":"RevReq!AD107","v":1.6211531517252387},{"$f":"RevReq!AE107","v":1.5535409028518723},{"$f":"RevReq!AF107","v":1.4859286539785064},{"$f":"RevReq!AG107","v":1.41831640510514},{"$f":"RevReq!AH107","v":1.3507041562317741},{"$f":"RevReq!AI107","v":1.2830919073584077},{"$f":"RevReq!AJ107","v":1.2154796584850416},{"$f":"RevReq!AK107","v":1.1478674096116754},{"$f":"RevReq!AL107","v":1.0802551607383091},{"$f":"RevReq!AM107","v":1.0126429118649429},{"$f":"RevReq!AN107","v":0.93907377461522334},{"$f":"RevReq!AO107","v":0.86810931243855538},{"$f":"RevReq!AP107","v":0.75105861472330515},{"$f":"RevReq!AQ107","v":0.55404728647222079},{"$f":"RevReq!AR107","v":0.37226260983098514},{"$f":"RevReq!AS107","v":0.25789135093015714},{"$f":"RevReq!AT107","v":0.1070713443855488},{"$f":"RevReq!AU107","v":1.0742208963713502E-15},{"$f":"RevReq!AV107","v":1.0742208963713502E-15},{"$f":"RevReq!AW107","v":1.0742208963713502E-15},{"$f":"RevReq!AX107","v":1.0742208963713502E-15},{"$f":"RevReq!AY107","v":1.0742208963713502E-15},{"$f":"RevReq!AZ107","v":1.0742208963713502E-15},{"$f":"RevReq!BA107","v":1.0742208963713502E-15},{"$f":"RevReq!BB107","v":1.0742208963713502E-15},{"$f":"RevReq!BC107","v":1.0742208963713502E-15},{"$f":"RevReq!BD107","v":1.0742208963713502E-15},{"$f":"RevReq!BE107","v":1.0742208963713502E-15},{"$f":"RevReq!BF107","v":1.0742208963713502E-15},{"$f":"RevReq!BG107","v":1.0742208963713502E-15},{"$f":"RevReq!BH107","v":1.0742208963713502E-15},{"$f":"RevReq!BI107","v":1.0742208963713502E-15},{"$f":"RevReq!BJ107","v":1.0742208963713502E-15},{"$f":"RevReq!BK107","v":1.0742208963713502E-15},{"$f":"RevReq!BL107","v":1.0742208963713502E-15},{"$f":"RevReq!BM107","v":1.0742208963713502E-15}]
[null,null,{"$f":"MAX($C$142:C234)+1","v":93},{"$f":"D104","v":"Engineering & Construction"},"Projects",{"$f":"F104","v":"Dania Beach Energy Center"},"Capital",null,{"$f":"RevReq!K108","v":33.992500498827447},null,null,null,null,null,null,null,null,{"$f":"RevReq!O108","v":0},{"$f":"RevReq!P108","v":0.44336988467893057},{"$f":"RevReq!Q108","v":1.8801288933419746},{"$f":"RevReq!R108","v":3.1700837918598044},{"$f":"RevReq!S108","v":3.4197169743242712},{"$f":"RevReq!T108","v":3.3258517901857734},{"$f":"RevReq!U108","v":3.2319866060472751},{"$f":"RevReq!V108","v":3.1381214219087767},{"$f":"RevReq!W108","v":3.0442562377702784},{"$f":"RevReq!X108","v":2.9503910536317806},{"$f":"RevReq!Y108","v":2.8565258694932822},{"$f":"RevReq!Z108","v":2.7626606853547839},{"$f":"RevReq!AA108","v":2.6687955012162861},{"$f":"RevReq!AB108","v":2.5749303170777882},{"$f":"RevReq!AC108","v":2.4810651329392899},{"$f":"RevReq!AD108","v":2.3871999488007916},{"$f":"RevReq!AE108","v":2.2933347646622932},{"$f":"RevReq!AF108","v":2.1994695805237954},{"$f":"RevReq!AG108","v":2.1056043963852971},{"$f":"RevReq!AH108","v":2.0117392122467992},{"$f":"RevReq!AI108","v":1.9178740281083009},{"$f":"RevReq!AJ108","v":1.824008843969803},{"$f":"RevReq!AK108","v":1.7301436598313047},{"$f":"RevReq!AL108","v":1.6362784756928064},{"$f":"RevReq!AM108","v":1.5424132915543081},{"$f":"RevReq!AN108","v":1.4485481074158097},{"$f":"RevReq!AO108","v":1.3546829232773114},{"$f":"RevReq!AP108","v":1.2608177391388131},{"$f":"RevReq!AQ108","v":1.1669525550003146},{"$f":"RevReq!AR108","v":1.0730873708618163},{"$f":"RevReq!AS108","v":0.77503093878648432},{"$f":"RevReq!AT108","v":0.22425747034011542},{"$f":"RevReq!AU108","v":1.3115303961849317E-2},{"$f":"RevReq!AV108","v":0},{"$f":"RevReq!AW108","v":0},{"$f":"RevReq!AX108","v":0},{"$f":"RevReq!AY108","v":0},{"$f":"RevReq!AZ108","v":0},{"$f":"RevReq!BA108","v":0},{"$f":"RevReq!BB108","v":0},{"$f":"RevReq!BC108","v":0},{"$f":"RevReq!BD108","v":0},{"$f":"RevReq!BE108","v":0},{"$f":"RevReq!BF108","v":0},{"$f":"RevReq!BG108","v":0},{"$f":"RevReq!BH108","v":0},{"$f":"RevReq!BI108","v":0},{"$f":"RevReq!BJ108","v":0},{"$f":"RevReq!BK108","v":0},{"$f":"RevReq!BL108","v":0},{"$f":"RevReq!BM108","v":0}]
[null,null,{"$f":"MAX($C$142:C235)+1","v":94},{"$f":"D105","v":"Engineering & Construction"},"Projects",{"$f":"F105","v":"DG EV Chargers"},"Capital",null,{"$f":"RevReq!K109","v":51.080955849994595},null,null,null,null,null,null,null,null,{"$f":"RevReq!O109","v":0},{"$f":"RevReq!P109","v":0},{"$f":"RevReq!Q109","v":0},{"$f":"RevReq!R109","v":0},{"$f":"RevReq!S109","v":1.2567008833072868},{"$f":"RevReq!T109","v":2.8771114408015817},{"$f":"RevReq!U109","v":4.8527876141126161},{"$f":"RevReq!V109","v":6.3815415615996161},{"$f":"RevReq!W109","v":6.2151164583255625},{"$f":"RevReq!X109","v":6.0486913550515089},{"$f":"RevReq!Y109","v":5.8822662517774553},{"$f":"RevReq!Z109","v":5.7158411485034009},{"$f":"RevReq!AA109","v":5.5494160452293473},{"$f":"RevReq!AB109","v":5.3829909419552937},{"$f":"RevReq!AC109","v":5.2165658386812401},{"$f":"RevReq!AD109","v":5.0501407354071866},{"$f":"RevReq!AE109","v":4.8837156321331321},{"$f":"RevReq!AF109","v":4.7172905288590776},{"$f":"RevReq!AG109","v":4.5508654255850232},{"$f":"RevReq!AH109","v":4.3844403223109705},{"$f":"RevReq!AI109","v":4.218015219036916},{"$f":"RevReq!AJ109","v":4.0515901157628615},{"$f":"RevReq!AK109","v":3.885165012488808},{"$f":"RevReq!AL109","v":3.7187399092147539},{"$f":"RevReq!AM109","v":3.5523148059406999},{"$f":"RevReq!AN109","v":3.3858897026666464},{"$f":"RevReq!AO109","v":3.2194645993925919},{"$f":"RevReq!AP109","v":3.0530394961185383},{"$f":"RevReq!AQ109","v":2.8866143928444843},{"$f":"RevReq!AR109","v":2.7201892895704303},{"$f":"RevReq!AS109","v":2.5537641862963762},{"$f":"RevReq!AT109","v":2.3873390830223222},{"$f":"RevReq!AU109","v":2.2209139797482687},{"$f":"RevReq!AV109","v":2.0544888764742146},{"$f":"RevReq!AW109","v":1.7706467480262782},{"$f":"RevReq!AX109","v":1.1010456546984613},{"$f":"RevReq!AY109","v":0.69672134269075392},{"$f":"RevReq!AZ109","v":-7.1614726424756683E-16},{"$f":"RevReq!BA109","v":-7.1614726424756683E-16},{"$f":"RevReq!BB109","v":-7.1614726424756683E-16},{"$f":"RevReq!BC109","v":-7.1614726424756683E-16},{"$f":"RevReq!BD109","v":-7.1614726424756683E-16},{"$f":"RevReq!BE109","v":-7.1614726424756683E-16},{"$f":"RevReq!BF109","v":-7.1614726424756683E-16},{"$f":"RevReq!BG109","v":-7.1614726424756683E-16},{"$f":"RevReq!BH109","v":-7.1614726424756683E-16},{"$f":"RevReq!BI109","v":-7.1614726424756683E-16},{"$f":"RevReq!BJ109","v":-7.1614726424756683E-16},{"$f":"RevReq!BK109","v":-7.1614726424756683E-16},{"$f":"RevReq!BL109","v":-7.1614726424756683E-16},{"$f":"RevReq!BM109","v":-7.1614726424756683E-16}]
[null,null,{"$f":"MAX($C$142:C236)+1","v":95},{"$f":"D106","v":"Engineering & Construction"},"Projects",{"$f":"F106","v":"Other Projects"},"Capital",null,{"$f":"RevReq!K110","v":129.64882636927052},null,null,null,null,null,null,null,null,{"$f":"RevReq!O110","v":0.31877081680499403},{"$f":"RevReq!P110","v":0.89779594575466826},{"$f":"RevReq!Q110","v":1.5145871843815908},{"$f":"RevReq!R110","v":2.3249808658721687},{"$f":"RevReq!S110","v":4.0027915899402622},{"$f":"RevReq!T110","v":7.4155237118455357},{"$f":"RevReq!U110","v":12.755710155794223},{"$f":"RevReq!V110","v":15.690180645385787},{"$f":"RevReq!W110","v":15.25630504236258},{"$f":"RevReq!X110","v":14.822429439339377},{"$f":"RevReq!Y110","v":14.388553836316174},{"$f":"RevReq!Z110","v":13.95467823329297},{"$f":"RevReq!AA110","v":13.520802630269763},{"$f":"RevReq!AB110","v":13.08692702724656},{"$f":"RevReq!AC110","v":12.653051424223356},{"$f":"RevReq!AD110","v":12.219175821200153},{"$f":"RevReq!AE110","v":11.785300218176946},{"$f":"RevReq!AF110","v":11.351424615153743},{"$f":"RevReq!AG110","v":10.917549012130539},{"$f":"RevReq!AH110","v":10.483673409107334},{"$f":"RevReq!AI110","v":10.049797806084129},{"$f":"RevReq!AJ110","v":9.6159222030609257},{"$f":"RevReq!AK110","v":9.1820466000377206},{"$f":"RevReq!AL110","v":8.7481709970145154},{"$f":"RevReq!AM110","v":8.3142953939913102},{"$f":"RevReq!AN110","v":7.8804197909681051},{"$f":"RevReq!AO110","v":7.4465441879449008},{"$f":"RevReq!AP110","v":7.0126685849216965},{"$f":"RevReq!AQ110","v":6.5787929818984914},{"$f":"RevReq!AR110","v":5.998109458133464},{"$f":"RevReq!AS110","v":5.4448001952660618},{"$f":"RevReq!AT110","v":4.8599981322288901},{"$f":"RevReq!AU110","v":4.2413990579145615},{"$f":"RevReq!AV110","v":3.2833523414354837},{"$f":"RevReq!AW110","v":1.9014181621230253},{"$f":"RevReq!AX110","v":0.12860871302020777},{"$f":"RevReq!AY110","v":2.8645890569902673E-15},{"$f":"RevReq!AZ110","v":2.8645890569902673E-15},{"$f":"RevReq!BA110","v":2.8645890569902673E-15},{"$f":"RevReq!BB110","v":2.8645890569902673E-15},{"$f":"RevReq!BC110","v":2.8645890569902673E-15},{"$f":"RevReq!BD110","v":2.8645890569902673E-15},{"$f":"RevReq!BE110","v":2.8645890569902673E-15},{"$f":"RevReq!BF110","v":2.8645890569902673E-15},{"$f":"RevReq!BG110","v":2.8645890569902673E-15},{"$f":"RevReq!BH110","v":2.8645890569902673E-15},{"$f":"RevReq!BI110","v":2.8645890569902673E-15},{"$f":"RevReq!BJ110","v":2.8645890569902673E-15},{"$f":"RevReq!BK110","v":2.8645890569902673E-15},{"$f":"RevReq!BL110","v":2.8645890569902673E-15},{"$f":"RevReq!BM110","v":2.8645890569902673E-15}]
[null,null,{"$f":"MAX($C$142:C237)+1","v":96},{"$f":"D107","v":"Engineering & Construction"},"Solar",{"$f":"F107","v":"SolarTogether 3"},"Capital",null,{"$f":"RevReq!K111","v":524.42131227401171},null,null,null,null,null,null,null,null,{"$f":"RevReq!O111","v":0},{"$f":"RevReq!P111","v":2.6873358805202382E-5},{"$f":"RevReq!Q111","v":7.2950373844608025},{"$f":"RevReq!R111","v":36.94183378425236},{"$f":"RevReq!S111","v":58.449184827604746},{"$f":"RevReq!T111","v":56.76026139021279},{"$f":"RevReq!U111","v":55.071337952820834},{"$f":"RevReq!V111","v":53.382414515428877},{"$f":"RevReq!W111","v":51.693491078036928},{"$f":"RevReq!X111","v":50.004567640644972},{"$f":"RevReq!Y111","v":48.315644203253022},{"$f":"RevReq!Z111","v":46.626720765861059},{"$f":"RevReq!AA111","v":44.937797328469109},{"$f":"RevReq!AB111","v":43.248873891077153},{"$f":"RevReq!AC111","v":41.559950453685197},{"$f":"RevReq!AD111","v":39.87102701629324},{"$f":"RevReq!AE111","v":38.182103578901291},{"$f":"RevReq!AF111","v":36.493180141509328},{"$f":"RevReq!AG111","v":34.804256704117371},{"$f":"RevReq!AH111","v":33.115333266725422},{"$f":"RevReq!AI111","v":31.426409829333465},{"$f":"RevReq!AJ111","v":29.737486391941509},{"$f":"RevReq!AK111","v":28.04856295454956},{"$f":"RevReq!AL111","v":26.359639517157603},{"$f":"RevReq!AM111","v":24.670716079765647},{"$f":"RevReq!AN111","v":22.981792642373691},{"$f":"RevReq!AO111","v":21.292869204981734},{"$f":"RevReq!AP111","v":19.603945767589781},{"$f":"RevReq!AQ111","v":17.915022330197829},{"$f":"RevReq!AR111","v":16.226098892805872},{"$f":"RevReq!AS111","v":14.537174658580998},{"$f":"RevReq!AT111","v":12.631936563563489},{"$f":"RevReq!AU111","v":8.0753809274777595},{"$f":"RevReq!AV111","v":2.2916712455922139E-14},{"$f":"RevReq!AW111","v":2.2916712455922139E-14},{"$f":"RevReq!AX111","v":2.2916712455922139E-14},{"$f":"RevReq!AY111","v":2.2916712455922139E-14},{"$f":"RevReq!AZ111","v":2.2916712455922139E-14},{"$f":"RevReq!BA111","v":2.2916712455922139E-14},{"$f":"RevReq!BB111","v":2.2916712455922139E-14},{"$f":"RevReq!BC111","v":2.2916712455922139E-14},{"$f":"RevReq!BD111","v":2.2916712455922139E-14},{"$f":"RevReq!BE111","v":2.2916712455922139E-14},{"$f":"RevReq!BF111","v":2.2916712455922139E-14},{"$f":"RevReq!BG111","v":2.2916712455922139E-14},{"$f":"RevReq!BH111","v":2.2916712455922139E-14},{"$f":"RevReq!BI111","v":2.2916712455922139E-14},{"$f":"RevReq!BJ111","v":2.2916712455922139E-14},{"$f":"RevReq!BK111","v":2.2916712455922139E-14},{"$f":"RevReq!BL111","v":2.2916712455922139E-14},{"$f":"RevReq!BM111","v":2.2916712455922139E-14}]
[null,null,{"$f":"MAX($C$142:C238)+1","v":97},{"$f":"D108","v":"Engineering & Construction"},"Solar",{"$f":"F108","v":"SolarTogether 4"},"Capital",null,{"$f":"RevReq!K112","v":351.30941160866433},null,null,null,null,null,null,null,null,{"$f":"RevReq!O112","v":0},{"$f":"RevReq!P112","v":0},{"$f":"RevReq!Q112","v":1.6272858777220567E-3},{"$f":"RevReq!R112","v":16.743144563929466},{"$f":"RevReq!S112","v":36.907187871318641},{"$f":"RevReq!T112","v":39.747514303323904},{"$f":"RevReq!U112","v":38.579860536904093},{"$f":"RevReq!V112","v":37.412206770484282},{"$f":"RevReq!W112","v":36.244553004064471},{"$f":"RevReq!X112","v":35.076899237644668},{"$f":"RevReq!Y112","v":33.90924547122485},{"$f":"RevReq!Z112","v":32.741591704805046},{"$f":"RevReq!AA112","v":31.573937938385235},{"$f":"RevReq!AB112","v":30.406284171965424},{"$f":"RevReq!AC112","v":29.238630405545621},{"$f":"RevReq!AD112","v":28.07097663912581},{"$f":"RevReq!AE112","v":26.903322872705999},{"$f":"RevReq!AF112","v":25.735669106286192},{"$f":"RevReq!AG112","v":24.568015339866381},{"$f":"RevReq!AH112","v":23.400361573446574},{"$f":"RevReq!AI112","v":22.232707807026763},{"$f":"RevReq!AJ112","v":21.065054040606952},{"$f":"RevReq!AK112","v":19.897400274187149},{"$f":"RevReq!AL112","v":18.729746507767338},{"$f":"RevReq!AM112","v":17.562092741347527},{"$f":"RevReq!AN112","v":16.39443897492772},{"$f":"RevReq!AO112","v":15.226785208507909},{"$f":"RevReq!AP112","v":14.059131442088098},{"$f":"RevReq!AQ112","v":12.891477675668288},{"$f":"RevReq!AR112","v":11.723823909248473},{"$f":"RevReq!AS112","v":10.556170142828663},{"$f":"RevReq!AT112","v":9.388468125091558},{"$f":"RevReq!AU112","v":7.7239612140431237},{"$f":"RevReq!AV112","v":1.395308840604482},{"$f":"RevReq!AW112","v":2.2916712455922139E-14},{"$f":"RevReq!AX112","v":2.2916712455922139E-14},{"$f":"RevReq!AY112","v":2.2916712455922139E-14},{"$f":"RevReq!AZ112","v":2.2916712455922139E-14},{"$f":"RevReq!BA112","v":2.2916712455922139E-14},{"$f":"RevReq!BB112","v":2.2916712455922139E-14},{"$f":"RevReq!BC112","v":2.2916712455922139E-14},{"$f":"RevReq!BD112","v":2.2916712455922139E-14},{"$f":"RevReq!BE112","v":2.2916712455922139E-14},{"$f":"RevReq!BF112","v":2.2916712455922139E-14},{"$f":"RevReq!BG112","v":2.2916712455922139E-14},{"$f":"RevReq!BH112","v":2.2916712455922139E-14},{"$f":"RevReq!BI112","v":2.2916712455922139E-14},{"$f":"RevReq!BJ112","v":2.2916712455922139E-14},{"$f":"RevReq!BK112","v":2.2916712455922139E-14},{"$f":"RevReq!BL112","v":2.2916712455922139E-14},{"$f":"RevReq!BM112","v":2.2916712455922139E-14}]
[null,null,{"$f":"MAX($C$142:C239)+1","v":98},{"$f":"D109","v":"Engineering & Construction"},"Solar",{"$f":"F109","v":"SolarTogether 5"},"Capital",null,{"$f":"RevReq!K113","v":334.77494952364327},null,null,null,null,null,null,null,null,{"$f":"RevReq!O113","v":0},{"$f":"RevReq!P113","v":0},{"$f":"RevReq!Q113","v":8.5747493408034649E-5},{"$f":"RevReq!R113","v":15.713818837177962},{"$f":"RevReq!S113","v":34.95530670124456},{"$f":"RevReq!T113","v":37.926284084819329},{"$f":"RevReq!U113","v":36.812557808217946},{"$f":"RevReq!V113","v":35.698831531616548},{"$f":"RevReq!W113","v":34.585105255015165},{"$f":"RevReq!X113","v":33.471378978413782},{"$f":"RevReq!Y113","v":32.357652701812384},{"$f":"RevReq!Z113","v":31.243926425210997},{"$f":"RevReq!AA113","v":30.130200148609607},{"$f":"RevReq!AB113","v":29.016473872008216},{"$f":"RevReq!AC113","v":27.902747595406829},{"$f":"RevReq!AD113","v":26.789021318805439},{"$f":"RevReq!AE113","v":25.675295042204052},{"$f":"RevReq!AF113","v":24.561568765602662},{"$f":"RevReq!AG113","v":23.447842489001271},{"$f":"RevReq!AH113","v":22.334116212399881},{"$f":"RevReq!AI113","v":21.22038993579849},{"$f":"RevReq!AJ113","v":20.1066636591971},{"$f":"RevReq!AK113","v":18.992937382595709},{"$f":"RevReq!AL113","v":17.879211105994319},{"$f":"RevReq!AM113","v":16.765484829392928},{"$f":"RevReq!AN113","v":15.651758552791538},{"$f":"RevReq!AO113","v":14.538032276190151},{"$f":"RevReq!AP113","v":13.424305999588764},{"$f":"RevReq!AQ113","v":12.310579722987377},{"$f":"RevReq!AR113","v":11.196853446385989},{"$f":"RevReq!AS113","v":10.083127169784602},{"$f":"RevReq!AT113","v":8.969398350649314},{"$f":"RevReq!AU113","v":7.3897143907490381},{"$f":"RevReq!AV113","v":1.4220187840580856},{"$f":"RevReq!AW113","v":2.864589056990267E-14},{"$f":"RevReq!AX113","v":2.864589056990267E-14},{"$f":"RevReq!AY113","v":2.864589056990267E-14},{"$f":"RevReq!AZ113","v":2.864589056990267E-14},{"$f":"RevReq!BA113","v":2.864589056990267E-14},{"$f":"RevReq!BB113","v":2.864589056990267E-14},{"$f":"RevReq!BC113","v":2.864589056990267E-14},{"$f":"RevReq!BD113","v":2.864589056990267E-14},{"$f":"RevReq!BE113","v":2.864589056990267E-14},{"$f":"RevReq!BF113","v":2.864589056990267E-14},{"$f":"RevReq!BG113","v":2.864589056990267E-14},{"$f":"RevReq!BH113","v":2.864589056990267E-14},{"$f":"RevReq!BI113","v":2.864589056990267E-14},{"$f":"RevReq!BJ113","v":2.864589056990267E-14},{"$f":"RevReq!BK113","v":2.864589056990267E-14},{"$f":"RevReq!BL113","v":2.864589056990267E-14},{"$f":"RevReq!BM113","v":2.864589056990267E-14}]
[null,null,{"$f":"MAX($C$142:C240)+1","v":99},{"$f":"D110","v":"Engineering & Construction"},"Solar",{"$f":"F110","v":"Safe Harbor Panels - 2020"},"CWIP Capital",null,{"$f":"RevReq!K114","v":0.82984480705055541},null,null,null,null,null,null,null,null,{"$f":"RevReq!O114","v":0},{"$f":"RevReq!P114","v":0},{"$f":"RevReq!Q114","v":0.41462822797412802},{"$f":"RevReq!R114","v":0.41462822797412802},{"$f":"RevReq!S114","v":0},{"$f":"RevReq!T114","v":0},{"$f":"RevReq!U114","v":0},{"$f":"RevReq!V114","v":0},{"$f":"RevReq!W114","v":0},{"$f":"RevReq!X114","v":0},{"$f":"RevReq!Y114","v":0},{"$f":"RevReq!Z114","v":0},{"$f":"RevReq!AA114","v":0},{"$f":"RevReq!AB114","v":0},{"$f":"RevReq!AC114","v":0},{"$f":"RevReq!AD114","v":0},{"$f":"RevReq!AE114","v":0},{"$f":"RevReq!AF114","v":0},{"$f":"RevReq!AG114","v":0},{"$f":"RevReq!AH114","v":0},{"$f":"RevReq!AI114","v":0},{"$f":"RevReq!AJ114","v":0},{"$f":"RevReq!AK114","v":0},{"$f":"RevReq!AL114","v":0},{"$f":"RevReq!AM114","v":0},{"$f":"RevReq!AN114","v":0},{"$f":"RevReq!AO114","v":0},{"$f":"RevReq!AP114","v":0},{"$f":"RevReq!AQ114","v":0},{"$f":"RevReq!AR114","v":0},{"$f":"RevReq!AS114","v":0},{"$f":"RevReq!AT114","v":0},{"$f":"RevReq!AU114","v":0},{"$f":"RevReq!AV114","v":0},{"$f":"RevReq!AW114","v":0},{"$f":"RevReq!AX114","v":0},{"$f":"RevReq!AY114","v":0},{"$f":"RevReq!AZ114","v":0},{"$f":"RevReq!BA114","v":0},{"$f":"RevReq!BB114","v":0},{"$f":"RevReq!BC114","v":0},{"$f":"RevReq!BD114","v":0},{"$f":"RevReq!BE114","v":0},{"$f":"RevReq!BF114","v":0},{"$f":"RevReq!BG114","v":0},{"$f":"RevReq!BH114","v":0},{"$f":"RevReq!BI114","v":0},{"$f":"RevReq!BJ114","v":0},{"$f":"RevReq!BK114","v":0},{"$f":"RevReq!BL114","v":0},{"$f":"RevReq!BM114","v":0}]
[null,null,{"$f":"MAX($C$142:C241)+1","v":100},{"$f":"D111","v":"Engineering & Construction"},"Solar","Safe Harbor Panels - 2021","CWIP Capital",null,{"$f":"RevReq!K115","v":3.7368232642512358},null,null,null,null,null,null,null,null,{"$f":"RevReq!O115","v":0},{"$f":"RevReq!P115","v":0},{"$f":"RevReq!Q115","v":0.64522237762800227},{"$f":"RevReq!R115","v":2.5808895105120091},{"$f":"RevReq!S115","v":0.64522237762800227},{"$f":"RevReq!T115","v":0},{"$f":"RevReq!U115","v":0},{"$f":"RevReq!V115","v":0},{"$f":"RevReq!W115","v":0},{"$f":"RevReq!X115","v":0},{"$f":"RevReq!Y115","v":0},{"$f":"RevReq!Z115","v":0},{"$f":"RevReq!AA115","v":0},{"$f":"RevReq!AB115","v":0},{"$f":"RevReq!AC115","v":0},{"$f":"RevReq!AD115","v":0},{"$f":"RevReq!AE115","v":0},{"$f":"RevReq!AF115","v":0},{"$f":"RevReq!AG115","v":0},{"$f":"RevReq!AH115","v":0},{"$f":"RevReq!AI115","v":0},{"$f":"RevReq!AJ115","v":0},{"$f":"RevReq!AK115","v":0},{"$f":"RevReq!AL115","v":0},{"$f":"RevReq!AM115","v":0},{"$f":"RevReq!AN115","v":0},{"$f":"RevReq!AO115","v":0},{"$f":"RevReq!AP115","v":0},{"$f":"RevReq!AQ115","v":0},{"$f":"RevReq!AR115","v":0},{"$f":"RevReq!AS115","v":0},{"$f":"RevReq!AT115","v":0},{"$f":"RevReq!AU115","v":0},{"$f":"RevReq!AV115","v":0},{"$f":"RevReq!AW115","v":0},{"$f":"RevReq!AX115","v":0},{"$f":"RevReq!AY115","v":0},{"$f":"RevReq!AZ115","v":0},{"$f":"RevReq!BA115","v":0},{"$f":"RevReq!BB115","v":0},{"$f":"RevReq!BC115","v":0},{"$f":"RevReq!BD115","v":0},{"$f":"RevReq!BE115","v":0},{"$f":"RevReq!BF115","v":0},{"$f":"RevReq!BG115","v":0},{"$f":"RevReq!BH115","v":0},{"$f":"RevReq!BI115","v":0},{"$f":"RevReq!BJ115","v":0},{"$f":"RevReq!BK115","v":0},{"$f":"RevReq!BL115","v":0},{"$f":"RevReq!BM115","v":0}]
[null,null,{"$f":"MAX($C$142:C242)+1","v":101},{"$f":"D112","v":"Engineering & Construction"},"Solar","Safe Harbor Panels - 2022","CWIP Capital",null,{"$f":"RevReq!K116","v":11.138423633400873},null,null,null,null,null,null,null,null,{"$f":"RevReq!O116","v":0},{"$f":"RevReq!P116","v":0},{"$f":"RevReq!Q116","v":1.195535962895081},{"$f":"RevReq!R116","v":4.7821438515803241},{"$f":"RevReq!S116","v":4.7821438515803241},{"$f":"RevReq!T116","v":1.195535962895081},{"$f":"RevReq!U116","v":0},{"$f":"RevReq!V116","v":0},{"$f":"RevReq!W116","v":0},{"$f":"RevReq!X116","v":0},{"$f":"RevReq!Y116","v":0},{"$f":"RevReq!Z116","v":0},{"$f":"RevReq!AA116","v":0},{"$f":"RevReq!AB116","v":0},{"$f":"RevReq!AC116","v":0},{"$f":"RevReq!AD116","v":0},{"$f":"RevReq!AE116","v":0},{"$f":"RevReq!AF116","v":0},{"$f":"RevReq!AG116","v":0},{"$f":"RevReq!AH116","v":0},{"$f":"RevReq!AI116","v":0},{"$f":"RevReq!AJ116","v":0},{"$f":"RevReq!AK116","v":0},{"$f":"RevReq!AL116","v":0},{"$f":"RevReq!AM116","v":0},{"$f":"RevReq!AN116","v":0},{"$f":"RevReq!AO116","v":0},{"$f":"RevReq!AP116","v":0},{"$f":"RevReq!AQ116","v":0},{"$f":"RevReq!AR116","v":0},{"$f":"RevReq!AS116","v":0},{"$f":"RevReq!AT116","v":0},{"$f":"RevReq!AU116","v":0},{"$f":"RevReq!AV116","v":0},{"$f":"RevReq!AW116","v":0},{"$f":"RevReq!AX116","v":0},{"$f":"RevReq!AY116","v":0},{"$f":"RevReq!AZ116","v":0},{"$f":"RevReq!BA116","v":0},{"$f":"RevReq!BB116","v":0},{"$f":"RevReq!BC116","v":0},{"$f":"RevReq!BD116","v":0},{"$f":"RevReq!BE116","v":0},{"$f":"RevReq!BF116","v":0},{"$f":"RevReq!BG116","v":0},{"$f":"RevReq!BH116","v":0},{"$f":"RevReq!BI116","v":0},{"$f":"RevReq!BJ116","v":0},{"$f":"RevReq!BK116","v":0},{"$f":"RevReq!BL116","v":0},{"$f":"RevReq!BM116","v":0}]
[null,null,{"$f":"MAX($C$142:C243)+1","v":102},{"$f":"D113","v":"Engineering & Construction"},"Solar","Safe Harbor Panels - 2023","CWIP Capital",null,{"$f":"RevReq!K117","v":15.05794765168014},null,null,null,null,null,null,null,null,{"$f":"RevReq!O117","v":0},{"$f":"RevReq!P117","v":0},{"$f":"RevReq!Q117","v":1.1955359709034012},{"$f":"RevReq!R117","v":4.782143883613605},{"$f":"RevReq!S117","v":4.782143883613605},{"$f":"RevReq!T117","v":4.782143883613605},{"$f":"RevReq!U117","v":1.1955359709034012},{"$f":"RevReq!V117","v":0},{"$f":"RevReq!W117","v":0},{"$f":"RevReq!X117","v":0},{"$f":"RevReq!Y117","v":0},{"$f":"RevReq!Z117","v":0},{"$f":"RevReq!AA117","v":0},{"$f":"RevReq!AB117","v":0},{"$f":"RevReq!AC117","v":0},{"$f":"RevReq!AD117","v":0},{"$f":"RevReq!AE117","v":0},{"$f":"RevReq!AF117","v":0},{"$f":"RevReq!AG117","v":0},{"$f":"RevReq!AH117","v":0},{"$f":"RevReq!AI117","v":0},{"$f":"RevReq!AJ117","v":0},{"$f":"RevReq!AK117","v":0},{"$f":"RevReq!AL117","v":0},{"$f":"RevReq!AM117","v":0},{"$f":"RevReq!AN117","v":0},{"$f":"RevReq!AO117","v":0},{"$f":"RevReq!AP117","v":0},{"$f":"RevReq!AQ117","v":0},{"$f":"RevReq!AR117","v":0},{"$f":"RevReq!AS117","v":0},{"$f":"RevReq!AT117","v":0},{"$f":"RevReq!AU117","v":0},{"$f":"RevReq!AV117","v":0},{"$f":"RevReq!AW117","v":0},{"$f":"RevReq!AX117","v":0},{"$f":"RevReq!AY117","v":0},{"$f":"RevReq!AZ117","v":0},{"$f":"RevReq!BA117","v":0},{"$f":"RevReq!BB117","v":0},{"$f":"RevReq!BC117","v":0},{"$f":"RevReq!BD117","v":0},{"$f":"RevReq!BE117","v":0},{"$f":"RevReq!BF117","v":0},{"$f":"RevReq!BG117","v":0},{"$f":"RevReq!BH117","v":0},{"$f":"RevReq!BI117","v":0},{"$f":"RevReq!BJ117","v":0},{"$f":"RevReq!BK117","v":0},{"$f":"RevReq!BL117","v":0},{"$f":"RevReq!BM117","v":0}]
[null,null,{"$f":"MAX($C$142:C244)+1","v":103},{"$f":"D114","v":"Engineering & Construction"},"Solar","Other Solar","Capital",null,{"$f":"RevReq!K118","v":87.582327531060912},null,null,null,null,null,null,null,null,{"$f":"RevReq!O118","v":0.60121817963285773},{"$f":"RevReq!P118","v":1.9453729724296518},{"$f":"RevReq!Q118","v":3.1604296470361528},{"$f":"RevReq!R118","v":3.9134152400647402},{"$f":"RevReq!S118","v":5.8798498345523109},{"$f":"RevReq!T118","v":8.4223939201714391},{"$f":"RevReq!U118","v":9.2649591986434832},{"$f":"RevReq!V118","v":9.1082339422270753},{"$f":"RevReq!W118","v":8.8236029178853244},{"$f":"RevReq!X118","v":8.5389718935435734},{"$f":"RevReq!Y118","v":8.2543408692018225},{"$f":"RevReq!Z118","v":7.9697098448600725},{"$f":"RevReq!AA118","v":7.6850788205183234},{"$f":"RevReq!AB118","v":7.4004477961765724},{"$f":"RevReq!AC118","v":7.1158167718348198},{"$f":"RevReq!AD118","v":6.8311857474930706},{"$f":"RevReq!AE118","v":6.5465547231513197},{"$f":"RevReq!AF118","v":6.2619236988095688},{"$f":"RevReq!AG118","v":5.9772926744678196},{"$f":"RevReq!AH118","v":5.6926616501260687},{"$f":"RevReq!AI118","v":5.4080306257843178},{"$f":"RevReq!AJ118","v":5.1233996014425678},{"$f":"RevReq!AK118","v":4.8387685771008178},{"$f":"RevReq!AL118","v":4.5541375527590668},{"$f":"RevReq!AM118","v":4.2695065284173168},{"$f":"RevReq!AN118","v":3.9848755040755663},{"$f":"RevReq!AO118","v":3.7002444797338154},{"$f":"RevReq!AP118","v":3.4156134553920645},{"$f":"RevReq!AQ118","v":3.1309824310503136},{"$f":"RevReq!AR118","v":2.8285244412416728},{"$f":"RevReq!AS118","v":2.3401492418559977},{"$f":"RevReq!AT118","v":1.8453395118677884},{"$f":"RevReq!AU118","v":1.4739122671377682},{"$f":"RevReq!AV118","v":1.1427335081232917},{"$f":"RevReq!AW118","v":0.4254670130743301},{"$f":"RevReq!AX118","v":4.9228098729329373E-2},{"$f":"RevReq!AY118","v":7.1614726424756675E-15},{"$f":"RevReq!AZ118","v":7.1614726424756675E-15},{"$f":"RevReq!BA118","v":7.1614726424756675E-15},{"$f":"RevReq!BB118","v":7.1614726424756675E-15},{"$f":"RevReq!BC118","v":7.1614726424756675E-15},{"$f":"RevReq!BD118","v":7.1614726424756675E-15},{"$f":"RevReq!BE118","v":7.1614726424756675E-15},{"$f":"RevReq!BF118","v":7.1614726424756675E-15},{"$f":"RevReq!BG118","v":7.1614726424756675E-15},{"$f":"RevReq!BH118","v":7.1614726424756675E-15},{"$f":"RevReq!BI118","v":7.1614726424756675E-15},{"$f":"RevReq!BJ118","v":7.1614726424756675E-15},{"$f":"RevReq!BK118","v":7.1614726424756675E-15},{"$f":"RevReq!BL118","v":7.1614726424756675E-15},{"$f":"RevReq!BM118","v":7.1614726424756675E-15}]
[null,null,{"$f":"MAX($C$142:C245)+1","v":104},{"$f":"D115","v":"Engineering & Construction"},"Energy Storage","Battery Storage","Capital",null,{"$f":"RevReq!K119","v":107.7806937839084},null,null,null,null,null,null,null,null,{"$f":"RevReq!O119","v":0.40290507689882726},{"$f":"RevReq!P119","v":2.7024415750968478},{"$f":"RevReq!Q119","v":6.8228281353212186},{"$f":"RevReq!R119","v":12.093998693833409},{"$f":"RevReq!S119","v":16.1158447389912},{"$f":"RevReq!T119","v":16.621957081476985},{"$f":"RevReq!U119","v":15.685099092575326},{"$f":"RevReq!V119","v":14.734629722982692},{"$f":"RevReq!W119","v":13.770770395430748},{"$f":"RevReq!X119","v":12.806911067878806},{"$f":"RevReq!Y119","v":11.647597213847854},{"$f":"RevReq!Z119","v":9.5788839894031579},{"$f":"RevReq!AA119","v":6.6883652099393487},{"$f":"RevReq!AB119","v":3.3525381875590843},{"$f":"RevReq!AC119","v":0.77205099982109515},{"$f":"RevReq!AD119","v":2.0933785255096586E-2},{"$f":"RevReq!AE119","v":6.8332406604537186E-3},{"$f":"RevReq!AF119","v":-4.296883585485401E-15},{"$f":"RevReq!AG119","v":-4.296883585485401E-15},{"$f":"RevReq!AH119","v":-4.296883585485401E-15},{"$f":"RevReq!AI119","v":-4.296883585485401E-15},{"$f":"RevReq!AJ119","v":-4.296883585485401E-15},{"$f":"RevReq!AK119","v":-4.296883585485401E-15},{"$f":"RevReq!AL119","v":-4.296883585485401E-15},{"$f":"RevReq!AM119","v":-4.296883585485401E-15},{"$f":"RevReq!AN119","v":-4.296883585485401E-15},{"$f":"RevReq!AO119","v":-4.296883585485401E-15},{"$f":"RevReq!AP119","v":-4.296883585485401E-15},{"$f":"RevReq!AQ119","v":-4.296883585485401E-15},{"$f":"RevReq!AR119","v":-4.296883585485401E-15},{"$f":"RevReq!AS119","v":-4.296883585485401E-15},{"$f":"RevReq!AT119","v":-4.296883585485401E-15},{"$f":"RevReq!AU119","v":-4.296883585485401E-15},{"$f":"RevReq!AV119","v":-4.296883585485401E-15},{"$f":"RevReq!AW119","v":-4.296883585485401E-15},{"$f":"RevReq!AX119","v":-4.296883585485401E-15},{"$f":"RevReq!AY119","v":-4.296883585485401E-15},{"$f":"RevReq!AZ119","v":-4.296883585485401E-15},{"$f":"RevReq!BA119","v":-4.296883585485401E-15},{"$f":"RevReq!BB119","v":-4.296883585485401E-15},{"$f":"RevReq!BC119","v":-4.296883585485401E-15},{"$f":"RevReq!BD119","v":-4.296883585485401E-15},{"$f":"RevReq!BE119","v":-4.296883585485401E-15},{"$f":"RevReq!BF119","v":-4.296883585485401E-15},{"$f":"RevReq!BG119","v":-4.296883585485401E-15},{"$f":"RevReq!BH119","v":-4.296883585485401E-15},{"$f":"RevReq!BI119","v":-4.296883585485401E-15},{"$f":"RevReq!BJ119","v":-4.296883585485401E-15},{"$f":"RevReq!BK119","v":-4.296883585485401E-15},{"$f":"RevReq!BL119","v":-4.296883585485401E-15},{"$f":"RevReq!BM119","v":-4.296883585485401E-15}]
[null,null,{"$f":"MAX($C$142:C246)+1","v":105},{"$f":"D116","v":"Engineering & Construction"},"Energy Storage","Battery Safe Harbor","CWIP Capital",null,{"$f":"RevReq!K120","v":0.92860767364878549},null,null,null,null,null,null,null,null,{"$f":"RevReq!O120","v":0},{"$f":"RevReq!P120","v":0},{"$f":"RevReq!Q120","v":0.45976613735936978},{"$f":"RevReq!R120","v":0.46071098953716538},{"$f":"RevReq!S120","v":1.4641256000221124E-3},{"$f":"RevReq!T120","v":1.3867476444640956E-3},{"$f":"RevReq!U120","v":1.3093696889060783E-3},{"$f":"RevReq!V120","v":1.2319917333480611E-3},{"$f":"RevReq!W120","v":1.1546137777900443E-3},{"$f":"RevReq!X120","v":1.077235822232027E-3},{"$f":"RevReq!Y120","v":9.9985786667400995E-4},{"$f":"RevReq!Z120","v":9.224799111159929E-4},{"$f":"RevReq!AA120","v":8.4510195555797575E-4},{"$f":"RevReq!AB120","v":4.0320648888948475E-4},{"$f":"RevReq!AC120","v":-8.742032034272056E-20},{"$f":"RevReq!AD120","v":-8.742032034272056E-20},{"$f":"RevReq!AE120","v":-8.742032034272056E-20},{"$f":"RevReq!AF120","v":-8.742032034272056E-20},{"$f":"RevReq!AG120","v":-8.742032034272056E-20},{"$f":"RevReq!AH120","v":-8.742032034272056E-20},{"$f":"RevReq!AI120","v":-8.742032034272056E-20},{"$f":"RevReq!AJ120","v":-8.742032034272056E-20},{"$f":"RevReq!AK120","v":-8.742032034272056E-20},{"$f":"RevReq!AL120","v":-8.742032034272056E-20},{"$f":"RevReq!AM120","v":-8.742032034272056E-20},{"$f":"RevReq!AN120","v":-8.742032034272056E-20},{"$f":"RevReq!AO120","v":-8.742032034272056E-20},{"$f":"RevReq!AP120","v":-8.742032034272056E-20},{"$f":"RevReq!AQ120","v":-8.742032034272056E-20},{"$f":"RevReq!AR120","v":-8.742032034272056E-20},{"$f":"RevReq!AS120","v":-8.742032034272056E-20},{"$f":"RevReq!AT120","v":-8.742032034272056E-20},{"$f":"RevReq!AU120","v":-8.742032034272056E-20},{"$f":"RevReq!AV120","v":-8.742032034272056E-20},{"$f":"RevReq!AW120","v":-8.742032034272056E-20},{"$f":"RevReq!AX120","v":-8.742032034272056E-20},{"$f":"RevReq!AY120","v":-8.742032034272056E-20},{"$f":"RevReq!AZ120","v":-8.742032034272056E-20},{"$f":"RevReq!BA120","v":-8.742032034272056E-20},{"$f":"RevReq!BB120","v":-8.742032034272056E-20},{"$f":"RevReq!BC120","v":-8.742032034272056E-20},{"$f":"RevReq!BD120","v":-8.742032034272056E-20},{"$f":"RevReq!BE120","v":-8.742032034272056E-20},{"$f":"RevReq!BF120","v":-8.742032034272056E-20},{"$f":"RevReq!BG120","v":-8.742032034272056E-20},{"$f":"RevReq!BH120","v":-8.742032034272056E-20},{"$f":"RevReq!BI120","v":-8.742032034272056E-20},{"$f":"RevReq!BJ120","v":-8.742032034272056E-20},{"$f":"RevReq!BK120","v":-8.742032034272056E-20},{"$f":"RevReq!BL120","v":-8.742032034272056E-20},{"$f":"RevReq!BM120","v":-8.742032034272056E-20}]
[null,null,{"$f":"MAX($C$142:C247)+1","v":106},{"$f":"D117","v":"Information Management"},"Projects","Customer Facing Applications ","Capital",null,{"$f":"RevReq!K121","v":705.94367065679694},null,null,null,null,null,null,null,null,{"$f":"RevReq!O121","v":11.243695444609443},{"$f":"RevReq!P121","v":31.535650962115469},{"$f":"RevReq!Q121","v":47.515387313764194},{"$f":"RevReq!R121","v":61.304064195960251},{"$f":"RevReq!S121","v":77.981988395571165},{"$f":"RevReq!T121","v":100.24424956955745},{"$f":"RevReq!U121","v":124.26681120595664},{"$f":"RevReq!V121","v":124.36945767438161},{"$f":"RevReq!W121","v":103.16687949531097},{"$f":"RevReq!X121","v":84.982674481234795},{"$f":"RevReq!Y121","v":68.504818507076038},{"$f":"RevReq!Z121","v":50.781537367799004},{"$f":"RevReq!AA121","v":30.395771901215255},{"$f":"RevReq!AB121","v":9.7453490124551543},{"$f":"RevReq!AC121","v":2.2916712455922139E-14},{"$f":"RevReq!AD121","v":2.2916712455922139E-14},{"$f":"RevReq!AE121","v":2.2916712455922139E-14},{"$f":"RevReq!AF121","v":2.2916712455922139E-14},{"$f":"RevReq!AG121","v":2.2916712455922139E-14},{"$f":"RevReq!AH121","v":2.2916712455922139E-14},{"$f":"RevReq!AI121","v":2.2916712455922139E-14},{"$f":"RevReq!AJ121","v":2.2916712455922139E-14},{"$f":"RevReq!AK121","v":2.2916712455922139E-14},{"$f":"RevReq!AL121","v":2.2916712455922139E-14},{"$f":"RevReq!AM121","v":2.2916712455922139E-14},{"$f":"RevReq!AN121","v":2.2916712455922139E-14},{"$f":"RevReq!AO121","v":2.2916712455922139E-14},{"$f":"RevReq!AP121","v":2.2916712455922139E-14},{"$f":"RevReq!AQ121","v":2.2916712455922139E-14},{"$f":"RevReq!AR121","v":2.2916712455922139E-14},{"$f":"RevReq!AS121","v":2.2916712455922139E-14},{"$f":"RevReq!AT121","v":2.2916712455922139E-14},{"$f":"RevReq!AU121","v":2.2916712455922139E-14},{"$f":"RevReq!AV121","v":2.2916712455922139E-14},{"$f":"RevReq!AW121","v":2.2916712455922139E-14},{"$f":"RevReq!AX121","v":2.2916712455922139E-14},{"$f":"RevReq!AY121","v":2.2916712455922139E-14},{"$f":"RevReq!AZ121","v":2.2916712455922139E-14},{"$f":"RevReq!BA121","v":2.2916712455922139E-14},{"$f":"RevReq!BB121","v":2.2916712455922139E-14},{"$f":"RevReq!BC121","v":2.2916712455922139E-14},{"$f":"RevReq!BD121","v":2.2916712455922139E-14},{"$f":"RevReq!BE121","v":2.2916712455922139E-14},{"$f":"RevReq!BF121","v":2.2916712455922139E-14},{"$f":"RevReq!BG121","v":2.2916712455922139E-14},{"$f":"RevReq!BH121","v":2.2916712455922139E-14},{"$f":"RevReq!BI121","v":2.2916712455922139E-14},{"$f":"RevReq!BJ121","v":2.2916712455922139E-14},{"$f":"RevReq!BK121","v":2.2916712455922139E-14},{"$f":"RevReq!BL121","v":2.2916712455922139E-14},{"$f":"RevReq!BM121","v":2.2916712455922139E-14}]
[null,null,{"$f":"MAX($C$142:C248)+1","v":107},{"$f":"D118","v":"Information Management"},"Projects","Applications/Hardware","Capital",null,{"$f":"RevReq!K122","v":866.16715324379925},null,null,null,null,null,null,null,null,{"$f":"RevReq!O122","v":10.685242759272084},{"$f":"RevReq!P122","v":30.904875900854442},{"$f":"RevReq!Q122","v":51.71850760959677},{"$f":"RevReq!R122","v":75.830898785644521},{"$f":"RevReq!S122","v":100.98171531082932},{"$f":"RevReq!T122","v":128.27164637873199},{"$f":"RevReq!U122","v":155.75516398797572},{"$f":"RevReq!V122","v":155.96003279917679},{"$f":"RevReq!W122","v":132.46982273282907},{"$f":"RevReq!X122","v":109.15690624861796},{"$f":"RevReq!Y122","v":84.543037727383506},{"$f":"RevReq!Z122","v":60.062229273555523},{"$f":"RevReq!AA122","v":35.110250818313716},{"$f":"RevReq!AB122","v":10.974625559618937},{"$f":"RevReq!AC122","v":1.1458356227961069E-14},{"$f":"RevReq!AD122","v":1.1458356227961069E-14},{"$f":"RevReq!AE122","v":1.1458356227961069E-14},{"$f":"RevReq!AF122","v":1.1458356227961069E-14},{"$f":"RevReq!AG122","v":1.1458356227961069E-14},{"$f":"RevReq!AH122","v":1.1458356227961069E-14},{"$f":"RevReq!AI122","v":1.1458356227961069E-14},{"$f":"RevReq!AJ122","v":1.1458356227961069E-14},{"$f":"RevReq!AK122","v":1.1458356227961069E-14},{"$f":"RevReq!AL122","v":1.1458356227961069E-14},{"$f":"RevReq!AM122","v":1.1458356227961069E-14},{"$f":"RevReq!AN122","v":1.1458356227961069E-14},{"$f":"RevReq!AO122","v":1.1458356227961069E-14},{"$f":"RevReq!AP122","v":1.1458356227961069E-14},{"$f":"RevReq!AQ122","v":1.1458356227961069E-14},{"$f":"RevReq!AR122","v":1.1458356227961069E-14},{"$f":"RevReq!AS122","v":1.1458356227961069E-14},{"$f":"RevReq!AT122","v":1.1458356227961069E-14},{"$f":"RevReq!AU122","v":1.1458356227961069E-14},{"$f":"RevReq!AV122","v":1.1458356227961069E-14},{"$f":"RevReq!AW122","v":1.1458356227961069E-14},{"$f":"RevReq!AX122","v":1.1458356227961069E-14},{"$f":"RevReq!AY122","v":1.1458356227961069E-14},{"$f":"RevReq!AZ122","v":1.1458356227961069E-14},{"$f":"RevReq!BA122","v":1.1458356227961069E-14},{"$f":"RevReq!BB122","v":1.1458356227961069E-14},{"$f":"RevReq!BC122","v":1.1458356227961069E-14},{"$f":"RevReq!BD122","v":1.1458356227961069E-14},{"$f":"RevReq!BE122","v":1.1458356227961069E-14},{"$f":"RevReq!BF122","v":1.1458356227961069E-14},{"$f":"RevReq!BG122","v":1.1458356227961069E-14},{"$f":"RevReq!BH122","v":1.1458356227961069E-14},{"$f":"RevReq!BI122","v":1.1458356227961069E-14},{"$f":"RevReq!BJ122","v":1.1458356227961069E-14},{"$f":"RevReq!BK122","v":1.1458356227961069E-14},{"$f":"RevReq!BL122","v":1.1458356227961069E-14},{"$f":"RevReq!BM122","v":1.1458356227961069E-14}]
[null,null,{"$f":"MAX($C$142:C249)+1","v":108},{"$f":"D119","v":"Information Management"},"Projects","Momentum/Accelerate","Capital",null,{"$f":"RevReq!K123","v":375.0454666371736},null,null,null,null,null,null,null,null,{"$f":"RevReq!O123","v":4.4657288237356338},{"$f":"RevReq!P123","v":12.971115453842483},{"$f":"RevReq!Q123","v":24.318749779335519},{"$f":"RevReq!R123","v":41.414198335851694},{"$f":"RevReq!S123","v":58.710609140123914},{"$f":"RevReq!T123","v":67.029957765629362},{"$f":"RevReq!U123","v":67.294490350103786},{"$f":"RevReq!V123","v":61.620784441120151},{"$f":"RevReq!W123","v":51.802325087848118},{"$f":"RevReq!X123","v":40.550563561962186},{"$f":"RevReq!Y123","v":26.322733879175999},{"$f":"RevReq!Z123","v":12.502667940203287},{"$f":"RevReq!AA123","v":4.3886867422131903},{"$f":"RevReq!AB123","v":1.1700343039269852},{"$f":"RevReq!AC123","v":0},{"$f":"RevReq!AD123","v":0},{"$f":"RevReq!AE123","v":0},{"$f":"RevReq!AF123","v":0},{"$f":"RevReq!AG123","v":0},{"$f":"RevReq!AH123","v":0},{"$f":"RevReq!AI123","v":0},{"$f":"RevReq!AJ123","v":0},{"$f":"RevReq!AK123","v":0},{"$f":"RevReq!AL123","v":0},{"$f":"RevReq!AM123","v":0},{"$f":"RevReq!AN123","v":0},{"$f":"RevReq!AO123","v":0},{"$f":"RevReq!AP123","v":0},{"$f":"RevReq!AQ123","v":0},{"$f":"RevReq!AR123","v":0},{"$f":"RevReq!AS123","v":0},{"$f":"RevReq!AT123","v":0},{"$f":"RevReq!AU123","v":0},{"$f":"RevReq!AV123","v":0},{"$f":"RevReq!AW123","v":0},{"$f":"RevReq!AX123","v":0},{"$f":"RevReq!AY123","v":0},{"$f":"RevReq!AZ123","v":0},{"$f":"RevReq!BA123","v":0},{"$f":"RevReq!BB123","v":0},{"$f":"RevReq!BC123","v":0},{"$f":"RevReq!BD123","v":0},{"$f":"RevReq!BE123","v":0},{"$f":"RevReq!BF123","v":0},{"$f":"RevReq!BG123","v":0},{"$f":"RevReq!BH123","v":0},{"$f":"RevReq!BI123","v":0},{"$f":"RevReq!BJ123","v":0},{"$f":"RevReq!BK123","v":0},{"$f":"RevReq!BL123","v":0},{"$f":"RevReq!BM123","v":0}]
[null,null,{"$f":"MAX($C$142:C250)+1","v":109},{"$f":"D120","v":"Customer Service"},"Projects","Meters","Capital",null,{"$f":"RevReq!K124","v":372.09385700193781},null,null,null,null,null,null,null,null,{"$f":"RevReq!O124","v":1.930071865198431},{"$f":"RevReq!P124","v":6.2946615764550966},{"$f":"RevReq!Q124","v":11.4927446627478},{"$f":"RevReq!R124","v":18.002068010958517},{"$f":"RevReq!S124","v":25.794385590730442},{"$f":"RevReq!T124","v":34.810682103066924},{"$f":"RevReq!U124","v":44.781055793683102},{"$f":"RevReq!V124","v":48.735783247311829},{"$f":"RevReq!W124","v":46.643964854418513},{"$f":"RevReq!X124","v":44.552146461525211},{"$f":"RevReq!Y124","v":42.460328068631902},{"$f":"RevReq!Z124","v":40.368509675738594},{"$f":"RevReq!AA124","v":38.276691282845285},{"$f":"RevReq!AB124","v":36.184872889951976},{"$f":"RevReq!AC124","v":34.093054497058667},{"$f":"RevReq!AD124","v":32.001236104165358},{"$f":"RevReq!AE124","v":29.909417711272049},{"$f":"RevReq!AF124","v":26.655867709883804},{"$f":"RevReq!AG124","v":22.945112491490537},{"$f":"RevReq!AH124","v":19.093708537939754},{"$f":"RevReq!AI124","v":14.751710641334929},{"$f":"RevReq!AJ124","v":10.298775715851432},{"$f":"RevReq!AK124","v":5.4698300461142448},{"$f":"RevReq!AL124","v":0.77543050752326126},{"$f":"RevReq!AM124","v":1.1458356227961069E-14},{"$f":"RevReq!AN124","v":1.1458356227961069E-14},{"$f":"RevReq!AO124","v":1.1458356227961069E-14},{"$f":"RevReq!AP124","v":1.1458356227961069E-14},{"$f":"RevReq!AQ124","v":1.1458356227961069E-14},{"$f":"RevReq!AR124","v":1.1458356227961069E-14},{"$f":"RevReq!AS124","v":1.1458356227961069E-14},{"$f":"RevReq!AT124","v":1.1458356227961069E-14},{"$f":"RevReq!AU124","v":1.1458356227961069E-14},{"$f":"RevReq!AV124","v":1.1458356227961069E-14},{"$f":"RevReq!AW124","v":1.1458356227961069E-14},{"$f":"RevReq!AX124","v":1.1458356227961069E-14},{"$f":"RevReq!AY124","v":1.1458356227961069E-14},{"$f":"RevReq!AZ124","v":1.1458356227961069E-14},{"$f":"RevReq!BA124","v":1.1458356227961069E-14},{"$f":"RevReq!BB124","v":1.1458356227961069E-14},{"$f":"RevReq!BC124","v":1.1458356227961069E-14},{"$f":"RevReq!BD124","v":1.1458356227961069E-14},{"$f":"RevReq!BE124","v":1.1458356227961069E-14},{"$f":"RevReq!BF124","v":1.1458356227961069E-14},{"$f":"RevReq!BG124","v":1.1458356227961069E-14},{"$f":"RevReq!BH124","v":1.1458356227961069E-14},{"$f":"RevReq!BI124","v":1.1458356227961069E-14},{"$f":"RevReq!BJ124","v":1.1458356227961069E-14},{"$f":"RevReq!BK124","v":1.1458356227961069E-14},{"$f":"RevReq!BL124","v":1.1458356227961069E-14},{"$f":"RevReq!BM124","v":1.1458356227961069E-14}]
[null,null,{"$f":"MAX($C$142:C251)+1","v":110},{"$f":"D121","v":"Customer Service"},"Projects","Other ","Capital",null,{"$f":"RevReq!K125","v":150.76542851403548},null,null,null,null,null,null,null,null,{"$f":"RevReq!O125","v":0.8247387903043254},{"$f":"RevReq!P125","v":2.5119003406679141},{"$f":"RevReq!Q125","v":4.8255993394824408},{"$f":"RevReq!R125","v":7.3434204100120546},{"$f":"RevReq!S125","v":10.055182142645094},{"$f":"RevReq!T125","v":12.516660129806118},{"$f":"RevReq!U125","v":13.921287747301585},{"$f":"RevReq!V125","v":14.348065324514565},{"$f":"RevReq!W125","v":14.024887416554252},{"$f":"RevReq!X125","v":13.701709508593938},{"$f":"RevReq!Y125","v":13.378531600633625},{"$f":"RevReq!Z125","v":13.055353692673313},{"$f":"RevReq!AA125","v":12.732175784712998},{"$f":"RevReq!AB125","v":12.408997876752684},{"$f":"RevReq!AC125","v":12.085819968792372},{"$f":"RevReq!AD125","v":11.762642060832059},{"$f":"RevReq!AE125","v":11.439464152871745},{"$f":"RevReq!AF125","v":11.11628624491143},{"$f":"RevReq!AG125","v":10.793108336951118},{"$f":"RevReq!AH125","v":10.469930428990804},{"$f":"RevReq!AI125","v":10.146752521030491},{"$f":"RevReq!AJ125","v":9.8235746130701767},{"$f":"RevReq!AK125","v":9.5003967051098641},{"$f":"RevReq!AL125","v":9.1772187971495516},{"$f":"RevReq!AM125","v":8.8540408891892373},{"$f":"RevReq!AN125","v":8.5308629812289229},{"$f":"RevReq!AO125","v":8.2076850732686086},{"$f":"RevReq!AP125","v":7.8845071653082943},{"$f":"RevReq!AQ125","v":7.5613292573479809},{"$f":"RevReq!AR125","v":7.2381513493876666},{"$f":"RevReq!AS125","v":6.9149734414273523},{"$f":"RevReq!AT125","v":6.5917955334670388},{"$f":"RevReq!AU125","v":6.2686176255067245},{"$f":"RevReq!AV125","v":5.9454397175464102},{"$f":"RevReq!AW125","v":5.6222618095860959},{"$f":"RevReq!AX125","v":5.2990839016257816},{"$f":"RevReq!AY125","v":4.9759059936654682},{"$f":"RevReq!AZ125","v":4.6527280857051538},{"$f":"RevReq!BA125","v":4.3170671387481807},{"$f":"RevReq!BB125","v":3.6698240631023182},{"$f":"RevReq!BC125","v":3.0271494779712236},{"$f":"RevReq!BD125","v":2.1977750805815779},{"$f":"RevReq!BE125","v":1.5546497137512023},{"$f":"RevReq!BF125","v":0.74390083316098043},{"$f":"RevReq!BG125","v":0.3074765997396382},{"$f":"RevReq!BH125","v":-4.296883585485401E-15},{"$f":"RevReq!BI125","v":-4.296883585485401E-15},{"$f":"RevReq!BJ125","v":-4.296883585485401E-15},{"$f":"RevReq!BK125","v":-4.296883585485401E-15},{"$f":"RevReq!BL125","v":-4.296883585485401E-15},{"$f":"RevReq!BM125","v":-4.296883585485401E-15}]
[null,null,{"$f":"MAX($C$142:C252)+1","v":111},{"$f":"D122","v":"Other"},"Other","PGA Campus","Capital",null,{"$f":"RevReq!K126","v":296.12616882213007},null,null,null,null,null,null,null,null,{"$f":"RevReq!O126","v":1.4609877868094466E-2},{"$f":"RevReq!P126","v":0.14532708693209551},{"$f":"RevReq!Q126","v":0.58952147963000767},{"$f":"RevReq!R126","v":4.0862996308446062},{"$f":"RevReq!S126","v":12.657748580208786},{"$f":"RevReq!T126","v":20.270374194379759},{"$f":"RevReq!U126","v":25.880311079673145},{"$f":"RevReq!V126","v":29.083696143708565},{"$f":"RevReq!W126","v":28.690328010231394},{"$f":"RevReq!X126","v":28.296959876754226},{"$f":"RevReq!Y126","v":27.903591743277058},{"$f":"RevReq!Z126","v":27.510223609799887},{"$f":"RevReq!AA126","v":27.116855476322719},{"$f":"RevReq!AB126","v":26.723487342845548},{"$f":"RevReq!AC126","v":26.33011920936838},{"$f":"RevReq!AD126","v":25.936751075891213},{"$f":"RevReq!AE126","v":25.543382942414045},{"$f":"RevReq!AF126","v":25.150014808936874},{"$f":"RevReq!AG126","v":24.756646675459709},{"$f":"RevReq!AH126","v":24.363278541982538},{"$f":"RevReq!AI126","v":23.96991040850537},{"$f":"RevReq!AJ126","v":23.576542275028199},{"$f":"RevReq!AK126","v":23.183174141551032},{"$f":"RevReq!AL126","v":22.789806008073864},{"$f":"RevReq!AM126","v":22.396437874596693},{"$f":"RevReq!AN126","v":22.003069741119525},{"$f":"RevReq!AO126","v":21.609701607642354},{"$f":"RevReq!AP126","v":21.216333474165186},{"$f":"RevReq!AQ126","v":20.822965340688015},{"$f":"RevReq!AR126","v":20.429597207210847},{"$f":"RevReq!AS126","v":20.036229073733679},{"$f":"RevReq!AT126","v":19.642860940256508},{"$f":"RevReq!AU126","v":19.24949280677934},{"$f":"RevReq!AV126","v":18.856124673302169},{"$f":"RevReq!AW126","v":18.462756539825001},{"$f":"RevReq!AX126","v":18.06938840634783},{"$f":"RevReq!AY126","v":17.676020272870662},{"$f":"RevReq!AZ126","v":17.282652139393491},{"$f":"RevReq!BA126","v":16.889284005916327},{"$f":"RevReq!BB126","v":16.495915872439156},{"$f":"RevReq!BC126","v":16.102547738961988},{"$f":"RevReq!BD126","v":15.709179605484817},{"$f":"RevReq!BE126","v":15.315811472007649},{"$f":"RevReq!BF126","v":14.922443338530481},{"$f":"RevReq!BG126","v":14.52907520505331},{"$f":"RevReq!BH126","v":14.135707071576142},{"$f":"RevReq!BI126","v":13.742338938098971},{"$f":"RevReq!BJ126","v":13.348970804621803},{"$f":"RevReq!BK126","v":12.955602671144632},{"$f":"RevReq!BL126","v":12.562234537667464},{"$f":"RevReq!BM126","v":12.168866404190297}]
[null,null,{"$f":"MAX($C$142:C253)+1","v":112},{"$f":"D123","v":"Other"},"Other","Land - Solar","Land",null,{"$f":"RevReq!K127","v":1119.4305213066636},null,null,null,null,null,null,null,null,{"$f":"RevReq!O127","v":3.0649942936376386},{"$f":"RevReq!P127","v":10.85793762182602},{"$f":"RevReq!Q127","v":23.630931771064397},{"$f":"RevReq!R127","v":34.860344793122771},{"$f":"RevReq!S127","v":42.771174453434206},{"$f":"RevReq!T127","v":56.980855899433891},{"$f":"RevReq!U127","v":78.703955115032315},{"$f":"RevReq!V127","v":90.94383463757174},{"$f":"RevReq!W127","v":90.94383463757174},{"$f":"RevReq!X127","v":90.94383463757174},{"$f":"RevReq!Y127","v":90.94383463757174},{"$f":"RevReq!Z127","v":90.94383463757174},{"$f":"RevReq!AA127","v":90.94383463757174},{"$f":"RevReq!AB127","v":90.94383463757174},{"$f":"RevReq!AC127","v":90.94383463757174},{"$f":"RevReq!AD127","v":90.94383463757174},{"$f":"RevReq!AE127","v":90.94383463757174},{"$f":"RevReq!AF127","v":90.94383463757174},{"$f":"RevReq!AG127","v":90.94383463757174},{"$f":"RevReq!AH127","v":90.94383463757174},{"$f":"RevReq!AI127","v":90.94383463757174},{"$f":"RevReq!AJ127","v":90.94383463757174},{"$f":"RevReq!AK127","v":90.94383463757174},{"$f":"RevReq!AL127","v":90.94383463757174},{"$f":"RevReq!AM127","v":90.94383463757174},{"$f":"RevReq!AN127","v":90.94383463757174},{"$f":"RevReq!AO127","v":90.94383463757174},{"$f":"RevReq!AP127","v":90.94383463757174},{"$f":"RevReq!AQ127","v":90.94383463757174},{"$f":"RevReq!AR127","v":90.94383463757174},{"$f":"RevReq!AS127","v":90.94383463757174},{"$f":"RevReq!AT127","v":90.94383463757174},{"$f":"RevReq!AU127","v":90.94383463757174},{"$f":"RevReq!AV127","v":90.94383463757174},{"$f":"RevReq!AW127","v":90.94383463757174},{"$f":"RevReq!AX127","v":90.94383463757174},{"$f":"RevReq!AY127","v":90.94383463757174},{"$f":"RevReq!AZ127","v":90.94383463757174},{"$f":"RevReq!BA127","v":90.94383463757174},{"$f":"RevReq!BB127","v":90.94383463757174},{"$f":"RevReq!BC127","v":90.94383463757174},{"$f":"RevReq!BD127","v":90.94383463757174},{"$f":"RevReq!BE127","v":90.94383463757174},{"$f":"RevReq!BF127","v":90.94383463757174},{"$f":"RevReq!BG127","v":90.94383463757174},{"$f":"RevReq!BH127","v":90.94383463757174},{"$f":"RevReq!BI127","v":90.94383463757174},{"$f":"RevReq!BJ127","v":90.94383463757174},{"$f":"RevReq!BK127","v":90.94383463757174},{"$f":"RevReq!BL127","v":90.94383463757174},{"$f":"RevReq!BM127","v":90.94383463757174}]
[null,null,{"$f":"MAX($C$142:C254)+1","v":113},{"$f":"D124","v":"Other"},"Other","Land -Other","Land",null,{"$f":"RevReq!K128","v":-41.611400764421113},null,null,null,null,null,null,null,null,{"$f":"RevReq!O128","v":0.4407015749085374},{"$f":"RevReq!P128","v":1.4551674965452561},{"$f":"RevReq!Q128","v":3.1593958262588542},{"$f":"RevReq!R128","v":2.3250149700103266},{"$f":"RevReq!S128","v":-0.54100512007383383},{"$f":"RevReq!T128","v":-2.0008351898929702},{"$f":"RevReq!U128","v":-3.526153836088266},{"$f":"RevReq!V128","v":-4.4928176633146419},{"$f":"RevReq!W128","v":-4.4928176633146419},{"$f":"RevReq!X128","v":-4.4928176633146419},{"$f":"RevReq!Y128","v":-4.4928176633146419},{"$f":"RevReq!Z128","v":-4.4928176633146419},{"$f":"RevReq!AA128","v":-4.4928176633146419},{"$f":"RevReq!AB128","v":-4.4928176633146419},{"$f":"RevReq!AC128","v":-4.4928176633146419},{"$f":"RevReq!AD128","v":-4.4928176633146419},{"$f":"RevReq!AE128","v":-4.4928176633146419},{"$f":"RevReq!AF128","v":-4.4928176633146419},{"$f":"RevReq!AG128","v":-4.4928176633146419},{"$f":"RevReq!AH128","v":-4.4928176633146419},{"$f":"RevReq!AI128","v":-4.4928176633146419},{"$f":"RevReq!AJ128","v":-4.4928176633146419},{"$f":"RevReq!AK128","v":-4.4928176633146419},{"$f":"RevReq!AL128","v":-4.4928176633146419},{"$f":"RevReq!AM128","v":-4.4928176633146419},{"$f":"RevReq!AN128","v":-4.4928176633146419},{"$f":"RevReq!AO128","v":-4.4928176633146419},{"$f":"RevReq!AP128","v":-4.4928176633146419},{"$f":"RevReq!AQ128","v":-4.4928176633146419},{"$f":"RevReq!AR128","v":-4.4928176633146419},{"$f":"RevReq!AS128","v":-4.4928176633146419},{"$f":"RevReq!AT128","v":-4.4928176633146419},{"$f":"RevReq!AU128","v":-4.4928176633146419},{"$f":"RevReq!AV128","v":-4.4928176633146419},{"$f":"RevReq!AW128","v":-4.4928176633146419},{"$f":"RevReq!AX128","v":-4.4928176633146419},{"$f":"RevReq!AY128","v":-4.4928176633146419},{"$f":"RevReq!AZ128","v":-4.4928176633146419},{"$f":"RevReq!BA128","v":-4.4928176633146419},{"$f":"RevReq!BB128","v":-4.4928176633146419},{"$f":"RevReq!BC128","v":-4.4928176633146419},{"$f":"RevReq!BD128","v":-4.4928176633146419},{"$f":"RevReq!BE128","v":-4.4928176633146419},{"$f":"RevReq!BF128","v":-4.4928176633146419},{"$f":"RevReq!BG128","v":-4.4928176633146419},{"$f":"RevReq!BH128","v":-4.4928176633146419},{"$f":"RevReq!BI128","v":-4.4928176633146419},{"$f":"RevReq!BJ128","v":-4.4928176633146419},{"$f":"RevReq!BK128","v":-4.4928176633146419},{"$f":"RevReq!BL128","v":-4.4928176633146419},{"$f":"RevReq!BM128","v":-4.4928176633146419}]
[null,null,{"$f":"MAX($C$142:C255)+1","v":114},{"$f":"D125","v":"Other"},"Other","Corporate Real Estate - Other","Capital",null,{"$f":"RevReq!K129","v":994.95175200821393},null,null,null,null,null,null,null,null,{"$f":"RevReq!O129","v":4.8085180585169613},{"$f":"RevReq!P129","v":12.112107714703448},{"$f":"RevReq!Q129","v":18.415532933679568},{"$f":"RevReq!R129","v":30.750869067265896},{"$f":"RevReq!S129","v":50.364688765020581},{"$f":"RevReq!T129","v":68.740899283968503},{"$f":"RevReq!U129","v":83.843549483106585},{"$f":"RevReq!V129","v":91.034884572387128},{"$f":"RevReq!W129","v":89.79100101961788},{"$f":"RevReq!X129","v":88.547117466848633},{"$f":"RevReq!Y129","v":87.303233914079385},{"$f":"RevReq!Z129","v":86.059350361310152},{"$f":"RevReq!AA129","v":84.815466808540918},{"$f":"RevReq!AB129","v":83.571583255771671},{"$f":"RevReq!AC129","v":82.327699703002423},{"$f":"RevReq!AD129","v":81.083816150233204},{"$f":"RevReq!AE129","v":79.839932597463957},{"$f":"RevReq!AF129","v":78.596049044694709},{"$f":"RevReq!AG129","v":77.352165491925462},{"$f":"RevReq!AH129","v":76.108281939156228},{"$f":"RevReq!AI129","v":74.864398386386995},{"$f":"RevReq!AJ129","v":73.620514833617747},{"$f":"RevReq!AK129","v":72.376631280848514},{"$f":"RevReq!AL129","v":71.132747728079281},{"$f":"RevReq!AM129","v":69.888864175310033},{"$f":"RevReq!AN129","v":68.644980622540785},{"$f":"RevReq!AO129","v":67.401097069771552},{"$f":"RevReq!AP129","v":66.157213517002305},{"$f":"RevReq!AQ129","v":64.913329964233057},{"$f":"RevReq!AR129","v":63.669446411463809},{"$f":"RevReq!AS129","v":62.425562858694562},{"$f":"RevReq!AT129","v":61.181679305925329},{"$f":"RevReq!AU129","v":59.937795753156081},{"$f":"RevReq!AV129","v":58.693912200386833},{"$f":"RevReq!AW129","v":57.4500286476176},{"$f":"RevReq!AX129","v":56.206145094848353},{"$f":"RevReq!AY129","v":54.962261542079105},{"$f":"RevReq!AZ129","v":53.718377989309857},{"$f":"RevReq!BA129","v":52.474494436540624},{"$f":"RevReq!BB129","v":51.230610883771377},{"$f":"RevReq!BC129","v":49.986727331002129},{"$f":"RevReq!BD129","v":48.742843778232896},{"$f":"RevReq!BE129","v":47.498960225463648},{"$f":"RevReq!BF129","v":46.2550766726944},{"$f":"RevReq!BG129","v":45.011193119925153},{"$f":"RevReq!BH129","v":43.76730956715592},{"$f":"RevReq!BI129","v":42.523426014386672},{"$f":"RevReq!BJ129","v":41.279542461617424},{"$f":"RevReq!BK129","v":40.035658908848191},{"$f":"RevReq!BL129","v":38.791775356078944},{"$f":"RevReq!BM129","v":37.547891803309696}]
[null,null,{"$f":"MAX($C$142:C256)+1","v":115},{"$f":"D126","v":"Other"},"Other","LED Lighting (Sales Programs)","Capital",null,{"$f":"RevReq!K130","v":493.80636548770212},null,null,null,null,null,null,null,null,{"$f":"RevReq!O130","v":0.14648114229341982},{"$f":"RevReq!P130","v":4.1761638896586479},{"$f":"RevReq!Q130","v":11.540637362736888},{"$f":"RevReq!R130","v":19.894903182691706},{"$f":"RevReq!S130","v":29.176560596861812},{"$f":"RevReq!T130","v":38.745910576350155},{"$f":"RevReq!U130","v":49.081036261424202},{"$f":"RevReq!V130","v":53.531460865911868},{"$f":"RevReq!W130","v":52.083431739272299},{"$f":"RevReq!X130","v":50.635402612632731},{"$f":"RevReq!Y130","v":49.187373485993177},{"$f":"RevReq!Z130","v":47.739344359353609},{"$f":"RevReq!AA130","v":46.291315232714041},{"$f":"RevReq!AB130","v":44.843286106074473},{"$f":"RevReq!AC130","v":43.395256979434912},{"$f":"RevReq!AD130","v":41.947227852795351},{"$f":"RevReq!AE130","v":40.499198726155782},{"$f":"RevReq!AF130","v":39.051169599516214},{"$f":"RevReq!AG130","v":37.603140472876646},{"$f":"RevReq!AH130","v":36.155111346237085},{"$f":"RevReq!AI130","v":34.707082219597524},{"$f":"RevReq!AJ130","v":33.259053092957956},{"$f":"RevReq!AK130","v":31.811023966318391},{"$f":"RevReq!AL130","v":30.362994839678827},{"$f":"RevReq!AM130","v":28.914965713039258},{"$f":"RevReq!AN130","v":27.466936586399697},{"$f":"RevReq!AO130","v":26.018907459760129},{"$f":"RevReq!AP130","v":24.570878333120568},{"$f":"RevReq!AQ130","v":23.122849206481},{"$f":"RevReq!AR130","v":21.674820079841435},{"$f":"RevReq!AS130","v":20.213104816587641},{"$f":"RevReq!AT130","v":18.34756822966364},{"$f":"RevReq!AU130","v":15.130121192938761},{"$f":"RevReq!AV130","v":12.08272160764913},{"$f":"RevReq!AW130","v":8.6973830973674726},{"$f":"RevReq!AX130","v":5.6106177835273039},{"$f":"RevReq!AY130","v":2.424274062085237},{"$f":"RevReq!AZ130","v":2.2916712455922139E-14},{"$f":"RevReq!BA130","v":2.2916712455922139E-14},{"$f":"RevReq!BB130","v":2.2916712455922139E-14},{"$f":"RevReq!BC130","v":2.2916712455922139E-14},{"$f":"RevReq!BD130","v":2.2916712455922139E-14},{"$f":"RevReq!BE130","v":2.2916712455922139E-14},{"$f":"RevReq!BF130","v":2.2916712455922139E-14},{"$f":"RevReq!BG130","v":2.2916712455922139E-14},{"$f":"RevReq!BH130","v":2.2916712455922139E-14},{"$f":"RevReq!BI130","v":2.2916712455922139E-14},{"$f":"RevReq!BJ130","v":2.2916712455922139E-14},{"$f":"RevReq!BK130","v":2.2916712455922139E-14},{"$f":"RevReq!BL130","v":2.2916712455922139E-14},{"$f":"RevReq!BM130","v":2.2916712455922139E-14}]
[null,null,{"$f":"MAX($C$142:C257)+1","v":116},{"$f":"D127","v":"Other"},"Other","All Other","Capital",null,{"$f":"RevReq!K131","v":186.47948312829277},null,null,null,null,null,null,null,null,{"$f":"RevReq!O131","v":6.0138303551775119},{"$f":"RevReq!P131","v":6.4433498872360939},{"$f":"RevReq!Q131","v":3.4096180471112394},{"$f":"RevReq!R131","v":8.2899513362000281},{"$f":"RevReq!S131","v":11.279907006496799},{"$f":"RevReq!T131","v":13.313376221273773},{"$f":"RevReq!U131","v":16.144813334164972},{"$f":"RevReq!V131","v":17.406401789862976},{"$f":"RevReq!W131","v":17.013240176626411},{"$f":"RevReq!X131","v":16.620078563389846},{"$f":"RevReq!Y131","v":16.226916950153285},{"$f":"RevReq!Z131","v":15.83375533691672},{"$f":"RevReq!AA131","v":15.440593723680156},{"$f":"RevReq!AB131","v":15.047432110443593},{"$f":"RevReq!AC131","v":14.654270497207028},{"$f":"RevReq!AD131","v":14.261108883970463},{"$f":"RevReq!AE131","v":13.867947270733898},{"$f":"RevReq!AF131","v":13.474785657497335},{"$f":"RevReq!AG131","v":13.081624044260771},{"$f":"RevReq!AH131","v":12.688462431024206},{"$f":"RevReq!AI131","v":12.295300817787643},{"$f":"RevReq!AJ131","v":11.90213920455108},{"$f":"RevReq!AK131","v":11.508977591314515},{"$f":"RevReq!AL131","v":11.115815978077952},{"$f":"RevReq!AM131","v":10.722654364841389},{"$f":"RevReq!AN131","v":10.329492751604825},{"$f":"RevReq!AO131","v":9.9363311383682618},{"$f":"RevReq!AP131","v":9.5431695251316988},{"$f":"RevReq!AQ131","v":9.1500079118951341},{"$f":"RevReq!AR131","v":8.7568462986585711},{"$f":"RevReq!AS131","v":8.3636846854220082},{"$f":"RevReq!AT131","v":7.9705230721854443},{"$f":"RevReq!AU131","v":7.5773614589488805},{"$f":"RevReq!AV131","v":7.1841998457123175},{"$f":"RevReq!AW131","v":6.7910382324757528},{"$f":"RevReq!AX131","v":6.3978766192391898},{"$f":"RevReq!AY131","v":6.0047150060026269},{"$f":"RevReq!AZ131","v":5.6115533927660612},{"$f":"RevReq!BA131","v":5.1273679551071361},{"$f":"RevReq!BB131","v":2.5508935451550609},{"$f":"RevReq!BC131","v":4.42691365903943},{"$f":"RevReq!BD131","v":3.055296459948476},{"$f":"RevReq!BE131","v":1.8782521147730638},{"$f":"RevReq!BF131","v":1.4004202515003996},{"$f":"RevReq!BG131","v":0.67843616677779439},{"$f":"RevReq!BH131","v":1.1458356227961069E-14},{"$f":"RevReq!BI131","v":1.1458356227961069E-14},{"$f":"RevReq!BJ131","v":1.1458356227961069E-14},{"$f":"RevReq!BK131","v":1.1458356227961069E-14},{"$f":"RevReq!BL131","v":1.1458356227961069E-14},{"$f":"RevReq!BM131","v":1.1458356227961069E-14}]
[null,null,{"$f":"MAX($C$142:C258)+1","v":117},{"$f":"D128","v":"Financial Model Contingency"},"Other","Forecasting Model Contingency","Capital",null,{"$f":"RevReq!K132","v":8.7351368571883718E-5},null,null,null,null,null,null,null,null,{"$f":"RevReq!O132","v":0},{"$f":"RevReq!P132","v":0},{"$f":"RevReq!Q132","v":0},{"$f":"RevReq!R132","v":1.254785132883263E-6},{"$f":"RevReq!S132","v":3.7381503191614762E-6},{"$f":"RevReq!T132","v":6.1691053464630641E-6},{"$f":"RevReq!U132","v":8.5476502147880256E-6},{"$f":"RevReq!V132","v":9.618999791253098E-6},{"$f":"RevReq!W132","v":9.4093591553465943E-6},{"$f":"RevReq!X132","v":9.1997185194400905E-6},{"$f":"RevReq!Y132","v":8.9900778835335884E-6},{"$f":"RevReq!Z132","v":8.7804372476270847E-6},{"$f":"RevReq!AA132","v":8.5707966117205809E-6},{"$f":"RevReq!AB132","v":8.3611559758140789E-6},{"$f":"RevReq!AC132","v":8.1515153399075751E-6},{"$f":"RevReq!AD132","v":7.9418747040010714E-6},{"$f":"RevReq!AE132","v":7.7322340680945693E-6},{"$f":"RevReq!AF132","v":7.5225934321880647E-6},{"$f":"RevReq!AG132","v":7.3129527962815626E-6},{"$f":"RevReq!AH132","v":7.103312160375058E-6},{"$f":"RevReq!AI132","v":6.893671524468556E-6},{"$f":"RevReq!AJ132","v":6.6840308885620522E-6},{"$f":"RevReq!AK132","v":6.4743902526555493E-6},{"$f":"RevReq!AL132","v":6.2647496167490455E-6},{"$f":"RevReq!AM132","v":6.0551089808425426E-6},{"$f":"RevReq!AN132","v":5.8454683449360389E-6},{"$f":"RevReq!AO132","v":5.6358277090295368E-6},{"$f":"RevReq!AP132","v":5.4261870731230322E-6},{"$f":"RevReq!AQ132","v":5.2165464372165293E-6},{"$f":"RevReq!AR132","v":5.0069058013100255E-6},{"$f":"RevReq!AS132","v":4.7972651654035226E-6},{"$f":"RevReq!AT132","v":4.5876245294970197E-6},{"$f":"RevReq!AU132","v":4.377983893590516E-6},{"$f":"RevReq!AV132","v":4.1683432576840131E-6},{"$f":"RevReq!AW132","v":3.9587026217775093E-6},{"$f":"RevReq!AX132","v":3.7490619858710064E-6},{"$f":"RevReq!AY132","v":3.5394213499645035E-6},{"$f":"RevReq!AZ132","v":3.3297807140579997E-6},{"$f":"RevReq!BA132","v":3.120140078151496E-6},{"$f":"RevReq!BB132","v":2.9104994422449918E-6},{"$f":"RevReq!BC132","v":2.700858806338488E-6},{"$f":"RevReq!BD132","v":2.472226058104601E-6},{"$f":"RevReq!BE132","v":1.7708062770316664E-6},{"$f":"RevReq!BF132","v":1.1217966549353579E-6},{"$f":"RevReq!BG132","v":5.251971918156752E-7},{"$f":"RevReq!BH132","v":1.3659425053550088E-21},{"$f":"RevReq!BI132","v":1.3659425053550088E-21},{"$f":"RevReq!BJ132","v":1.3659425053550088E-21},{"$f":"RevReq!BK132","v":1.3659425053550088E-21},{"$f":"RevReq!BL132","v":1.3659425053550088E-21},{"$f":"RevReq!BM132","v":1.3659425053550088E-21}]
[null,null,{"$f":"MAX($C$142:C259)+1","v":118},{"$f":"D129","v":"…"},"…","item 118","Land",null,{"$f":"RevReq!K133","v":0},null,null,null,null,null,null,null,null,{"$f":"RevReq!O133","v":0},{"$f":"RevReq!P133","v":0},{"$f":"RevReq!Q133","v":0},{"$f":"RevReq!R133","v":0},{"$f":"RevReq!S133","v":0},{"$f":"RevReq!T133","v":0},{"$f":"RevReq!U133","v":0},{"$f":"RevReq!V133","v":0},{"$f":"RevReq!W133","v":0},{"$f":"RevReq!X133","v":0},{"$f":"RevReq!Y133","v":0},{"$f":"RevReq!Z133","v":0},{"$f":"RevReq!AA133","v":0},{"$f":"RevReq!AB133","v":0},{"$f":"RevReq!AC133","v":0},{"$f":"RevReq!AD133","v":0},{"$f":"RevReq!AE133","v":0},{"$f":"RevReq!AF133","v":0},{"$f":"RevReq!AG133","v":0},{"$f":"RevReq!AH133","v":0},{"$f":"RevReq!AI133","v":0},{"$f":"RevReq!AJ133","v":0},{"$f":"RevReq!AK133","v":0},{"$f":"RevReq!AL133","v":0},{"$f":"RevReq!AM133","v":0},{"$f":"RevReq!AN133","v":0},{"$f":"RevReq!AO133","v":0},{"$f":"RevReq!AP133","v":0},{"$f":"RevReq!AQ133","v":0},{"$f":"RevReq!AR133","v":0},{"$f":"RevReq!AS133","v":0},{"$f":"RevReq!AT133","v":0},{"$f":"RevReq!AU133","v":0},{"$f":"RevReq!AV133","v":0},{"$f":"RevReq!AW133","v":0},{"$f":"RevReq!AX133","v":0},{"$f":"RevReq!AY133","v":0},{"$f":"RevReq!AZ133","v":0},{"$f":"RevReq!BA133","v":0},{"$f":"RevReq!BB133","v":0},{"$f":"RevReq!BC133","v":0},{"$f":"RevReq!BD133","v":0},{"$f":"RevReq!BE133","v":0},{"$f":"RevReq!BF133","v":0},{"$f":"RevReq!BG133","v":0},{"$f":"RevReq!BH133","v":0},{"$f":"RevReq!BI133","v":0},{"$f":"RevReq!BJ133","v":0},{"$f":"RevReq!BK133","v":0},{"$f":"RevReq!BL133","v":0},{"$f":"RevReq!BM133","v":0}]
[null,null,{"$f":"MAX($C$142:C260)+1","v":119},{"$f":"D130","v":"…"},"…","item 119","Land",null,{"$f":"RevReq!K134","v":0},null,null,null,null,null,null,null,null,{"$f":"RevReq!O134","v":0},{"$f":"RevReq!P134","v":0},{"$f":"RevReq!Q134","v":0},{"$f":"RevReq!R134","v":0},{"$f":"RevReq!S134","v":0},{"$f":"RevReq!T134","v":0},{"$f":"RevReq!U134","v":0},{"$f":"RevReq!V134","v":0},{"$f":"RevReq!W134","v":0},{"$f":"RevReq!X134","v":0},{"$f":"RevReq!Y134","v":0},{"$f":"RevReq!Z134","v":0},{"$f":"RevReq!AA134","v":0},{"$f":"RevReq!AB134","v":0},{"$f":"RevReq!AC134","v":0},{"$f":"RevReq!AD134","v":0},{"$f":"RevReq!AE134","v":0},{"$f":"RevReq!AF134","v":0},{"$f":"RevReq!AG134","v":0},{"$f":"RevReq!AH134","v":0},{"$f":"RevReq!AI134","v":0},{"$f":"RevReq!AJ134","v":0},{"$f":"RevReq!AK134","v":0},{"$f":"RevReq!AL134","v":0},{"$f":"RevReq!AM134","v":0},{"$f":"RevReq!AN134","v":0},{"$f":"RevReq!AO134","v":0},{"$f":"RevReq!AP134","v":0},{"$f":"RevReq!AQ134","v":0},{"$f":"RevReq!AR134","v":0},{"$f":"RevReq!AS134","v":0},{"$f":"RevReq!AT134","v":0},{"$f":"RevReq!AU134","v":0},{"$f":"RevReq!AV134","v":0},{"$f":"RevReq!AW134","v":0},{"$f":"RevReq!AX134","v":0},{"$f":"RevReq!AY134","v":0},{"$f":"RevReq!AZ134","v":0},{"$f":"RevReq!BA134","v":0},{"$f":"RevReq!BB134","v":0},{"$f":"RevReq!BC134","v":0},{"$f":"RevReq!BD134","v":0},{"$f":"RevReq!BE134","v":0},{"$f":"RevReq!BF134","v":0},{"$f":"RevReq!BG134","v":0},{"$f":"RevReq!BH134","v":0},{"$f":"RevReq!BI134","v":0},{"$f":"RevReq!BJ134","v":0},{"$f":"RevReq!BK134","v":0},{"$f":"RevReq!BL134","v":0},{"$f":"RevReq!BM134","v":0}]
[null,null,{"$f":"MAX($C$142:C261)+1","v":120},{"$f":"D131","v":"…"},"…","item 120","Land",null,{"$f":"RevReq!K135","v":0},null,null,null,null,null,null,null,null,{"$f":"RevReq!O135","v":0},{"$f":"RevReq!P135","v":0},{"$f":"RevReq!Q135","v":0},{"$f":"RevReq!R135","v":0},{"$f":"RevReq!S135","v":0},{"$f":"RevReq!T135","v":0},{"$f":"RevReq!U135","v":0},{"$f":"RevReq!V135","v":0},{"$f":"RevReq!W135","v":0},{"$f":"RevReq!X135","v":0},{"$f":"RevReq!Y135","v":0},{"$f":"RevReq!Z135","v":0},{"$f":"RevReq!AA135","v":0},{"$f":"RevReq!AB135","v":0},{"$f":"RevReq!AC135","v":0},{"$f":"RevReq!AD135","v":0},{"$f":"RevReq!AE135","v":0},{"$f":"RevReq!AF135","v":0},{"$f":"RevReq!AG135","v":0},{"$f":"RevReq!AH135","v":0},{"$f":"RevReq!AI135","v":0},{"$f":"RevReq!AJ135","v":0},{"$f":"RevReq!AK135","v":0},{"$f":"RevReq!AL135","v":0},{"$f":"RevReq!AM135","v":0},{"$f":"RevReq!AN135","v":0},{"$f":"RevReq!AO135","v":0},{"$f":"RevReq!AP135","v":0},{"$f":"RevReq!AQ135","v":0},{"$f":"RevReq!AR135","v":0},{"$f":"RevReq!AS135","v":0},{"$f":"RevReq!AT135","v":0},{"$f":"RevReq!AU135","v":0},{"$f":"RevReq!AV135","v":0},{"$f":"RevReq!AW135","v":0},{"$f":"RevReq!AX135","v":0},{"$f":"RevReq!AY135","v":0},{"$f":"RevReq!AZ135","v":0},{"$f":"RevReq!BA135","v":0},{"$f":"RevReq!BB135","v":0},{"$f":"RevReq!BC135","v":0},{"$f":"RevReq!BD135","v":0},{"$f":"RevReq!BE135","v":0},{"$f":"RevReq!BF135","v":0},{"$f":"RevReq!BG135","v":0},{"$f":"RevReq!BH135","v":0},{"$f":"RevReq!BI135","v":0},{"$f":"RevReq!BJ135","v":0},{"$f":"RevReq!BK135","v":0},{"$f":"RevReq!BL135","v":0},{"$f":"RevReq!BM135","v":0}]
[null,null,{"$f":"MAX($C$142:C262)+1","v":121},{"$f":"D132","v":"…"},"…","item 121","Land",null,{"$f":"RevReq!K136","v":0},null,null,null,null,null,null,null,null,{"$f":"RevReq!O136","v":0},{"$f":"RevReq!P136","v":0},{"$f":"RevReq!Q136","v":0},{"$f":"RevReq!R136","v":0},{"$f":"RevReq!S136","v":0},{"$f":"RevReq!T136","v":0},{"$f":"RevReq!U136","v":0},{"$f":"RevReq!V136","v":0},{"$f":"RevReq!W136","v":0},{"$f":"RevReq!X136","v":0},{"$f":"RevReq!Y136","v":0},{"$f":"RevReq!Z136","v":0},{"$f":"RevReq!AA136","v":0},{"$f":"RevReq!AB136","v":0},{"$f":"RevReq!AC136","v":0},{"$f":"RevReq!AD136","v":0},{"$f":"RevReq!AE136","v":0},{"$f":"RevReq!AF136","v":0},{"$f":"RevReq!AG136","v":0},{"$f":"RevReq!AH136","v":0},{"$f":"RevReq!AI136","v":0},{"$f":"RevReq!AJ136","v":0},{"$f":"RevReq!AK136","v":0},{"$f":"RevReq!AL136","v":0},{"$f":"RevReq!AM136","v":0},{"$f":"RevReq!AN136","v":0},{"$f":"RevReq!AO136","v":0},{"$f":"RevReq!AP136","v":0},{"$f":"RevReq!AQ136","v":0},{"$f":"RevReq!AR136","v":0},{"$f":"RevReq!AS136","v":0},{"$f":"RevReq!AT136","v":0},{"$f":"RevReq!AU136","v":0},{"$f":"RevReq!AV136","v":0},{"$f":"RevReq!AW136","v":0},{"$f":"RevReq!AX136","v":0},{"$f":"RevReq!AY136","v":0},{"$f":"RevReq!AZ136","v":0},{"$f":"RevReq!BA136","v":0},{"$f":"RevReq!BB136","v":0},{"$f":"RevReq!BC136","v":0},{"$f":"RevReq!BD136","v":0},{"$f":"RevReq!BE136","v":0},{"$f":"RevReq!BF136","v":0},{"$f":"RevReq!BG136","v":0},{"$f":"RevReq!BH136","v":0},{"$f":"RevReq!BI136","v":0},{"$f":"RevReq!BJ136","v":0},{"$f":"RevReq!BK136","v":0},{"$f":"RevReq!BL136","v":0},{"$f":"RevReq!BM136","v":0}]
[null,null,{"$f":"MAX($C$142:C263)+1","v":122},{"$f":"D133","v":"…"},"…","item 122","Land",null,{"$f":"RevReq!K137","v":0},null,null,null,null,null,null,null,null,{"$f":"RevReq!O137","v":0},{"$f":"RevReq!P137","v":0},{"$f":"RevReq!Q137","v":0},{"$f":"RevReq!R137","v":0},{"$f":"RevReq!S137","v":0},{"$f":"RevReq!T137","v":0},{"$f":"RevReq!U137","v":0},{"$f":"RevReq!V137","v":0},{"$f":"RevReq!W137","v":0},{"$f":"RevReq!X137","v":0},{"$f":"RevReq!Y137","v":0},{"$f":"RevReq!Z137","v":0},{"$f":"RevReq!AA137","v":0},{"$f":"RevReq!AB137","v":0},{"$f":"RevReq!AC137","v":0},{"$f":"RevReq!AD137","v":0},{"$f":"RevReq!AE137","v":0},{"$f":"RevReq!AF137","v":0},{"$f":"RevReq!AG137","v":0},{"$f":"RevReq!AH137","v":0},{"$f":"RevReq!AI137","v":0},{"$f":"RevReq!AJ137","v":0},{"$f":"RevReq!AK137","v":0},{"$f":"RevReq!AL137","v":0},{"$f":"RevReq!AM137","v":0},{"$f":"RevReq!AN137","v":0},{"$f":"RevReq!AO137","v":0},{"$f":"RevReq!AP137","v":0},{"$f":"RevReq!AQ137","v":0},{"$f":"RevReq!AR137","v":0},{"$f":"RevReq!AS137","v":0},{"$f":"RevReq!AT137","v":0},{"$f":"RevReq!AU137","v":0},{"$f":"RevReq!AV137","v":0},{"$f":"RevReq!AW137","v":0},{"$f":"RevReq!AX137","v":0},{"$f":"RevReq!AY137","v":0},{"$f":"RevReq!AZ137","v":0},{"$f":"RevReq!BA137","v":0},{"$f":"RevReq!BB137","v":0},{"$f":"RevReq!BC137","v":0},{"$f":"RevReq!BD137","v":0},{"$f":"RevReq!BE137","v":0},{"$f":"RevReq!BF137","v":0},{"$f":"RevReq!BG137","v":0},{"$f":"RevReq!BH137","v":0},{"$f":"RevReq!BI137","v":0},{"$f":"RevReq!BJ137","v":0},{"$f":"RevReq!BK137","v":0},{"$f":"RevReq!BL137","v":0},{"$f":"RevReq!BM137","v":0}]
[null,null,{"$f":"MAX($C$142:C264)+1","v":123},{"$f":"D134","v":"…"},"…","item 123","Land",null,{"$f":"RevReq!K138","v":0},null,null,null,null,null,null,null,null,{"$f":"RevReq!O138","v":0},{"$f":"RevReq!P138","v":0},{"$f":"RevReq!Q138","v":0},{"$f":"RevReq!R138","v":0},{"$f":"RevReq!S138","v":0},{"$f":"RevReq!T138","v":0},{"$f":"RevReq!U138","v":0},{"$f":"RevReq!V138","v":0},{"$f":"RevReq!W138","v":0},{"$f":"RevReq!X138","v":0},{"$f":"RevReq!Y138","v":0},{"$f":"RevReq!Z138","v":0},{"$f":"RevReq!AA138","v":0},{"$f":"RevReq!AB138","v":0},{"$f":"RevReq!AC138","v":0},{"$f":"RevReq!AD138","v":0},{"$f":"RevReq!AE138","v":0},{"$f":"RevReq!AF138","v":0},{"$f":"RevReq!AG138","v":0},{"$f":"RevReq!AH138","v":0},{"$f":"RevReq!AI138","v":0},{"$f":"RevReq!AJ138","v":0},{"$f":"RevReq!AK138","v":0},{"$f":"RevReq!AL138","v":0},{"$f":"RevReq!AM138","v":0},{"$f":"RevReq!AN138","v":0},{"$f":"RevReq!AO138","v":0},{"$f":"RevReq!AP138","v":0},{"$f":"RevReq!AQ138","v":0},{"$f":"RevReq!AR138","v":0},{"$f":"RevReq!AS138","v":0},{"$f":"RevReq!AT138","v":0},{"$f":"RevReq!AU138","v":0},{"$f":"RevReq!AV138","v":0},{"$f":"RevReq!AW138","v":0},{"$f":"RevReq!AX138","v":0},{"$f":"RevReq!AY138","v":0},{"$f":"RevReq!AZ138","v":0},{"$f":"RevReq!BA138","v":0},{"$f":"RevReq!BB138","v":0},{"$f":"RevReq!BC138","v":0},{"$f":"RevReq!BD138","v":0},{"$f":"RevReq!BE138","v":0},{"$f":"RevReq!BF138","v":0},{"$f":"RevReq!BG138","v":0},{"$f":"RevReq!BH138","v":0},{"$f":"RevReq!BI138","v":0},{"$f":"RevReq!BJ138","v":0},{"$f":"RevReq!BK138","v":0},{"$f":"RevReq!BL138","v":0},{"$f":"RevReq!BM138","v":0}]
[null,null,{"$f":"MAX($C$142:C265)+1","v":124},{"$f":"D135","v":"…"},"…","item 124","Land",null,{"$f":"RevReq!K139","v":0},null,null,null,null,null,null,null,null,{"$f":"RevReq!O139","v":0},{"$f":"RevReq!P139","v":0},{"$f":"RevReq!Q139","v":0},{"$f":"RevReq!R139","v":0},{"$f":"RevReq!S139","v":0},{"$f":"RevReq!T139","v":0},{"$f":"RevReq!U139","v":0},{"$f":"RevReq!V139","v":0},{"$f":"RevReq!W139","v":0},{"$f":"RevReq!X139","v":0},{"$f":"RevReq!Y139","v":0},{"$f":"RevReq!Z139","v":0},{"$f":"RevReq!AA139","v":0},{"$f":"RevReq!AB139","v":0},{"$f":"RevReq!AC139","v":0},{"$f":"RevReq!AD139","v":0},{"$f":"RevReq!AE139","v":0},{"$f":"RevReq!AF139","v":0},{"$f":"RevReq!AG139","v":0},{"$f":"RevReq!AH139","v":0},{"$f":"RevReq!AI139","v":0},{"$f":"RevReq!AJ139","v":0},{"$f":"RevReq!AK139","v":0},{"$f":"RevReq!AL139","v":0},{"$f":"RevReq!AM139","v":0},{"$f":"RevReq!AN139","v":0},{"$f":"RevReq!AO139","v":0},{"$f":"RevReq!AP139","v":0},{"$f":"RevReq!AQ139","v":0},{"$f":"RevReq!AR139","v":0},{"$f":"RevReq!AS139","v":0},{"$f":"RevReq!AT139","v":0},{"$f":"RevReq!AU139","v":0},{"$f":"RevReq!AV139","v":0},{"$f":"RevReq!AW139","v":0},{"$f":"RevReq!AX139","v":0},{"$f":"RevReq!AY139","v":0},{"$f":"RevReq!AZ139","v":0},{"$f":"RevReq!BA139","v":0},{"$f":"RevReq!BB139","v":0},{"$f":"RevReq!BC139","v":0},{"$f":"RevReq!BD139","v":0},{"$f":"RevReq!BE139","v":0},{"$f":"RevReq!BF139","v":0},{"$f":"RevReq!BG139","v":0},{"$f":"RevReq!BH139","v":0},{"$f":"RevReq!BI139","v":0},{"$f":"RevReq!BJ139","v":0},{"$f":"RevReq!BK139","v":0},{"$f":"RevReq!BL139","v":0},{"$f":"RevReq!BM139","v":0}]
[null,null,{"$f":"MAX($C$142:C266)+1","v":125},{"$f":"D136","v":"…"},"…","item 125","Land",null,{"$f":"RevReq!K140","v":0},null,null,null,null,null,null,null,null,{"$f":"RevReq!O140","v":0},{"$f":"RevReq!P140","v":0},{"$f":"RevReq!Q140","v":0},{"$f":"RevReq!R140","v":0},{"$f":"RevReq!S140","v":0},{"$f":"RevReq!T140","v":0},{"$f":"RevReq!U140","v":0},{"$f":"RevReq!V140","v":0},{"$f":"RevReq!W140","v":0},{"$f":"RevReq!X140","v":0},{"$f":"RevReq!Y140","v":0},{"$f":"RevReq!Z140","v":0},{"$f":"RevReq!AA140","v":0},{"$f":"RevReq!AB140","v":0},{"$f":"RevReq!AC140","v":0},{"$f":"RevReq!AD140","v":0},{"$f":"RevReq!AE140","v":0},{"$f":"RevReq!AF140","v":0},{"$f":"RevReq!AG140","v":0},{"$f":"RevReq!AH140","v":0},{"$f":"RevReq!AI140","v":0},{"$f":"RevReq!AJ140","v":0},{"$f":"RevReq!AK140","v":0},{"$f":"RevReq!AL140","v":0},{"$f":"RevReq!AM140","v":0},{"$f":"RevReq!AN140","v":0},{"$f":"RevReq!AO140","v":0},{"$f":"RevReq!AP140","v":0},{"$f":"RevReq!AQ140","v":0},{"$f":"RevReq!AR140","v":0},{"$f":"RevReq!AS140","v":0},{"$f":"RevReq!AT140","v":0},{"$f":"RevReq!AU140","v":0},{"$f":"RevReq!AV140","v":0},{"$f":"RevReq!AW140","v":0},{"$f":"RevReq!AX140","v":0},{"$f":"RevReq!AY140","v":0},{"$f":"RevReq!AZ140","v":0},{"$f":"RevReq!BA140","v":0},{"$f":"RevReq!BB140","v":0},{"$f":"RevReq!BC140","v":0},{"$f":"RevReq!BD140","v":0},{"$f":"RevReq!BE140","v":0},{"$f":"RevReq!BF140","v":0},{"$f":"RevReq!BG140","v":0},{"$f":"RevReq!BH140","v":0},{"$f":"RevReq!BI140","v":0},{"$f":"RevReq!BJ140","v":0},{"$f":"RevReq!BK140","v":0},{"$f":"RevReq!BL140","v":0},{"$f":"RevReq!BM140","v":0}]
[null,null,null,null,null,"Total",null,null,{"$f":"SUM(I143:I267)","v":47989.585089299391},null,null,null,null,null,null,null,null,{"$f":"SUM(R143:R267)","v":223.62237563708072},752.88366534644354,1518.2988478704181,2364.5564500143478,3146.8650745027103,4035.7243428483362,4768.7348164073192,5007.693799552555,4848.7651857415522,4673.5905580693798,4495.647302027729,4317.4622891215904,4140.6010654079637,3967.6598163875974,3818.9152734558706,3664.8861159477106,3543.7713880335868,3421.4698516998778,3299.0098525226435,3177.5954255347597,3056.5758700418178,2935.1391620635413,2815.1274585265801,2688.1351596180702,2551.6154368346793,2398.3284470140024,2248.0682692744526,2106.6512311696119,1973.5739638559273,1834.3002459039267,1687.1922944792732,1553.7913809326365,{"$f":"SUM(AX143:AX267)","v":1449.9815106429162},1348.2134810656016,1237.0545448155804,1152.252874514392,1065.948491542219,986.88639630137163,932.04379196529987,847.21907428147222,768.39701658138085,682.50859910299687,596.33067492656244,528.29248557765925,459.16376740913489,393.6566625684826,360.18771937082886,334.22405169879386,311.6125570247832,285.32811876807159,249.24770597125658]
[]
[]
[null,null,"CPVRR with Jurisdictional Separation Factor Applied"]
[]
[null,null,"Item","Business Unit","Project Category","Item Title","Cash Flow Type",null,"CPVRR","Jurisdictional Separation Factor",null,null,null,null,null,null,null,"Revenue Requirement"]
[null,null,{"$f":"MAX($C$273:C273)+1","v":1},{"$f":"D12","v":"Power Generation"},"Projects","HRSG Boiler","AFUDC Capital",null,{"$f":"RevReq!K16*$J274","v":43.556911276322417},{"$f":"$N12","v":0.95540400000000003},null,null,null,null,null,null,null,{"$f":"RevReq!O16*$J274","v":0},{"$f":"RevReq!P16*$J274","v":0},{"$f":"RevReq!Q16*$J274","v":0},{"$f":"RevReq!R16*$J274","v":0.44524768350351829},{"$f":"RevReq!S16*$J274","v":5.3300371303033058},{"$f":"RevReq!T16*$J274","v":5.1748162694363362},{"$f":"RevReq!U16*$J274","v":5.0195954085693666},{"$f":"RevReq!V16*$J274","v":4.8643745477023979},{"$f":"RevReq!W16*$J274","v":4.7091536868354282},{"$f":"RevReq!X16*$J274","v":4.5539328259684586},{"$f":"RevReq!Y16*$J274","v":4.3987119651014899},{"$f":"RevReq!Z16*$J274","v":4.2434911042345203},{"$f":"RevReq!AA16*$J274","v":4.0882702433675506},{"$f":"RevReq!AB16*$J274","v":3.9330493825005814},{"$f":"RevReq!AC16*$J274","v":3.7778285216336118},{"$f":"RevReq!AD16*$J274","v":3.6226076607666426},{"$f":"RevReq!AE16*$J274","v":3.4673867998996735},{"$f":"RevReq!AF16*$J274","v":3.3121659390327043},{"$f":"RevReq!AG16*$J274","v":3.1569450781657351},{"$f":"RevReq!AH16*$J274","v":3.0017242172987664},{"$f":"RevReq!AI16*$J274","v":2.8465033564317972},{"$f":"RevReq!AJ16*$J274","v":2.691282495564828},{"$f":"RevReq!AK16*$J274","v":2.5360616346978588},{"$f":"RevReq!AL16*$J274","v":2.3808407738308892},{"$f":"RevReq!AM16*$J274","v":2.22561991296392},{"$f":"RevReq!AN16*$J274","v":2.07039905209695},{"$f":"RevReq!AO16*$J274","v":1.9151781912299808},{"$f":"RevReq!AP16*$J274","v":1.7599573303630112},{"$f":"RevReq!AQ16*$J274","v":1.4828655794653625},{"$f":"RevReq!AR16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!AS16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!AT16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!AU16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!AV16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!AW16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!AX16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!AY16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!AZ16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!BA16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!BB16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!BC16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!BD16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!BE16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!BF16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!BG16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!BH16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!BI16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!BJ16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!BK16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!BL16*$J274","v":1.3684199217023647E-15},{"$f":"RevReq!BM16*$J274","v":1.3684199217023647E-15}]
[null,null,{"$f":"MAX($C$273:C274)+1","v":2},"Power Generation","Projects",".05 CT Parts","AFUDC Capital",null,{"$f":"RevReq!K17*$J275","v":104.62989018728618},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O17*$J275","v":0},{"$f":"RevReq!P17*$J275","v":0},{"$f":"RevReq!Q17*$J275","v":0},{"$f":"RevReq!R17*$J275","v":8.4057730204978629},{"$f":"RevReq!S17*$J275","v":12.351425684884994},{"$f":"RevReq!T17*$J275","v":11.988250932849533},{"$f":"RevReq!U17*$J275","v":11.613044239945829},{"$f":"RevReq!V17*$J275","v":11.226152572418702},{"$f":"RevReq!W17*$J275","v":10.839260904891573},{"$f":"RevReq!X17*$J275","v":10.452369237364447},{"$f":"RevReq!Y17*$J275","v":10.065477569837318},{"$f":"RevReq!Z17*$J275","v":9.6785859023101928},{"$f":"RevReq!AA17*$J275","v":9.2916942347830656},{"$f":"RevReq!AB17*$J275","v":8.9048025672559366},{"$f":"RevReq!AC17*$J275","v":8.5179108997288093},{"$f":"RevReq!AD17*$J275","v":8.1310192322016803},{"$f":"RevReq!AE17*$J275","v":7.7441275646745549},{"$f":"RevReq!AF17*$J275","v":7.3572358971474268},{"$f":"RevReq!AG17*$J275","v":6.9703442296203004},{"$f":"RevReq!AH17*$J275","v":6.5834525620931732},{"$f":"RevReq!AI17*$J275","v":6.1965608945660451},{"$f":"RevReq!AJ17*$J275","v":5.809669227038917},{"$f":"RevReq!AK17*$J275","v":5.4227775595117897},{"$f":"RevReq!AL17*$J275","v":5.0358858919846625},{"$f":"RevReq!AM17*$J275","v":4.6489942244575353},{"$f":"RevReq!AN17*$J275","v":4.2621025569304072},{"$f":"RevReq!AO17*$J275","v":2.3816027544548248},{"$f":"RevReq!AP17*$J275","v":1.1461219223227539E-2},{"$f":"RevReq!AQ17*$J275","v":6.3910559566445254E-3},{"$f":"RevReq!AR17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!AS17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!AT17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!AU17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!AV17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!AW17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!AX17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!AY17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!AZ17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!BA17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!BB17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!BC17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!BD17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!BE17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!BF17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!BG17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!BH17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!BI17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!BJ17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!BK17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!BL17*$J275","v":8.2105195302141884E-15},{"$f":"RevReq!BM17*$J275","v":8.2105195302141884E-15}]
[null,null,{"$f":"MAX($C$273:C275)+1","v":3},"Power Generation","Projects","3SAR-DLN2.6+ Labor/Parts","AFUDC Capital",null,{"$f":"RevReq!K18*$J276","v":636.8725320118416},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O18*$J276","v":0},{"$f":"RevReq!P18*$J276","v":5.5542520985165789},{"$f":"RevReq!Q18*$J276","v":66.676277185615135},{"$f":"RevReq!R18*$J276","v":66.836490936146603},{"$f":"RevReq!S18*$J276","v":65.365617292630432},{"$f":"RevReq!T18*$J276","v":63.232827460557218},{"$f":"RevReq!U18*$J276","v":61.100037628483967},{"$f":"RevReq!V18*$J276","v":58.967247796410732},{"$f":"RevReq!W18*$J276","v":56.834457964337496},{"$f":"RevReq!X18*$J276","v":54.701668132264267},{"$f":"RevReq!Y18*$J276","v":52.568878300191031},{"$f":"RevReq!Z18*$J276","v":50.436088468117795},{"$f":"RevReq!AA18*$J276","v":48.303298636044559},{"$f":"RevReq!AB18*$J276","v":46.17050880397133},{"$f":"RevReq!AC18*$J276","v":44.037718971898094},{"$f":"RevReq!AD18*$J276","v":41.904929139824858},{"$f":"RevReq!AE18*$J276","v":39.772139307751623},{"$f":"RevReq!AF18*$J276","v":37.639349475678387},{"$f":"RevReq!AG18*$J276","v":35.506559643605151},{"$f":"RevReq!AH18*$J276","v":33.373769811531915},{"$f":"RevReq!AI18*$J276","v":31.240979979458686},{"$f":"RevReq!AJ18*$J276","v":29.10819014738545},{"$f":"RevReq!AK18*$J276","v":26.975400315312218},{"$f":"RevReq!AL18*$J276","v":24.842610483238982},{"$f":"RevReq!AM18*$J276","v":22.709820651165749},{"$f":"RevReq!AN18*$J276","v":4.6744870140974886},{"$f":"RevReq!AO18*$J276","v":0.356021590991623},{"$f":"RevReq!AP18*$J276","v":3.854176317196633E-2},{"$f":"RevReq!AQ18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!AR18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!AS18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!AT18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!AU18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!AV18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!AW18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!AX18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!AY18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!AZ18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!BA18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!BB18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!BC18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!BD18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!BE18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!BF18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!BG18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!BH18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!BI18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!BJ18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!BK18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!BL18*$J276","v":3.2842078120856754E-14},{"$f":"RevReq!BM18*$J276","v":3.2842078120856754E-14}]
[null,null,{"$f":"MAX($C$273:C276)+1","v":4},"Power Generation","Projects","3SAR Hot Days Projects","AFUDC Capital",null,{"$f":"RevReq!K19*$J277","v":399.84159631582327},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O19*$J277","v":0},{"$f":"RevReq!P19*$J277","v":0},{"$f":"RevReq!Q19*$J277","v":0},{"$f":"RevReq!R19*$J277","v":32.197484795341538},{"$f":"RevReq!S19*$J277","v":47.310918308179737},{"$f":"RevReq!T19*$J277","v":45.832954980930872},{"$f":"RevReq!U19*$J277","v":44.354991653682006},{"$f":"RevReq!V19*$J277","v":42.877028326433141},{"$f":"RevReq!W19*$J277","v":41.399064999184283},{"$f":"RevReq!X19*$J277","v":39.921101671935418},{"$f":"RevReq!Y19*$J277","v":38.443138344686552},{"$f":"RevReq!Z19*$J277","v":36.965175017437687},{"$f":"RevReq!AA19*$J277","v":35.487211690188822},{"$f":"RevReq!AB19*$J277","v":34.009248362939964},{"$f":"RevReq!AC19*$J277","v":32.531285035691099},{"$f":"RevReq!AD19*$J277","v":31.05332170844223},{"$f":"RevReq!AE19*$J277","v":29.575358381193364},{"$f":"RevReq!AF19*$J277","v":28.097395053944503},{"$f":"RevReq!AG19*$J277","v":26.619431726695634},{"$f":"RevReq!AH19*$J277","v":25.141468399446769},{"$f":"RevReq!AI19*$J277","v":23.663505072197907},{"$f":"RevReq!AJ19*$J277","v":22.185541744949042},{"$f":"RevReq!AK19*$J277","v":20.70757841770018},{"$f":"RevReq!AL19*$J277","v":19.229615090451318},{"$f":"RevReq!AM19*$J277","v":17.751651763202457},{"$f":"RevReq!AN19*$J277","v":16.273688435953595},{"$f":"RevReq!AO19*$J277","v":9.0746064087433336},{"$f":"RevReq!AP19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!AQ19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!AR19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!AS19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!AT19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!AU19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!AV19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!AW19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!AX19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!AY19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!AZ19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!BA19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!BB19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!BC19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!BD19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!BE19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!BF19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!BG19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!BH19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!BI19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!BJ19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!BK19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!BL19*$J277","v":2.1894718747237835E-14},{"$f":"RevReq!BM19*$J277","v":2.1894718747237835E-14}]
[null,null,{"$f":"MAX($C$273:C277)+1","v":5},"Nuclear Generation","Projects","PTN LP Turbine Replacement","AFUDC Capital",null,{"$f":"RevReq!K20*$J278","v":136.85415132204267},0.959314,null,null,null,null,null,null,null,{"$f":"RevReq!O20*$J278","v":0},{"$f":"RevReq!P20*$J278","v":0},{"$f":"RevReq!Q20*$J278","v":0},{"$f":"RevReq!R20*$J278","v":2.8906123345390253},{"$f":"RevReq!S20*$J278","v":17.375351492553246},{"$f":"RevReq!T20*$J278","v":17.432525284307385},{"$f":"RevReq!U20*$J278","v":16.825243475259395},{"$f":"RevReq!V20*$J278","v":16.217961666211405},{"$f":"RevReq!W20*$J278","v":15.610679857163417},{"$f":"RevReq!X20*$J278","v":15.003398048115432},{"$f":"RevReq!Y20*$J278","v":14.396116239067444},{"$f":"RevReq!Z20*$J278","v":13.788834430019456},{"$f":"RevReq!AA20*$J278","v":13.18155262097147},{"$f":"RevReq!AB20*$J278","v":12.574270811923482},{"$f":"RevReq!AC20*$J278","v":11.966989002875495},{"$f":"RevReq!AD20*$J278","v":11.359707193827507},{"$f":"RevReq!AE20*$J278","v":10.752425384779521},{"$f":"RevReq!AF20*$J278","v":10.145143575731533},{"$f":"RevReq!AG20*$J278","v":9.5378617666835463},{"$f":"RevReq!AH20*$J278","v":8.9305799576355582},{"$f":"RevReq!AI20*$J278","v":8.3232981485875719},{"$f":"RevReq!AJ20*$J278","v":7.7160163395395847},{"$f":"RevReq!AK20*$J278","v":7.1087345304915965},{"$f":"RevReq!AL20*$J278","v":6.5014527214436093},{"$f":"RevReq!AM20*$J278","v":1.7391049512540426},{"$f":"RevReq!AN20*$J278","v":6.5091805563094504E-2},{"$f":"RevReq!AO20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!AP20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!AQ20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!AR20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!AS20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!AT20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!AU20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!AV20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!AW20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!AX20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!AY20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!AZ20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!BA20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!BB20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!BC20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!BD20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!BE20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!BF20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!BG20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!BH20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!BI20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!BJ20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!BK20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!BL20*$J278","v":8.2441211598526843E-15},{"$f":"RevReq!BM20*$J278","v":8.2441211598526843E-15}]
[null,null,{"$f":"MAX($C$273:C278)+1","v":6},"Nuclear Generation","Projects","Other","AFUDC Capital",null,{"$f":"RevReq!K21*$J279","v":10.671726145129167},0.959314,null,null,null,null,null,null,null,{"$f":"RevReq!O21*$J279","v":0},{"$f":"RevReq!P21*$J279","v":0},{"$f":"RevReq!Q21*$J279","v":0},{"$f":"RevReq!R21*$J279","v":0},{"$f":"RevReq!S21*$J279","v":0},{"$f":"RevReq!T21*$J279","v":0},{"$f":"RevReq!U21*$J279","v":0},{"$f":"RevReq!V21*$J279","v":0},{"$f":"RevReq!W21*$J279","v":0},{"$f":"RevReq!X21*$J279","v":0},{"$f":"RevReq!Y21*$J279","v":0},{"$f":"RevReq!Z21*$J279","v":1.3156944524223502},{"$f":"RevReq!AA21*$J279","v":2.217253428921834},{"$f":"RevReq!AB21*$J279","v":2.1517286713833772},{"$f":"RevReq!AC21*$J279","v":2.0862039138449204},{"$f":"RevReq!AD21*$J279","v":2.0206791563064637},{"$f":"RevReq!AE21*$J279","v":1.9551543987680065},{"$f":"RevReq!AF21*$J279","v":1.8896296412295499},{"$f":"RevReq!AG21*$J279","v":1.8241048836910931},{"$f":"RevReq!AH21*$J279","v":1.7585801261526364},{"$f":"RevReq!AI21*$J279","v":1.6930553686141796},{"$f":"RevReq!AJ21*$J279","v":1.6275306110757228},{"$f":"RevReq!AK21*$J279","v":1.5620058535372658},{"$f":"RevReq!AL21*$J279","v":1.4964810959988093},{"$f":"RevReq!AM21*$J279","v":1.4309563384603528},{"$f":"RevReq!AN21*$J279","v":1.3654315809218958},{"$f":"RevReq!AO21*$J279","v":1.299906823383439},{"$f":"RevReq!AP21*$J279","v":1.234382065844982},{"$f":"RevReq!AQ21*$J279","v":1.1688573083065252},{"$f":"RevReq!AR21*$J279","v":1.1033325507680685},{"$f":"RevReq!AS21*$J279","v":1.0378077932296117},{"$f":"RevReq!AT21*$J279","v":0.97228303569115504},{"$f":"RevReq!AU21*$J279","v":0.90675827815269816},{"$f":"RevReq!AV21*$J279","v":0.84123352061424139},{"$f":"RevReq!AW21*$J279","v":0.77570876307578462},{"$f":"RevReq!AX21*$J279","v":0.71018400553732786},{"$f":"RevReq!AY21*$J279","v":0.28453417634567613},{"$f":"RevReq!AZ21*$J279","v":3.4350504832719515E-16},{"$f":"RevReq!BA21*$J279","v":3.4350504832719515E-16},{"$f":"RevReq!BB21*$J279","v":3.4350504832719515E-16},{"$f":"RevReq!BC21*$J279","v":3.4350504832719515E-16},{"$f":"RevReq!BD21*$J279","v":3.4350504832719515E-16},{"$f":"RevReq!BE21*$J279","v":3.4350504832719515E-16},{"$f":"RevReq!BF21*$J279","v":3.4350504832719515E-16},{"$f":"RevReq!BG21*$J279","v":3.4350504832719515E-16},{"$f":"RevReq!BH21*$J279","v":3.4350504832719515E-16},{"$f":"RevReq!BI21*$J279","v":3.4350504832719515E-16},{"$f":"RevReq!BJ21*$J279","v":3.4350504832719515E-16},{"$f":"RevReq!BK21*$J279","v":3.4350504832719515E-16},{"$f":"RevReq!BL21*$J279","v":3.4350504832719515E-16},{"$f":"RevReq!BM21*$J279","v":3.4350504832719515E-16}]
[null,null,{"$f":"MAX($C$273:C279)+1","v":7},"Information Management","Projects","IT CAMS Project - Gulf","AFUDC Capital",null,{"$f":"RevReq!K22*$J280","v":113.63200488805823},0.96898399999999996,null,null,null,null,null,null,null,{"$f":"RevReq!O22*$J280","v":0},{"$f":"RevReq!P22*$J280","v":0},{"$f":"RevReq!Q22*$J280","v":0},{"$f":"RevReq!R22*$J280","v":13.13029971263258},{"$f":"RevReq!S22*$J280","v":13.877684501043209},{"$f":"RevReq!T22*$J280","v":13.390834877230082},{"$f":"RevReq!U22*$J280","v":12.903985253416957},{"$f":"RevReq!V22*$J280","v":12.417135629603832},{"$f":"RevReq!W22*$J280","v":11.930286005790709},{"$f":"RevReq!X22*$J280","v":11.443436381977584},{"$f":"RevReq!Y22*$J280","v":10.956586758164459},{"$f":"RevReq!Z22*$J280","v":10.469737134351332},{"$f":"RevReq!AA22*$J280","v":9.9828875105382089},{"$f":"RevReq!AB22*$J280","v":9.4960378867250839},{"$f":"RevReq!AC22*$J280","v":9.0091882629119571},{"$f":"RevReq!AD22*$J280","v":8.522338639098832},{"$f":"RevReq!AE22*$J280","v":8.035489015285707},{"$f":"RevReq!AF22*$J280","v":7.5486393914725811},{"$f":"RevReq!AG22*$J280","v":7.061789767659457},{"$f":"RevReq!AH22*$J280","v":6.5749401438463329},{"$f":"RevReq!AI22*$J280","v":6.0880905200332087},{"$f":"RevReq!AJ22*$J280","v":5.6012408962200846},{"$f":"RevReq!AK22*$J280","v":5.1143912724069596},{"$f":"RevReq!AL22*$J280","v":0.42281837253518123},{"$f":"RevReq!AM22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!AN22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!AO22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!AP22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!AQ22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!AR22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!AS22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!AT22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!AU22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!AV22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!AW22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!AX22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!AY22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!AZ22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!BA22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!BB22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!BC22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!BD22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!BE22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!BF22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!BG22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!BH22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!BI22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!BJ22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!BK22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!BL22*$J280","v":5.5514819255973141E-15},{"$f":"RevReq!BM22*$J280","v":5.5514819255973141E-15}]
[null,null,{"$f":"MAX($C$273:C280)+1","v":8},"Power Delivery","Growth","500kV Improvement","AFUDC Capital",null,{"$f":"RevReq!K23*$J281","v":2001.8034499610033},0.90258099999999997,null,null,null,null,null,null,null,{"$f":"RevReq!O23*$J281","v":0},{"$f":"RevReq!P23*$J281","v":0},{"$f":"RevReq!Q23*$J281","v":35.771928336952655},{"$f":"RevReq!R23*$J281","v":67.785450432302184},{"$f":"RevReq!S23*$J281","v":124.18406769705213},{"$f":"RevReq!T23*$J281","v":165.26212060728679},{"$f":"RevReq!U23*$J281","v":195.74151368409355},{"$f":"RevReq!V23*$J281","v":192.18712472371433},{"$f":"RevReq!W23*$J281","v":188.63273576333509},{"$f":"RevReq!X23*$J281","v":185.07834680295588},{"$f":"RevReq!Y23*$J281","v":181.52395784257669},{"$f":"RevReq!Z23*$J281","v":177.96956888219748},{"$f":"RevReq!AA23*$J281","v":174.41517992181826},{"$f":"RevReq!AB23*$J281","v":170.86079096143905},{"$f":"RevReq!AC23*$J281","v":167.30640200105984},{"$f":"RevReq!AD23*$J281","v":163.75201304068062},{"$f":"RevReq!AE23*$J281","v":160.19762408030141},{"$f":"RevReq!AF23*$J281","v":156.6432351199222},{"$f":"RevReq!AG23*$J281","v":153.08884615954298},{"$f":"RevReq!AH23*$J281","v":149.53445719916377},{"$f":"RevReq!AI23*$J281","v":145.98006823878453},{"$f":"RevReq!AJ23*$J281","v":142.42567927840531},{"$f":"RevReq!AK23*$J281","v":138.8712903180261},{"$f":"RevReq!AL23*$J281","v":135.31690135764688},{"$f":"RevReq!AM23*$J281","v":131.76251239726764},{"$f":"RevReq!AN23*$J281","v":128.20812343688846},{"$f":"RevReq!AO23*$J281","v":124.65373447650926},{"$f":"RevReq!AP23*$J281","v":121.09934551613001},{"$f":"RevReq!AQ23*$J281","v":117.54495655575082},{"$f":"RevReq!AR23*$J281","v":113.99056759537157},{"$f":"RevReq!AS23*$J281","v":110.43617863499237},{"$f":"RevReq!AT23*$J281","v":106.88178967461316},{"$f":"RevReq!AU23*$J281","v":103.32740071423396},{"$f":"RevReq!AV23*$J281","v":99.773011753854746},{"$f":"RevReq!AW23*$J281","v":96.218622793475546},{"$f":"RevReq!AX23*$J281","v":92.664233833096333},{"$f":"RevReq!AY23*$J281","v":89.109844872717119},{"$f":"RevReq!AZ23*$J281","v":85.555455912337919},{"$f":"RevReq!BA23*$J281","v":82.001066951958705},{"$f":"RevReq!BB23*$J281","v":78.446677991579492},{"$f":"RevReq!BC23*$J281","v":74.892289031200278},{"$f":"RevReq!BD23*$J281","v":71.337900070821078},{"$f":"RevReq!BE23*$J281","v":67.783511110441864},{"$f":"RevReq!BF23*$J281","v":64.229122150062665},{"$f":"RevReq!BG23*$J281","v":60.674733189683451},{"$f":"RevReq!BH23*$J281","v":57.120344229304251},{"$f":"RevReq!BI23*$J281","v":53.565955268925045},{"$f":"RevReq!BJ23*$J281","v":50.011566308545831},{"$f":"RevReq!BK23*$J281","v":46.457177348166624},{"$f":"RevReq!BL23*$J281","v":40.651875604722775},{"$f":"RevReq!BM23*$J281","v":31.624779337620339}]
[null,null,{"$f":"MAX($C$273:C281)+1","v":9},"Power Delivery","Growth","Corbett-Sugar-Quarry 500 KV Line","AFUDC Capital",null,{"$f":"RevReq!K24*$J282","v":330.33017917276788},0.90258099999999997,null,null,null,null,null,null,null,{"$f":"RevReq!O24*$J282","v":0},{"$f":"RevReq!P24*$J282","v":0},{"$f":"RevReq!Q24*$J282","v":22.116056299560277},{"$f":"RevReq!R24*$J282","v":29.115897656878452},{"$f":"RevReq!S24*$J282","v":28.603842436672998},{"$f":"RevReq!T24*$J282","v":28.086514324933251},{"$f":"RevReq!U24*$J282","v":27.569186213193504},{"$f":"RevReq!V24*$J282","v":27.05185810145375},{"$f":"RevReq!W24*$J282","v":26.534529989714002},{"$f":"RevReq!X24*$J282","v":26.017201877974248},{"$f":"RevReq!Y24*$J282","v":25.499873766234497},{"$f":"RevReq!Z24*$J282","v":24.982545654494746},{"$f":"RevReq!AA24*$J282","v":24.465217542754996},{"$f":"RevReq!AB24*$J282","v":23.947889431015245},{"$f":"RevReq!AC24*$J282","v":23.430561319275494},{"$f":"RevReq!AD24*$J282","v":22.913233207535747},{"$f":"RevReq!AE24*$J282","v":22.395905095795996},{"$f":"RevReq!AF24*$J282","v":21.878576984056242},{"$f":"RevReq!AG24*$J282","v":21.361248872316494},{"$f":"RevReq!AH24*$J282","v":20.843920760576744},{"$f":"RevReq!AI24*$J282","v":20.326592648836993},{"$f":"RevReq!AJ24*$J282","v":19.809264537097242},{"$f":"RevReq!AK24*$J282","v":19.291936425357491},{"$f":"RevReq!AL24*$J282","v":18.774608313617744},{"$f":"RevReq!AM24*$J282","v":18.25728020187799},{"$f":"RevReq!AN24*$J282","v":17.739952090138239},{"$f":"RevReq!AO24*$J282","v":17.222623978398492},{"$f":"RevReq!AP24*$J282","v":16.705295866658737},{"$f":"RevReq!AQ24*$J282","v":16.187967754918994},{"$f":"RevReq!AR24*$J282","v":15.670639643179239},{"$f":"RevReq!AS24*$J282","v":15.153311531439494},{"$f":"RevReq!AT24*$J282","v":14.635983419699743},{"$f":"RevReq!AU24*$J282","v":14.118655307959994},{"$f":"RevReq!AV24*$J282","v":13.601327196220245},{"$f":"RevReq!AW24*$J282","v":13.083999084480494},{"$f":"RevReq!AX24*$J282","v":12.566670972740745},{"$f":"RevReq!AY24*$J282","v":12.049342861000996},{"$f":"RevReq!AZ24*$J282","v":11.532014749261245},{"$f":"RevReq!BA24*$J282","v":11.014686637521496},{"$f":"RevReq!BB24*$J282","v":10.497358525781747},{"$f":"RevReq!BC24*$J282","v":9.9800304140419982},{"$f":"RevReq!BD24*$J282","v":9.4627023023022492},{"$f":"RevReq!BE24*$J282","v":8.9453741905625002},{"$f":"RevReq!BF24*$J282","v":8.4280460788227494},{"$f":"RevReq!BG24*$J282","v":7.9107179670830003},{"$f":"RevReq!BH24*$J282","v":7.3933898553432513},{"$f":"RevReq!BI24*$J282","v":6.8760617436035023},{"$f":"RevReq!BJ24*$J282","v":6.3587336318637524},{"$f":"RevReq!BK24*$J282","v":5.8414055201240034},{"$f":"RevReq!BL24*$J282","v":4.6862466687860396},{"$f":"RevReq!BM24*$J282","v":3.2912385354368951E-3}]
[null,null,{"$f":"MAX($C$273:C282)+1","v":10},"Power Delivery","Growth","Eau-Gallie Injection","AFUDC Capital",null,{"$f":"RevReq!K25*$J283","v":37.508927409943865},0.90258099999999997,null,null,null,null,null,null,null,{"$f":"RevReq!O25*$J283","v":0},{"$f":"RevReq!P25*$J283","v":0},{"$f":"RevReq!Q25*$J283","v":0},{"$f":"RevReq!R25*$J283","v":2.4162164769816541},{"$f":"RevReq!S25*$J283","v":3.5819652643818425},{"$f":"RevReq!T25*$J283","v":3.5184260877458855},{"$f":"RevReq!U25*$J283","v":3.454886911109929},{"$f":"RevReq!V25*$J283","v":3.3913477344739715},{"$f":"RevReq!W25*$J283","v":3.3278085578380141},{"$f":"RevReq!X25*$J283","v":3.2642693812020571},{"$f":"RevReq!Y25*$J283","v":3.2007302045660997},{"$f":"RevReq!Z25*$J283","v":3.1371910279301423},{"$f":"RevReq!AA25*$J283","v":3.0736518512941857},{"$f":"RevReq!AB25*$J283","v":3.0101126746582283},{"$f":"RevReq!AC25*$J283","v":2.9465734980222709},{"$f":"RevReq!AD25*$J283","v":2.8830343213863139},{"$f":"RevReq!AE25*$J283","v":2.8194951447503569},{"$f":"RevReq!AF25*$J283","v":2.7559559681143995},{"$f":"RevReq!AG25*$J283","v":2.6924167914784425},{"$f":"RevReq!AH25*$J283","v":2.6288776148424855},{"$f":"RevReq!AI25*$J283","v":2.5653384382065281},{"$f":"RevReq!AJ25*$J283","v":2.5017992615705711},{"$f":"RevReq!AK25*$J283","v":2.4382600849346141},{"$f":"RevReq!AL25*$J283","v":2.3747209082986567},{"$f":"RevReq!AM25*$J283","v":2.3111817316626997},{"$f":"RevReq!AN25*$J283","v":2.2476425550267427},{"$f":"RevReq!AO25*$J283","v":2.1841033783907853},{"$f":"RevReq!AP25*$J283","v":2.1205642017548283},{"$f":"RevReq!AQ25*$J283","v":2.0570250251188713},{"$f":"RevReq!AR25*$J283","v":1.9934858484829141},{"$f":"RevReq!AS25*$J283","v":1.9299466718469567},{"$f":"RevReq!AT25*$J283","v":1.8664074952109999},{"$f":"RevReq!AU25*$J283","v":1.8028683185750427},{"$f":"RevReq!AV25*$J283","v":1.7393291419390853},{"$f":"RevReq!AW25*$J283","v":1.6757899653031281},{"$f":"RevReq!AX25*$J283","v":1.6122507886671711},{"$f":"RevReq!AY25*$J283","v":1.5487116120312139},{"$f":"RevReq!AZ25*$J283","v":1.4851724353952567},{"$f":"RevReq!BA25*$J283","v":1.4216332587592997},{"$f":"RevReq!BB25*$J283","v":1.3580940821233425},{"$f":"RevReq!BC25*$J283","v":1.2945549054873853},{"$f":"RevReq!BD25*$J283","v":1.2310157288514281},{"$f":"RevReq!BE25*$J283","v":1.1674765522154711},{"$f":"RevReq!BF25*$J283","v":1.1039373755795139},{"$f":"RevReq!BG25*$J283","v":1.0403981989435567},{"$f":"RevReq!BH25*$J283","v":0.97685902230759969},{"$f":"RevReq!BI25*$J283","v":0.91331984567164237},{"$f":"RevReq!BJ25*$J283","v":0.84978066903568528},{"$f":"RevReq!BK25*$J283","v":0.78624149239972807},{"$f":"RevReq!BL25*$J283","v":0.72270231576377097},{"$f":"RevReq!BM25*$J283","v":0.6306560135292385}]
[null,null,{"$f":"MAX($C$273:C283)+1","v":11},"Power Delivery","Growth","North Project","AFUDC Capital",null,{"$f":"RevReq!K26*$J284","v":314.74058023397902},0.90258099999999997,null,null,null,null,null,null,null,{"$f":"RevReq!O26*$J284","v":0},{"$f":"RevReq!P26*$J284","v":0},{"$f":"RevReq!Q26*$J284","v":0},{"$f":"RevReq!R26*$J284","v":2.6456977839600104},{"$f":"RevReq!S26*$J284","v":31.701990847452379},{"$f":"RevReq!T26*$J284","v":31.145400126639508},{"$f":"RevReq!U26*$J284","v":30.58880940582663},{"$f":"RevReq!V26*$J284","v":30.032218685013756},{"$f":"RevReq!W26*$J284","v":29.475627964200878},{"$f":"RevReq!X26*$J284","v":28.919037243388001},{"$f":"RevReq!Y26*$J284","v":28.362446522575134},{"$f":"RevReq!Z26*$J284","v":27.805855801762259},{"$f":"RevReq!AA26*$J284","v":27.249265080949382},{"$f":"RevReq!AB26*$J284","v":26.692674360136508},{"$f":"RevReq!AC26*$J284","v":26.136083639323637},{"$f":"RevReq!AD26*$J284","v":25.579492918510763},{"$f":"RevReq!AE26*$J284","v":25.022902197697888},{"$f":"RevReq!AF26*$J284","v":24.466311476885011},{"$f":"RevReq!AG26*$J284","v":23.909720756072137},{"$f":"RevReq!AH26*$J284","v":23.353130035259262},{"$f":"RevReq!AI26*$J284","v":22.796539314446392},{"$f":"RevReq!AJ26*$J284","v":22.239948593633514},{"$f":"RevReq!AK26*$J284","v":21.68335787282064},{"$f":"RevReq!AL26*$J284","v":21.126767152007766},{"$f":"RevReq!AM26*$J284","v":20.570176431194891},{"$f":"RevReq!AN26*$J284","v":20.013585710382014},{"$f":"RevReq!AO26*$J284","v":19.456994989569139},{"$f":"RevReq!AP26*$J284","v":18.900404268756265},{"$f":"RevReq!AQ26*$J284","v":18.343813547943391},{"$f":"RevReq!AR26*$J284","v":17.787222827130517},{"$f":"RevReq!AS26*$J284","v":17.230632106317643},{"$f":"RevReq!AT26*$J284","v":16.674041385504765},{"$f":"RevReq!AU26*$J284","v":16.117450664691891},{"$f":"RevReq!AV26*$J284","v":15.560859943879016},{"$f":"RevReq!AW26*$J284","v":15.004269223066146},{"$f":"RevReq!AX26*$J284","v":14.44767850225327},{"$f":"RevReq!AY26*$J284","v":13.891087781440396},{"$f":"RevReq!AZ26*$J284","v":13.33449706062752},{"$f":"RevReq!BA26*$J284","v":12.777906339814646},{"$f":"RevReq!BB26*$J284","v":12.221315619001773},{"$f":"RevReq!BC26*$J284","v":11.664724898188897},{"$f":"RevReq!BD26*$J284","v":11.108134177376025},{"$f":"RevReq!BE26*$J284","v":10.551543456563149},{"$f":"RevReq!BF26*$J284","v":9.9949527357502745},{"$f":"RevReq!BG26*$J284","v":9.4383620149373986},{"$f":"RevReq!BH26*$J284","v":8.8817712941245262},{"$f":"RevReq!BI26*$J284","v":8.3251805733116484},{"$f":"RevReq!BJ26*$J284","v":7.7685898524987751},{"$f":"RevReq!BK26*$J284","v":7.2119991316859},{"$f":"RevReq!BL26*$J284","v":6.6554084108730249},{"$f":"RevReq!BM26*$J284","v":6.0988176900601507}]
[null,null,{"$f":"MAX($C$273:C284)+1","v":12},"Power Delivery","Growth","PTN  3 &  4 Generation Projects","AFUDC Capital",null,{"$f":"RevReq!K27*$J285","v":1.8999306413209594E-3},0.959314,null,null,null,null,null,null,null,{"$f":"RevReq!O27*$J285","v":0},{"$f":"RevReq!P27*$J285","v":0},{"$f":"RevReq!Q27*$J285","v":0},{"$f":"RevReq!R27*$J285","v":1.2234204192125906E-4},{"$f":"RevReq!S27*$J285","v":2.4058276180529133E-4},{"$f":"RevReq!T27*$J285","v":2.3238011773083769E-4},{"$f":"RevReq!U27*$J285","v":2.2417747365638407E-4},{"$f":"RevReq!V27*$J285","v":2.1597482958193051E-4},{"$f":"RevReq!W27*$J285","v":2.0777218550747692E-4},{"$f":"RevReq!X27*$J285","v":1.9956954143302331E-4},{"$f":"RevReq!Y27*$J285","v":1.9136689735856969E-4},{"$f":"RevReq!Z27*$J285","v":1.831642532841161E-4},{"$f":"RevReq!AA27*$J285","v":1.7496160920966249E-4},{"$f":"RevReq!AB27*$J285","v":1.6675896513520887E-4},{"$f":"RevReq!AC27*$J285","v":1.5855632106075531E-4},{"$f":"RevReq!AD27*$J285","v":1.5035367698630172E-4},{"$f":"RevReq!AE27*$J285","v":1.4215103291184811E-4},{"$f":"RevReq!AF27*$J285","v":1.3394838883739449E-4},{"$f":"RevReq!AG27*$J285","v":1.257457447629409E-4},{"$f":"RevReq!AH27*$J285","v":1.175431006884873E-4},{"$f":"RevReq!AI27*$J285","v":1.0934045661403367E-4},{"$f":"RevReq!AJ27*$J285","v":1.0113781253958006E-4},{"$f":"RevReq!AK27*$J285","v":9.2935168465126456E-5},{"$f":"RevReq!AL27*$J285","v":7.7635089091949243E-5},{"$f":"RevReq!AM27*$J285","v":0},{"$f":"RevReq!AN27*$J285","v":0},{"$f":"RevReq!AO27*$J285","v":0},{"$f":"RevReq!AP27*$J285","v":0},{"$f":"RevReq!AQ27*$J285","v":0},{"$f":"RevReq!AR27*$J285","v":0},{"$f":"RevReq!AS27*$J285","v":0},{"$f":"RevReq!AT27*$J285","v":0},{"$f":"RevReq!AU27*$J285","v":0},{"$f":"RevReq!AV27*$J285","v":0},{"$f":"RevReq!AW27*$J285","v":0},{"$f":"RevReq!AX27*$J285","v":0},{"$f":"RevReq!AY27*$J285","v":0},{"$f":"RevReq!AZ27*$J285","v":0},{"$f":"RevReq!BA27*$J285","v":0},{"$f":"RevReq!BB27*$J285","v":0},{"$f":"RevReq!BC27*$J285","v":0},{"$f":"RevReq!BD27*$J285","v":0},{"$f":"RevReq!BE27*$J285","v":0},{"$f":"RevReq!BF27*$J285","v":0},{"$f":"RevReq!BG27*$J285","v":0},{"$f":"RevReq!BH27*$J285","v":0},{"$f":"RevReq!BI27*$J285","v":0},{"$f":"RevReq!BJ27*$J285","v":0},{"$f":"RevReq!BK27*$J285","v":0},{"$f":"RevReq!BL27*$J285","v":0},{"$f":"RevReq!BM27*$J285","v":0}]
[null,null,{"$f":"MAX($C$273:C285)+1","v":13},"Power Delivery","Growth","Quarry to ClearSky Major Projects","AFUDC Capital",null,{"$f":"RevReq!K28*$J286","v":105.82520604390669},0.90258099999999997,null,null,null,null,null,null,null,{"$f":"RevReq!O28*$J286","v":0},{"$f":"RevReq!P28*$J286","v":0},{"$f":"RevReq!Q28*$J286","v":0},{"$f":"RevReq!R28*$J286","v":0},{"$f":"RevReq!S28*$J286","v":0},{"$f":"RevReq!T28*$J286","v":0},{"$f":"RevReq!U28*$J286","v":0},{"$f":"RevReq!V28*$J286","v":1.1930651296820503},{"$f":"RevReq!W28*$J286","v":14.295865556111691},{"$f":"RevReq!X28*$J286","v":14.044873555236782},{"$f":"RevReq!Y28*$J286","v":13.793881554361871},{"$f":"RevReq!Z28*$J286","v":13.542889553486962},{"$f":"RevReq!AA28*$J286","v":13.291897552612049},{"$f":"RevReq!AB28*$J286","v":13.04090555173714},{"$f":"RevReq!AC28*$J286","v":12.789913550862231},{"$f":"RevReq!AD28*$J286","v":12.53892154998732},{"$f":"RevReq!AE28*$J286","v":12.287929549112411},{"$f":"RevReq!AF28*$J286","v":12.036937548237502},{"$f":"RevReq!AG28*$J286","v":11.785945547362591},{"$f":"RevReq!AH28*$J286","v":11.534953546487682},{"$f":"RevReq!AI28*$J286","v":11.283961545612771},{"$f":"RevReq!AJ28*$J286","v":11.03296954473786},{"$f":"RevReq!AK28*$J286","v":10.781977543862951},{"$f":"RevReq!AL28*$J286","v":10.53098554298804},{"$f":"RevReq!AM28*$J286","v":10.279993542113131},{"$f":"RevReq!AN28*$J286","v":10.029001541238221},{"$f":"RevReq!AO28*$J286","v":9.7780095403633105},{"$f":"RevReq!AP28*$J286","v":9.5270175394884014},{"$f":"RevReq!AQ28*$J286","v":9.2760255386134922},{"$f":"RevReq!AR28*$J286","v":9.0250335377385813},{"$f":"RevReq!AS28*$J286","v":8.7740415368636722},{"$f":"RevReq!AT28*$J286","v":8.5230495359887612},{"$f":"RevReq!AU28*$J286","v":8.2720575351138539},{"$f":"RevReq!AV28*$J286","v":8.0210655342389447},{"$f":"RevReq!AW28*$J286","v":7.7700735333640356},{"$f":"RevReq!AX28*$J286","v":7.5190815324891265},{"$f":"RevReq!AY28*$J286","v":7.2680895316142164},{"$f":"RevReq!AZ28*$J286","v":7.0170975307393055},{"$f":"RevReq!BA28*$J286","v":6.7661055298643955},{"$f":"RevReq!BB28*$J286","v":6.5151135289894864},{"$f":"RevReq!BC28*$J286","v":6.2641215281145763},{"$f":"RevReq!BD28*$J286","v":6.0131295272396672},{"$f":"RevReq!BE28*$J286","v":5.7621375263647572},{"$f":"RevReq!BF28*$J286","v":5.511145525489848},{"$f":"RevReq!BG28*$J286","v":5.260153524614938},{"$f":"RevReq!BH28*$J286","v":5.009161523740028},{"$f":"RevReq!BI28*$J286","v":4.758169522865118},{"$f":"RevReq!BJ28*$J286","v":4.5071775219902088},{"$f":"RevReq!BK28*$J286","v":4.2561855211152988},{"$f":"RevReq!BL28*$J286","v":4.0051935202403888},{"$f":"RevReq!BM28*$J286","v":3.7542015193654792}]
[null,null,{"$f":"MAX($C$273:C286)+1","v":14},"Power Delivery","Growth","Argyle Injection (PNG-24)","AFUDC Capital",null,{"$f":"RevReq!K29*$J287","v":29.704372908419025},0.90258099999999997,null,null,null,null,null,null,null,{"$f":"RevReq!O29*$J287","v":0},{"$f":"RevReq!P29*$J287","v":0},{"$f":"RevReq!Q29*$J287","v":0},{"$f":"RevReq!R29*$J287","v":0},{"$f":"RevReq!S29*$J287","v":0.29702383244275299},{"$f":"RevReq!T29*$J287","v":3.5625575657818094},{"$f":"RevReq!U29*$J287","v":3.5361048918734515},{"$f":"RevReq!V29*$J287","v":3.4468247110950969},{"$f":"RevReq!W29*$J287","v":3.3575445303167419},{"$f":"RevReq!X29*$J287","v":3.268264349538387},{"$f":"RevReq!Y29*$J287","v":3.1789841687600324},{"$f":"RevReq!Z29*$J287","v":3.0897039879816779},{"$f":"RevReq!AA29*$J287","v":3.0004238072033229},{"$f":"RevReq!AB29*$J287","v":2.9111436264249688},{"$f":"RevReq!AC29*$J287","v":2.8218634456466134},{"$f":"RevReq!AD29*$J287","v":2.7325832648682593},{"$f":"RevReq!AE29*$J287","v":2.6433030840899043},{"$f":"RevReq!AF29*$J287","v":2.5540229033115502},{"$f":"RevReq!AG29*$J287","v":2.4647427225331953},{"$f":"RevReq!AH29*$J287","v":2.3754625417548407},{"$f":"RevReq!AI29*$J287","v":2.2861823609764862},{"$f":"RevReq!AJ29*$J287","v":2.1969021801981317},{"$f":"RevReq!AK29*$J287","v":2.1076219994197767},{"$f":"RevReq!AL29*$J287","v":2.0183418186414217},{"$f":"RevReq!AM29*$J287","v":1.9290616378630674},{"$f":"RevReq!AN29*$J287","v":1.8397814570847126},{"$f":"RevReq!AO29*$J287","v":1.7505012763063583},{"$f":"RevReq!AP29*$J287","v":1.6612210955280033},{"$f":"RevReq!AQ29*$J287","v":1.5719409147496488},{"$f":"RevReq!AR29*$J287","v":1.4826607339712941},{"$f":"RevReq!AS29*$J287","v":1.3933805531929395},{"$f":"RevReq!AT29*$J287","v":1.3041003724145848},{"$f":"RevReq!AU29*$J287","v":1.2148201916362302},{"$f":"RevReq!AV29*$J287","v":1.1255400108578757},{"$f":"RevReq!AW29*$J287","v":1.0362598300795209},{"$f":"RevReq!AX29*$J287","v":0.94697964930116629},{"$f":"RevReq!AY29*$J287","v":0.16963413112716452},{"$f":"RevReq!AZ29*$J287","v":2.8568389197234575E-3},{"$f":"RevReq!BA29*$J287","v":2.5855236556473325E-15},{"$f":"RevReq!BB29*$J287","v":2.5855236556473325E-15},{"$f":"RevReq!BC29*$J287","v":2.5855236556473325E-15},{"$f":"RevReq!BD29*$J287","v":2.5855236556473325E-15},{"$f":"RevReq!BE29*$J287","v":2.5855236556473325E-15},{"$f":"RevReq!BF29*$J287","v":2.5855236556473325E-15},{"$f":"RevReq!BG29*$J287","v":2.5855236556473325E-15},{"$f":"RevReq!BH29*$J287","v":2.5855236556473325E-15},{"$f":"RevReq!BI29*$J287","v":2.5855236556473325E-15},{"$f":"RevReq!BJ29*$J287","v":2.5855236556473325E-15},{"$f":"RevReq!BK29*$J287","v":2.5855236556473325E-15},{"$f":"RevReq!BL29*$J287","v":2.5855236556473325E-15},{"$f":"RevReq!BM29*$J287","v":2.5855236556473325E-15}]
[null,null,{"$f":"MAX($C$273:C287)+1","v":15},"Power Delivery","Growth","Deaton Injection (PNG-28)","AFUDC Capital",null,{"$f":"RevReq!K30*$J288","v":20.950900108339859},0.90258099999999997,null,null,null,null,null,null,null,{"$f":"RevReq!O30*$J288","v":0},{"$f":"RevReq!P30*$J288","v":0},{"$f":"RevReq!Q30*$J288","v":0},{"$f":"RevReq!R30*$J288","v":0},{"$f":"RevReq!S30*$J288","v":0},{"$f":"RevReq!T30*$J288","v":1.5465514357695431},{"$f":"RevReq!U30*$J288","v":2.6132058237321565},{"$f":"RevReq!V30*$J288","v":2.5480197511339306},{"$f":"RevReq!W30*$J288","v":2.4828336785357044},{"$f":"RevReq!X30*$J288","v":2.4176476059374785},{"$f":"RevReq!Y30*$J288","v":2.3524615333392531},{"$f":"RevReq!Z30*$J288","v":2.2872754607410268},{"$f":"RevReq!AA30*$J288","v":2.222089388142801},{"$f":"RevReq!AB30*$J288","v":2.1569033155445752},{"$f":"RevReq!AC30*$J288","v":2.0917172429463493},{"$f":"RevReq!AD30*$J288","v":2.026531170348123},{"$f":"RevReq!AE30*$J288","v":1.9613450977498972},{"$f":"RevReq!AF30*$J288","v":1.8961590251516711},{"$f":"RevReq!AG30*$J288","v":1.8309729525534451},{"$f":"RevReq!AH30*$J288","v":1.7657868799552194},{"$f":"RevReq!AI30*$J288","v":1.7006008073569934},{"$f":"RevReq!AJ30*$J288","v":1.6354147347587675},{"$f":"RevReq!AK30*$J288","v":1.5702286621605415},{"$f":"RevReq!AL30*$J288","v":1.5050425895623156},{"$f":"RevReq!AM30*$J288","v":1.4398565169640896},{"$f":"RevReq!AN30*$J288","v":1.3746704443658635},{"$f":"RevReq!AO30*$J288","v":1.3094843717676377},{"$f":"RevReq!AP30*$J288","v":1.2442982991694118},{"$f":"RevReq!AQ30*$J288","v":1.179112226571186},{"$f":"RevReq!AR30*$J288","v":1.1139261539729601},{"$f":"RevReq!AS30*$J288","v":1.0487400813747343},{"$f":"RevReq!AT30*$J288","v":0.98355400877650867},{"$f":"RevReq!AU30*$J288","v":0.91836793617828283},{"$f":"RevReq!AV30*$J288","v":0.85318186358005699},{"$f":"RevReq!AW30*$J288","v":0.78799579098183126},{"$f":"RevReq!AX30*$J288","v":0.72280971838360542},{"$f":"RevReq!AY30*$J288","v":0.45290155776762586},{"$f":"RevReq!AZ30*$J288","v":1.9391427417354992E-15},{"$f":"RevReq!BA30*$J288","v":1.9391427417354992E-15},{"$f":"RevReq!BB30*$J288","v":1.9391427417354992E-15},{"$f":"RevReq!BC30*$J288","v":1.9391427417354992E-15},{"$f":"RevReq!BD30*$J288","v":1.9391427417354992E-15},{"$f":"RevReq!BE30*$J288","v":1.9391427417354992E-15},{"$f":"RevReq!BF30*$J288","v":1.9391427417354992E-15},{"$f":"RevReq!BG30*$J288","v":1.9391427417354992E-15},{"$f":"RevReq!BH30*$J288","v":1.9391427417354992E-15},{"$f":"RevReq!BI30*$J288","v":1.9391427417354992E-15},{"$f":"RevReq!BJ30*$J288","v":1.9391427417354992E-15},{"$f":"RevReq!BK30*$J288","v":1.9391427417354992E-15},{"$f":"RevReq!BL30*$J288","v":1.9391427417354992E-15},{"$f":"RevReq!BM30*$J288","v":1.9391427417354992E-15}]
[null,null,{"$f":"MAX($C$273:C288)+1","v":16},"Power Delivery","Growth","Deaton Project","AFUDC Capital",null,{"$f":"RevReq!K31*$J289","v":100.58499976858361},0.90258099999999997,null,null,null,null,null,null,null,{"$f":"RevReq!O31*$J289","v":0},{"$f":"RevReq!P31*$J289","v":0},{"$f":"RevReq!Q31*$J289","v":0},{"$f":"RevReq!R31*$J289","v":0},{"$f":"RevReq!S31*$J289","v":0},{"$f":"RevReq!T31*$J289","v":1.0968613993634662},{"$f":"RevReq!U31*$J289","v":13.139166729127538},{"$f":"RevReq!V31*$J289","v":12.857234000853593},{"$f":"RevReq!W31*$J289","v":12.532489608461706},{"$f":"RevReq!X31*$J289","v":12.207745216069817},{"$f":"RevReq!Y31*$J289","v":11.88300082367793},{"$f":"RevReq!Z31*$J289","v":11.558256431286043},{"$f":"RevReq!AA31*$J289","v":11.233512038894157},{"$f":"RevReq!AB31*$J289","v":10.90876764650227},{"$f":"RevReq!AC31*$J289","v":10.584023254110381},{"$f":"RevReq!AD31*$J289","v":10.259278861718496},{"$f":"RevReq!AE31*$J289","v":9.9345344693266089},{"$f":"RevReq!AF31*$J289","v":9.609790076934722},{"$f":"RevReq!AG31*$J289","v":9.2850456845428333},{"$f":"RevReq!AH31*$J289","v":8.9603012921509482},{"$f":"RevReq!AI31*$J289","v":8.6355568997590613},{"$f":"RevReq!AJ31*$J289","v":8.3108125073671744},{"$f":"RevReq!AK31*$J289","v":7.9860681149752866},{"$f":"RevReq!AL31*$J289","v":7.6613237225833988},{"$f":"RevReq!AM31*$J289","v":7.3365793301915119},{"$f":"RevReq!AN31*$J289","v":7.011834937799625},{"$f":"RevReq!AO31*$J289","v":6.687090545407739},{"$f":"RevReq!AP31*$J289","v":6.362346153015852},{"$f":"RevReq!AQ31*$J289","v":6.0376017606239643},{"$f":"RevReq!AR31*$J289","v":5.7128573682320773},{"$f":"RevReq!AS31*$J289","v":5.3881129758401896},{"$f":"RevReq!AT31*$J289","v":5.0633685834483027},{"$f":"RevReq!AU31*$J289","v":4.7386241910564149},{"$f":"RevReq!AV31*$J289","v":4.4138797986645288},{"$f":"RevReq!AW31*$J289","v":4.089135406272641},{"$f":"RevReq!AX31*$J289","v":3.7643910138807541},{"$f":"RevReq!AY31*$J289","v":3.4396466214888668},{"$f":"RevReq!AZ31*$J289","v":0.57398723711651378},{"$f":"RevReq!BA31*$J289","v":1.9466955536415992E-3},{"$f":"RevReq!BB31*$J289","v":1.2927618278236663E-15},{"$f":"RevReq!BC31*$J289","v":1.2927618278236663E-15},{"$f":"RevReq!BD31*$J289","v":1.2927618278236663E-15},{"$f":"RevReq!BE31*$J289","v":1.2927618278236663E-15},{"$f":"RevReq!BF31*$J289","v":1.2927618278236663E-15},{"$f":"RevReq!BG31*$J289","v":1.2927618278236663E-15},{"$f":"RevReq!BH31*$J289","v":1.2927618278236663E-15},{"$f":"RevReq!BI31*$J289","v":1.2927618278236663E-15},{"$f":"RevReq!BJ31*$J289","v":1.2927618278236663E-15},{"$f":"RevReq!BK31*$J289","v":1.2927618278236663E-15},{"$f":"RevReq!BL31*$J289","v":1.2927618278236663E-15},{"$f":"RevReq!BM31*$J289","v":1.2927618278236663E-15}]
[null,null,{"$f":"MAX($C$273:C289)+1","v":17},"Power Delivery","Growth","Major Projects Transmission","AFUDC Capital",null,{"$f":"RevReq!K32*$J290","v":86.290953951608216},0.90258099999999997,null,null,null,null,null,null,null,{"$f":"RevReq!O32*$J290","v":0},{"$f":"RevReq!P32*$J290","v":0},{"$f":"RevReq!Q32*$J290","v":0},{"$f":"RevReq!R32*$J290","v":0},{"$f":"RevReq!S32*$J290","v":0},{"$f":"RevReq!T32*$J290","v":0},{"$f":"RevReq!U32*$J290","v":6.849479264995221},{"$f":"RevReq!V32*$J290","v":11.573555648287773},{"$f":"RevReq!W32*$J290","v":11.284854838019633},{"$f":"RevReq!X32*$J290","v":10.996154027751492},{"$f":"RevReq!Y32*$J290","v":10.707453217483353},{"$f":"RevReq!Z32*$J290","v":10.418752407215214},{"$f":"RevReq!AA32*$J290","v":10.130051596947075},{"$f":"RevReq!AB32*$J290","v":9.8413507866789338},{"$f":"RevReq!AC32*$J290","v":9.5526499764107946},{"$f":"RevReq!AD32*$J290","v":9.2639491661426572},{"$f":"RevReq!AE32*$J290","v":8.975248355874518},{"$f":"RevReq!AF32*$J290","v":8.6865475456063788},{"$f":"RevReq!AG32*$J290","v":8.3978467353382396},{"$f":"RevReq!AH32*$J290","v":8.1091459250701003},{"$f":"RevReq!AI32*$J290","v":7.8204451148019594},{"$f":"RevReq!AJ32*$J290","v":7.5317443045338202},{"$f":"RevReq!AK32*$J290","v":7.2430434942656809},{"$f":"RevReq!AL32*$J290","v":6.9543426839975417},{"$f":"RevReq!AM32*$J290","v":6.6656418737294025},{"$f":"RevReq!AN32*$J290","v":6.3769410634612633},{"$f":"RevReq!AO32*$J290","v":6.0882402531931241},{"$f":"RevReq!AP32*$J290","v":5.7995394429249849},{"$f":"RevReq!AQ32*$J290","v":5.5108386326568448},{"$f":"RevReq!AR32*$J290","v":5.2221378223887056},{"$f":"RevReq!AS32*$J290","v":4.9334370121205664},{"$f":"RevReq!AT32*$J290","v":4.6447362018524272},{"$f":"RevReq!AU32*$J290","v":4.356035391584288},{"$f":"RevReq!AV32*$J290","v":4.0673345813161488},{"$f":"RevReq!AW32*$J290","v":3.7786337710480096},{"$f":"RevReq!AX32*$J290","v":3.4899329607798699},{"$f":"RevReq!AY32*$J290","v":3.2012321505117303},{"$f":"RevReq!AZ32*$J290","v":2.0058432957774883},{"$f":"RevReq!BA32*$J290","v":7.7565709669419968E-15},{"$f":"RevReq!BB32*$J290","v":7.7565709669419968E-15},{"$f":"RevReq!BC32*$J290","v":7.7565709669419968E-15},{"$f":"RevReq!BD32*$J290","v":7.7565709669419968E-15},{"$f":"RevReq!BE32*$J290","v":7.7565709669419968E-15},{"$f":"RevReq!BF32*$J290","v":7.7565709669419968E-15},{"$f":"RevReq!BG32*$J290","v":7.7565709669419968E-15},{"$f":"RevReq!BH32*$J290","v":7.7565709669419968E-15},{"$f":"RevReq!BI32*$J290","v":7.7565709669419968E-15},{"$f":"RevReq!BJ32*$J290","v":7.7565709669419968E-15},{"$f":"RevReq!BK32*$J290","v":7.7565709669419968E-15},{"$f":"RevReq!BL32*$J290","v":7.7565709669419968E-15},{"$f":"RevReq!BM32*$J290","v":7.7565709669419968E-15}]
[null,null,{"$f":"MAX($C$273:C290)+1","v":18},"Power Delivery","Reliability","Pensacola UG Modernization","AFUDC Capital",null,{"$f":"RevReq!K33*$J291","v":79.620469027000752},1,null,null,null,null,null,null,null,{"$f":"RevReq!O33*$J291","v":0},{"$f":"RevReq!P33*$J291","v":0},{"$f":"RevReq!Q33*$J291","v":0},{"$f":"RevReq!R33*$J291","v":0},{"$f":"RevReq!S33*$J291","v":0},{"$f":"RevReq!T33*$J291","v":0.88298820689717594},{"$f":"RevReq!U33*$J291","v":10.579185698729949},{"$f":"RevReq!V33*$J291","v":10.372891101463209},{"$f":"RevReq!W33*$J291","v":10.098163427035663},{"$f":"RevReq!X33*$J291","v":9.8234357526081144},{"$f":"RevReq!Y33*$J291","v":9.5487080781805673},{"$f":"RevReq!Z33*$J291","v":9.2739804037530202},{"$f":"RevReq!AA33*$J291","v":8.9992527293254714},{"$f":"RevReq!AB33*$J291","v":8.7245250548979243},{"$f":"RevReq!AC33*$J291","v":8.4497973804703754},{"$f":"RevReq!AD33*$J291","v":8.1750697060428283},{"$f":"RevReq!AE33*$J291","v":7.9003420316152813},{"$f":"RevReq!AF33*$J291","v":7.6256143571877342},{"$f":"RevReq!AG33*$J291","v":7.3508866827601853},{"$f":"RevReq!AH33*$J291","v":7.0761590083326382},{"$f":"RevReq!AI33*$J291","v":6.8014313339050911},{"$f":"RevReq!AJ33*$J291","v":6.5267036594775441},{"$f":"RevReq!AK33*$J291","v":6.251975985049997},{"$f":"RevReq!AL33*$J291","v":5.9772483106224499},{"$f":"RevReq!AM33*$J291","v":5.7025206361949028},{"$f":"RevReq!AN33*$J291","v":5.4277929617673557},{"$f":"RevReq!AO33*$J291","v":5.1530652873398086},{"$f":"RevReq!AP33*$J291","v":4.8783376129122606},{"$f":"RevReq!AQ33*$J291","v":4.6036099384847136},{"$f":"RevReq!AR33*$J291","v":4.3288822640571656},{"$f":"RevReq!AS33*$J291","v":4.0541545896296176},{"$f":"RevReq!AT33*$J291","v":3.7794269152020696},{"$f":"RevReq!AU33*$J291","v":3.5046992407745217},{"$f":"RevReq!AV33*$J291","v":3.2299715663469737},{"$f":"RevReq!AW33*$J291","v":2.9552438919194257},{"$f":"RevReq!AX33*$J291","v":0.9540777796060973},{"$f":"RevReq!AY33*$J291","v":6.4149163490795219E-3},{"$f":"RevReq!AZ33*$J291","v":5.7291781139805346E-15},{"$f":"RevReq!BA33*$J291","v":5.7291781139805346E-15},{"$f":"RevReq!BB33*$J291","v":5.7291781139805346E-15},{"$f":"RevReq!BC33*$J291","v":5.7291781139805346E-15},{"$f":"RevReq!BD33*$J291","v":5.7291781139805346E-15},{"$f":"RevReq!BE33*$J291","v":5.7291781139805346E-15},{"$f":"RevReq!BF33*$J291","v":5.7291781139805346E-15},{"$f":"RevReq!BG33*$J291","v":5.7291781139805346E-15},{"$f":"RevReq!BH33*$J291","v":5.7291781139805346E-15},{"$f":"RevReq!BI33*$J291","v":5.7291781139805346E-15},{"$f":"RevReq!BJ33*$J291","v":5.7291781139805346E-15},{"$f":"RevReq!BK33*$J291","v":5.7291781139805346E-15},{"$f":"RevReq!BL33*$J291","v":5.7291781139805346E-15},{"$f":"RevReq!BM33*$J291","v":5.7291781139805346E-15}]
[null,null,{"$f":"MAX($C$273:C291)+1","v":19},"Customer Service","Projects","Other","AFUDC Capital",null,{"$f":"RevReq!K34*$J292","v":0.36206070666075624},1,null,null,null,null,null,null,null,{"$f":"RevReq!O34*$J292","v":2.3535763963881722E-2},{"$f":"RevReq!P34*$J292","v":5.1736846541608691E-2},{"$f":"RevReq!Q34*$J292","v":5.6275261321597533E-2},{"$f":"RevReq!R34*$J292","v":5.1244618774547217E-2},{"$f":"RevReq!S34*$J292","v":5.3324421752234688E-2},{"$f":"RevReq!T34*$J292","v":4.4090835088214667E-2},{"$f":"RevReq!U34*$J292","v":3.1626432453909503E-2},{"$f":"RevReq!V34*$J292","v":2.8290248144542219E-2},{"$f":"RevReq!W34*$J292","v":2.6592294978722682E-2},{"$f":"RevReq!X34*$J292","v":2.023083825599099E-2},{"$f":"RevReq!Y34*$J292","v":1.1366739929750097E-2},{"$f":"RevReq!Z34*$J292","v":3.2513992832870556E-3},{"$f":"RevReq!AA34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AB34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AC34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AD34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AE34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AF34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AG34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AH34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AI34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AJ34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AK34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AL34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AM34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AN34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AO34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AP34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AQ34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AR34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AS34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AT34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AU34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AV34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AW34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AX34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AY34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!AZ34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!BA34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!BB34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!BC34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!BD34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!BE34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!BF34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!BG34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!BH34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!BI34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!BJ34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!BK34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!BL34*$J292","v":5.5949005019341158E-18},{"$f":"RevReq!BM34*$J292","v":5.5949005019341158E-18}]
[null,null,{"$f":"MAX($C$273:C292)+1","v":20},"Engineering & Construction","Projects","Okeechobee Energy Center","AFUDC Capital",null,{"$f":"RevReq!K35*$J293","v":1001.7795097441643},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O35*$J293","v":0},{"$f":"RevReq!P35*$J293","v":0},{"$f":"RevReq!Q35*$J293","v":84.655548417682141},{"$f":"RevReq!R35*$J293","v":100.78799990651649},{"$f":"RevReq!S35*$J293","v":98.364635624693662},{"$f":"RevReq!T35*$J293","v":95.64829045339809},{"$f":"RevReq!U35*$J293","v":92.931964221252031},{"$f":"RevReq!V35*$J293","v":90.213262720454978},{"$f":"RevReq!W35*$J293","v":87.494085520363043},{"$f":"RevReq!X35*$J293","v":84.774908320271109},{"$f":"RevReq!Y35*$J293","v":82.055731120179175},{"$f":"RevReq!Z35*$J293","v":79.336553920087255},{"$f":"RevReq!AA35*$J293","v":76.61737671999532},{"$f":"RevReq!AB35*$J293","v":73.898199519903386},{"$f":"RevReq!AC35*$J293","v":71.179022319811438},{"$f":"RevReq!AD35*$J293","v":68.459845119719517},{"$f":"RevReq!AE35*$J293","v":65.740667919627583},{"$f":"RevReq!AF35*$J293","v":63.021490719535663},{"$f":"RevReq!AG35*$J293","v":60.302313519443736},{"$f":"RevReq!AH35*$J293","v":57.583136319351794},{"$f":"RevReq!AI35*$J293","v":54.863959119259867},{"$f":"RevReq!AJ35*$J293","v":52.14478191916794},{"$f":"RevReq!AK35*$J293","v":49.425604719076006},{"$f":"RevReq!AL35*$J293","v":46.706427518984071},{"$f":"RevReq!AM35*$J293","v":43.987250318892144},{"$f":"RevReq!AN35*$J293","v":41.26807311880021},{"$f":"RevReq!AO35*$J293","v":38.548895918708268},{"$f":"RevReq!AP35*$J293","v":35.829718718616334},{"$f":"RevReq!AQ35*$J293","v":33.1105415185244},{"$f":"RevReq!AR35*$J293","v":30.391364318432462},{"$f":"RevReq!AS35*$J293","v":21.074287732516886},{"$f":"RevReq!AT35*$J293","v":0.34990081716884214},{"$f":"RevReq!AU35*$J293","v":2.2079510366992501E-3},{"$f":"RevReq!AV35*$J293","v":1.3616610687462768E-3},{"$f":"RevReq!AW35*$J293","v":5.630511963294108E-4},{"$f":"RevReq!AX35*$J293","v":1.0947359373618917E-14},{"$f":"RevReq!AY35*$J293","v":1.0947359373618917E-14},{"$f":"RevReq!AZ35*$J293","v":1.0947359373618917E-14},{"$f":"RevReq!BA35*$J293","v":1.0947359373618917E-14},{"$f":"RevReq!BB35*$J293","v":1.0947359373618917E-14},{"$f":"RevReq!BC35*$J293","v":1.0947359373618917E-14},{"$f":"RevReq!BD35*$J293","v":1.0947359373618917E-14},{"$f":"RevReq!BE35*$J293","v":1.0947359373618917E-14},{"$f":"RevReq!BF35*$J293","v":1.0947359373618917E-14},{"$f":"RevReq!BG35*$J293","v":1.0947359373618917E-14},{"$f":"RevReq!BH35*$J293","v":1.0947359373618917E-14},{"$f":"RevReq!BI35*$J293","v":1.0947359373618917E-14},{"$f":"RevReq!BJ35*$J293","v":1.0947359373618917E-14},{"$f":"RevReq!BK35*$J293","v":1.0947359373618917E-14},{"$f":"RevReq!BL35*$J293","v":1.0947359373618917E-14},{"$f":"RevReq!BM35*$J293","v":1.0947359373618917E-14}]
[null,null,{"$f":"MAX($C$273:C293)+1","v":21},{"$f":"D32","v":"Engineering & Construction"},"Projects","Dania Beach Energy Center","AFUDC Capital",null,{"$f":"RevReq!K36*$J294","v":872.13040693465575},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O36*$J294","v":0},{"$f":"RevReq!P36*$J294","v":0},{"$f":"RevReq!Q36*$J294","v":0},{"$f":"RevReq!R36*$J294","v":0},{"$f":"RevReq!S36*$J294","v":0},{"$f":"RevReq!T36*$J294","v":66.328141265066492},{"$f":"RevReq!U36*$J294","v":111.95959380114526},{"$f":"RevReq!V36*$J294","v":108.9668088445458},{"$f":"RevReq!W36*$J294","v":105.9740238879463},{"$f":"RevReq!X36*$J294","v":102.98123893134685},{"$f":"RevReq!Y36*$J294","v":99.988453974747358},{"$f":"RevReq!Z36*$J294","v":96.995669018147893},{"$f":"RevReq!AA36*$J294","v":94.002884061548428},{"$f":"RevReq!AB36*$J294","v":91.010099104948964},{"$f":"RevReq!AC36*$J294","v":88.017314148349485},{"$f":"RevReq!AD36*$J294","v":85.02452919175002},{"$f":"RevReq!AE36*$J294","v":82.031744235150541},{"$f":"RevReq!AF36*$J294","v":79.038959278551076},{"$f":"RevReq!AG36*$J294","v":76.046174321951611},{"$f":"RevReq!AH36*$J294","v":73.053389365352132},{"$f":"RevReq!AI36*$J294","v":70.060604408752653},{"$f":"RevReq!AJ36*$J294","v":67.067819452153174},{"$f":"RevReq!AK36*$J294","v":64.075034495553709},{"$f":"RevReq!AL36*$J294","v":61.082249538954237},{"$f":"RevReq!AM36*$J294","v":58.089464582354765},{"$f":"RevReq!AN36*$J294","v":55.096679625755286},{"$f":"RevReq!AO36*$J294","v":52.103894669155814},{"$f":"RevReq!AP36*$J294","v":49.111109712556342},{"$f":"RevReq!AQ36*$J294","v":46.118324755956863},{"$f":"RevReq!AR36*$J294","v":43.125539799357377},{"$f":"RevReq!AS36*$J294","v":40.132754842757905},{"$f":"RevReq!AT36*$J294","v":37.139969886158433},{"$f":"RevReq!AU36*$J294","v":34.147184929558954},{"$f":"RevReq!AV36*$J294","v":30.818718503807805},{"$f":"RevReq!AW36*$J294","v":0},{"$f":"RevReq!AX36*$J294","v":0},{"$f":"RevReq!AY36*$J294","v":0},{"$f":"RevReq!AZ36*$J294","v":0},{"$f":"RevReq!BA36*$J294","v":0},{"$f":"RevReq!BB36*$J294","v":0},{"$f":"RevReq!BC36*$J294","v":0},{"$f":"RevReq!BD36*$J294","v":0},{"$f":"RevReq!BE36*$J294","v":0},{"$f":"RevReq!BF36*$J294","v":0},{"$f":"RevReq!BG36*$J294","v":0},{"$f":"RevReq!BH36*$J294","v":0},{"$f":"RevReq!BI36*$J294","v":0},{"$f":"RevReq!BJ36*$J294","v":0},{"$f":"RevReq!BK36*$J294","v":0},{"$f":"RevReq!BL36*$J294","v":0},{"$f":"RevReq!BM36*$J294","v":0}]
[null,null,{"$f":"MAX($C$273:C294)+1","v":22},"Engineering & Construction","Projects","Crist Pipeline","AFUDC Capital",null,{"$f":"RevReq!K37*$J295","v":140.24197184696635},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O37*$J295","v":0},{"$f":"RevReq!P37*$J295","v":0},{"$f":"RevReq!Q37*$J295","v":0},{"$f":"RevReq!R37*$J295","v":1.4165256141403815},{"$f":"RevReq!S37*$J295","v":16.975496131554529},{"$f":"RevReq!T37*$J295","v":16.682887623007677},{"$f":"RevReq!U37*$J295","v":16.182668953612154},{"$f":"RevReq!V37*$J295","v":15.682450284216628},{"$f":"RevReq!W37*$J295","v":15.182231614821106},{"$f":"RevReq!X37*$J295","v":14.682012945425583},{"$f":"RevReq!Y37*$J295","v":14.181794276030059},{"$f":"RevReq!Z37*$J295","v":13.681575606634537},{"$f":"RevReq!AA37*$J295","v":13.181356937239013},{"$f":"RevReq!AB37*$J295","v":12.68113826784349},{"$f":"RevReq!AC37*$J295","v":12.180919598447968},{"$f":"RevReq!AD37*$J295","v":11.680700929052444},{"$f":"RevReq!AE37*$J295","v":11.180482259656921},{"$f":"RevReq!AF37*$J295","v":10.680263590261397},{"$f":"RevReq!AG37*$J295","v":10.180044920865873},{"$f":"RevReq!AH37*$J295","v":9.6798262514703506},{"$f":"RevReq!AI37*$J295","v":9.1796075820748282},{"$f":"RevReq!AJ37*$J295","v":8.6793889126793058},{"$f":"RevReq!AK37*$J295","v":8.1791702432837834},{"$f":"RevReq!AL37*$J295","v":7.678951573888261},{"$f":"RevReq!AM37*$J295","v":7.1787329044927359},{"$f":"RevReq!AN37*$J295","v":6.6785142350972135},{"$f":"RevReq!AO37*$J295","v":6.1782955657016903},{"$f":"RevReq!AP37*$J295","v":5.6780768963061679},{"$f":"RevReq!AQ37*$J295","v":4.7901341718675177},{"$f":"RevReq!AR37*$J295","v":6.1082803938219715E-2},{"$f":"RevReq!AS37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!AT37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!AU37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!AV37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!AW37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!AX37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!AY37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!AZ37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!BA37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!BB37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!BC37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!BD37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!BE37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!BF37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!BG37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!BH37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!BI37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!BJ37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!BK37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!BL37*$J295","v":1.0947359373618917E-14},{"$f":"RevReq!BM37*$J295","v":1.0947359373618917E-14}]
[null,null,{"$f":"MAX($C$273:C295)+1","v":23},"Engineering & Construction","Projects","North Florida Resiliency Connection","AFUDC Capital",null,{"$f":"RevReq!K38*$J296","v":555.17834361045038},0.90258099999999997,null,null,null,null,null,null,null,{"$f":"RevReq!O38*$J296","v":0},{"$f":"RevReq!P38*$J296","v":0},{"$f":"RevReq!Q38*$J296","v":0},{"$f":"RevReq!R38*$J296","v":0},{"$f":"RevReq!S38*$J296","v":0},{"$f":"RevReq!T38*$J296","v":40.982099097361157},{"$f":"RevReq!U38*$J296","v":69.247396208780899},{"$f":"RevReq!V38*$J296","v":67.520029096894959},{"$f":"RevReq!W38*$J296","v":65.792661985009033},{"$f":"RevReq!X38*$J296","v":64.065294873123094},{"$f":"RevReq!Y38*$J296","v":62.337927761237182},{"$f":"RevReq!Z38*$J296","v":60.610560649351235},{"$f":"RevReq!AA38*$J296","v":58.883193537465324},{"$f":"RevReq!AB38*$J296","v":57.155826425579384},{"$f":"RevReq!AC38*$J296","v":55.428459313693466},{"$f":"RevReq!AD38*$J296","v":53.701092201807526},{"$f":"RevReq!AE38*$J296","v":51.973725089921608},{"$f":"RevReq!AF38*$J296","v":50.246357978035668},{"$f":"RevReq!AG38*$J296","v":48.51899086614975},{"$f":"RevReq!AH38*$J296","v":46.79162375426381},{"$f":"RevReq!AI38*$J296","v":45.064256642377892},{"$f":"RevReq!AJ38*$J296","v":43.336889530491952},{"$f":"RevReq!AK38*$J296","v":41.609522418606034},{"$f":"RevReq!AL38*$J296","v":39.882155306720101},{"$f":"RevReq!AM38*$J296","v":38.154788194834168},{"$f":"RevReq!AN38*$J296","v":36.427421082948236},{"$f":"RevReq!AO38*$J296","v":34.700053971062303},{"$f":"RevReq!AP38*$J296","v":32.972686859176378},{"$f":"RevReq!AQ38*$J296","v":31.245319747290448},{"$f":"RevReq!AR38*$J296","v":29.517952635404519},{"$f":"RevReq!AS38*$J296","v":27.790585523518594},{"$f":"RevReq!AT38*$J296","v":26.063218411632661},{"$f":"RevReq!AU38*$J296","v":24.335851299746732},{"$f":"RevReq!AV38*$J296","v":22.60848418786081},{"$f":"RevReq!AW38*$J296","v":20.881117075974888},{"$f":"RevReq!AX38*$J296","v":19.153749964088959},{"$f":"RevReq!AY38*$J296","v":12.001447926331947},{"$f":"RevReq!AZ38*$J296","v":5.1710473112946641E-14},{"$f":"RevReq!BA38*$J296","v":5.1710473112946641E-14},{"$f":"RevReq!BB38*$J296","v":5.1710473112946641E-14},{"$f":"RevReq!BC38*$J296","v":5.1710473112946641E-14},{"$f":"RevReq!BD38*$J296","v":5.1710473112946641E-14},{"$f":"RevReq!BE38*$J296","v":5.1710473112946641E-14},{"$f":"RevReq!BF38*$J296","v":5.1710473112946641E-14},{"$f":"RevReq!BG38*$J296","v":5.1710473112946641E-14},{"$f":"RevReq!BH38*$J296","v":5.1710473112946641E-14},{"$f":"RevReq!BI38*$J296","v":5.1710473112946641E-14},{"$f":"RevReq!BJ38*$J296","v":5.1710473112946641E-14},{"$f":"RevReq!BK38*$J296","v":5.1710473112946641E-14},{"$f":"RevReq!BL38*$J296","v":5.1710473112946641E-14},{"$f":"RevReq!BM38*$J296","v":5.1710473112946641E-14}]
[null,null,{"$f":"MAX($C$273:C296)+1","v":24},"Engineering & Construction","Projects","Plant Crist Combustion","AFUDC Capital",null,{"$f":"RevReq!K39*$J297","v":432.23115497085894},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O39*$J297","v":0},{"$f":"RevReq!P39*$J297","v":0},{"$f":"RevReq!Q39*$J297","v":0},{"$f":"RevReq!R39*$J297","v":0},{"$f":"RevReq!S39*$J297","v":4.75102340358871},{"$f":"RevReq!T39*$J297","v":56.874256927757195},{"$f":"RevReq!U39*$J297","v":55.21796994406909},{"$f":"RevReq!V39*$J297","v":53.561682960380985},{"$f":"RevReq!W39*$J297","v":51.90539597669288},{"$f":"RevReq!X39*$J297","v":50.249108993004775},{"$f":"RevReq!Y39*$J297","v":48.592822009316663},{"$f":"RevReq!Z39*$J297","v":46.936535025628558},{"$f":"RevReq!AA39*$J297","v":45.28024804194046},{"$f":"RevReq!AB39*$J297","v":43.623961058252355},{"$f":"RevReq!AC39*$J297","v":41.967674074564243},{"$f":"RevReq!AD39*$J297","v":40.311387090876138},{"$f":"RevReq!AE39*$J297","v":38.655100107188034},{"$f":"RevReq!AF39*$J297","v":36.998813123499929},{"$f":"RevReq!AG39*$J297","v":35.342526139811824},{"$f":"RevReq!AH39*$J297","v":33.686239156123719},{"$f":"RevReq!AI39*$J297","v":32.029952172435607},{"$f":"RevReq!AJ39*$J297","v":30.373665188747509},{"$f":"RevReq!AK39*$J297","v":28.717378205059408},{"$f":"RevReq!AL39*$J297","v":27.061091221371303},{"$f":"RevReq!AM39*$J297","v":25.404804237683202},{"$f":"RevReq!AN39*$J297","v":23.748517253995097},{"$f":"RevReq!AO39*$J297","v":22.092230270306992},{"$f":"RevReq!AP39*$J297","v":20.43594328661889},{"$f":"RevReq!AQ39*$J297","v":18.779656302930785},{"$f":"RevReq!AR39*$J297","v":15.822943798337381},{"$f":"RevReq!AS39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!AT39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!AU39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!AV39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!AW39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!AX39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!AY39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!AZ39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!BA39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!BB39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!BC39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!BD39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!BE39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!BF39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!BG39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!BH39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!BI39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!BJ39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!BK39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!BL39*$J297","v":2.7368398434047293E-14},{"$f":"RevReq!BM39*$J297","v":2.7368398434047293E-14}]
[null,null,{"$f":"MAX($C$273:C297)+1","v":25},"Engineering & Construction","Solar","2016 Solar","AFUDC Capital",null,{"$f":"RevReq!K40*$J298","v":5.2353601277400017},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O40*$J298","v":3.5221200543164952E-2},{"$f":"RevReq!P40*$J298","v":0.42873550285697326},{"$f":"RevReq!Q40*$J298","v":0.49458609735798065},{"$f":"RevReq!R40*$J298","v":0.48194998936226857},{"$f":"RevReq!S40*$J298","v":0.46776860951798249},{"$f":"RevReq!T40*$J298","v":0.45335079587291555},{"$f":"RevReq!U40*$J298","v":0.4389329822278486},{"$f":"RevReq!V40*$J298","v":0.42451516858278177},{"$f":"RevReq!W40*$J298","v":0.41009735493771482},{"$f":"RevReq!X40*$J298","v":0.39567954129264793},{"$f":"RevReq!Y40*$J298","v":0.38126172764758098},{"$f":"RevReq!Z40*$J298","v":0.36684391400251404},{"$f":"RevReq!AA40*$J298","v":0.35242610035744709},{"$f":"RevReq!AB40*$J298","v":0.33800828671238026},{"$f":"RevReq!AC40*$J298","v":0.32359047306731331},{"$f":"RevReq!AD40*$J298","v":0.30917265942224648},{"$f":"RevReq!AE40*$J298","v":0.29475484577717953},{"$f":"RevReq!AF40*$J298","v":0.28033703213211253},{"$f":"RevReq!AG40*$J298","v":0.26591921848704564},{"$f":"RevReq!AH40*$J298","v":0.25150140484197875},{"$f":"RevReq!AI40*$J298","v":0.23708359119691177},{"$f":"RevReq!AJ40*$J298","v":0.22266577755184488},{"$f":"RevReq!AK40*$J298","v":0.20824796390677797},{"$f":"RevReq!AL40*$J298","v":0.19383015026171102},{"$f":"RevReq!AM40*$J298","v":0.17941233661664413},{"$f":"RevReq!AN40*$J298","v":0.16499452297157721},{"$f":"RevReq!AO40*$J298","v":0.15057670932651027},{"$f":"RevReq!AP40*$J298","v":0.13615889568144338},{"$f":"RevReq!AQ40*$J298","v":0.12174108203637649},{"$f":"RevReq!AR40*$J298","v":0.10732326839130961},{"$f":"RevReq!AS40*$J298","v":4.5213097713663566E-2},{"$f":"RevReq!AT40*$J298","v":5.9169752535357736E-3},{"$f":"RevReq!AU40*$J298","v":1.7152781602192897E-4},{"$f":"RevReq!AV40*$J298","v":1.6172410864523407E-5},{"$f":"RevReq!AW40*$J298","v":3.4210498042559117E-16},{"$f":"RevReq!AX40*$J298","v":3.4210498042559117E-16},{"$f":"RevReq!AY40*$J298","v":3.4210498042559117E-16},{"$f":"RevReq!AZ40*$J298","v":3.4210498042559117E-16},{"$f":"RevReq!BA40*$J298","v":3.4210498042559117E-16},{"$f":"RevReq!BB40*$J298","v":3.4210498042559117E-16},{"$f":"RevReq!BC40*$J298","v":3.4210498042559117E-16},{"$f":"RevReq!BD40*$J298","v":3.4210498042559117E-16},{"$f":"RevReq!BE40*$J298","v":3.4210498042559117E-16},{"$f":"RevReq!BF40*$J298","v":3.4210498042559117E-16},{"$f":"RevReq!BG40*$J298","v":3.4210498042559117E-16},{"$f":"RevReq!BH40*$J298","v":3.4210498042559117E-16},{"$f":"RevReq!BI40*$J298","v":3.4210498042559117E-16},{"$f":"RevReq!BJ40*$J298","v":3.4210498042559117E-16},{"$f":"RevReq!BK40*$J298","v":3.4210498042559117E-16},{"$f":"RevReq!BL40*$J298","v":3.4210498042559117E-16},{"$f":"RevReq!BM40*$J298","v":3.4210498042559117E-16}]
[null,null,{"$f":"MAX($C$273:C298)+1","v":26},"Engineering & Construction","Solar","2017 SoBRA","AFUDC Capital",null,{"$f":"RevReq!K41*$J299","v":463.25736900452443},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O41*$J299","v":0},{"$f":"RevReq!P41*$J299","v":44.673658744436317},{"$f":"RevReq!Q41*$J299","v":43.569683806194014},{"$f":"RevReq!R41*$J299","v":42.307324799278483},{"$f":"RevReq!S41*$J299","v":41.038950380680156},{"$f":"RevReq!T41*$J299","v":39.770575962081836},{"$f":"RevReq!U41*$J299","v":38.502201543483508},{"$f":"RevReq!V41*$J299","v":37.233827124885195},{"$f":"RevReq!W41*$J299","v":35.965452706286868},{"$f":"RevReq!X41*$J299","v":34.697078287688541},{"$f":"RevReq!Y41*$J299","v":33.428703869090221},{"$f":"RevReq!Z41*$J299","v":32.160329450491908},{"$f":"RevReq!AA41*$J299","v":30.891955031893584},{"$f":"RevReq!AB41*$J299","v":29.623580613295264},{"$f":"RevReq!AC41*$J299","v":28.35520619469694},{"$f":"RevReq!AD41*$J299","v":27.08683177609862},{"$f":"RevReq!AE41*$J299","v":25.818457357500296},{"$f":"RevReq!AF41*$J299","v":24.550082938901976},{"$f":"RevReq!AG41*$J299","v":23.281708520303653},{"$f":"RevReq!AH41*$J299","v":22.013334101705333},{"$f":"RevReq!AI41*$J299","v":20.744959683107009},{"$f":"RevReq!AJ41*$J299","v":19.476585264508689},{"$f":"RevReq!AK41*$J299","v":18.208210845910369},{"$f":"RevReq!AL41*$J299","v":16.939836427312049},{"$f":"RevReq!AM41*$J299","v":15.67146200871373},{"$f":"RevReq!AN41*$J299","v":14.403087590115412},{"$f":"RevReq!AO41*$J299","v":13.134713171517093},{"$f":"RevReq!AP41*$J299","v":11.866338752918772},{"$f":"RevReq!AQ41*$J299","v":10.597964334320453},{"$f":"RevReq!AR41*$J299","v":9.3295899157221349},{"$f":"RevReq!AS41*$J299","v":3.6457592412775135},{"$f":"RevReq!AT41*$J299","v":1.412708292940572E-2},{"$f":"RevReq!AU41*$J299","v":4.7287513670152655E-4},{"$f":"RevReq!AV41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!AW41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!AX41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!AY41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!AZ41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!BA41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!BB41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!BC41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!BD41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!BE41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!BF41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!BG41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!BH41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!BI41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!BJ41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!BK41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!BL41*$J299","v":3.8315757807666215E-14},{"$f":"RevReq!BM41*$J299","v":3.8315757807666215E-14}]
[null,null,{"$f":"MAX($C$273:C299)+1","v":27},"Engineering & Construction","Solar","2018 SoBRA","AFUDC Capital",null,{"$f":"RevReq!K42*$J300","v":466.02886346178371},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O42*$J300","v":0},{"$f":"RevReq!P42*$J300","v":37.965929347874123},{"$f":"RevReq!Q42*$J300","v":44.544519085873581},{"$f":"RevReq!R42*$J300","v":43.268949023832413},{"$f":"RevReq!S42*$J300","v":41.978707356609256},{"$f":"RevReq!T42*$J300","v":40.687853556515734},{"$f":"RevReq!U42*$J300","v":39.396999756422204},{"$f":"RevReq!V42*$J300","v":38.106145956328682},{"$f":"RevReq!W42*$J300","v":36.815292156235159},{"$f":"RevReq!X42*$J300","v":35.524438356141637},{"$f":"RevReq!Y42*$J300","v":34.233584556048108},{"$f":"RevReq!Z42*$J300","v":32.942730755954571},{"$f":"RevReq!AA42*$J300","v":31.651876955861052},{"$f":"RevReq!AB42*$J300","v":30.361023155767523},{"$f":"RevReq!AC42*$J300","v":29.070169355674},{"$f":"RevReq!AD42*$J300","v":27.779315555580471},{"$f":"RevReq!AE42*$J300","v":26.488461755486949},{"$f":"RevReq!AF42*$J300","v":25.197607955393416},{"$f":"RevReq!AG42*$J300","v":23.906754155299893},{"$f":"RevReq!AH42*$J300","v":22.615900355206364},{"$f":"RevReq!AI42*$J300","v":21.325046555112841},{"$f":"RevReq!AJ42*$J300","v":20.034192755019312},{"$f":"RevReq!AK42*$J300","v":18.74333895492579},{"$f":"RevReq!AL42*$J300","v":17.45248515483226},{"$f":"RevReq!AM42*$J300","v":16.161631354738738},{"$f":"RevReq!AN42*$J300","v":14.87077755464521},{"$f":"RevReq!AO42*$J300","v":13.579923754551684},{"$f":"RevReq!AP42*$J300","v":12.289069954458158},{"$f":"RevReq!AQ42*$J300","v":10.998216154364632},{"$f":"RevReq!AR42*$J300","v":9.7073623542711065},{"$f":"RevReq!AS42*$J300","v":5.1893778855637605},{"$f":"RevReq!AT42*$J300","v":8.8471677140275849E-3},{"$f":"RevReq!AU42*$J300","v":4.0558398446677882E-4},{"$f":"RevReq!AV42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!AW42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!AX42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!AY42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!AZ42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!BA42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!BB42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!BC42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!BD42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!BE42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!BF42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!BG42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!BH42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!BI42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!BJ42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!BK42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!BL42*$J300","v":1.0947359373618917E-14},{"$f":"RevReq!BM42*$J300","v":1.0947359373618917E-14}]
[null,null,{"$f":"MAX($C$273:C300)+1","v":28},"Engineering & Construction","Solar","2019 SoBRA","AFUDC Capital",null,{"$f":"RevReq!K43*$J301","v":421.50454332590186},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O43*$J301","v":0},{"$f":"RevReq!P43*$J301","v":0},{"$f":"RevReq!Q43*$J301","v":43.852591710433209},{"$f":"RevReq!R43*$J301","v":42.617381031737466},{"$f":"RevReq!S43*$J301","v":41.376767021996905},{"$f":"RevReq!T43*$J301","v":40.136153012256322},{"$f":"RevReq!U43*$J301","v":38.895539002515754},{"$f":"RevReq!V43*$J301","v":37.654924992775186},{"$f":"RevReq!W43*$J301","v":36.414310983034618},{"$f":"RevReq!X43*$J301","v":35.173696973294042},{"$f":"RevReq!Y43*$J301","v":33.933082963553467},{"$f":"RevReq!Z43*$J301","v":32.692468953812906},{"$f":"RevReq!AA43*$J301","v":31.451854944072334},{"$f":"RevReq!AB43*$J301","v":30.211240934331766},{"$f":"RevReq!AC43*$J301","v":28.970626924591194},{"$f":"RevReq!AD43*$J301","v":27.730012914850622},{"$f":"RevReq!AE43*$J301","v":26.48939890511005},{"$f":"RevReq!AF43*$J301","v":25.248784895369482},{"$f":"RevReq!AG43*$J301","v":24.00817088562891},{"$f":"RevReq!AH43*$J301","v":22.767556875888342},{"$f":"RevReq!AI43*$J301","v":21.526942866147774},{"$f":"RevReq!AJ43*$J301","v":20.286328856407199},{"$f":"RevReq!AK43*$J301","v":19.045714846666634},{"$f":"RevReq!AL43*$J301","v":17.805100836926066},{"$f":"RevReq!AM43*$J301","v":16.564486827185497},{"$f":"RevReq!AN43*$J301","v":15.323872817444931},{"$f":"RevReq!AO43*$J301","v":14.083258807704363},{"$f":"RevReq!AP43*$J301","v":12.842644797963795},{"$f":"RevReq!AQ43*$J301","v":11.602030788223228},{"$f":"RevReq!AR43*$J301","v":10.361416778482656},{"$f":"RevReq!AS43*$J301","v":9.1208027687420898},{"$f":"RevReq!AT43*$J301","v":3.5458851482183409},{"$f":"RevReq!AU43*$J301","v":4.2475910898119178E-4},{"$f":"RevReq!AV43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!AW43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!AX43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!AY43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!AZ43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!BA43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!BB43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!BC43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!BD43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!BE43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!BF43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!BG43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!BH43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!BI43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!BJ43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!BK43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!BL43*$J301","v":4.9263117181285124E-14},{"$f":"RevReq!BM43*$J301","v":4.9263117181285124E-14}]
[null,null,{"$f":"MAX($C$273:C301)+1","v":29},"Engineering & Construction","Solar","2020 SoBRA","AFUDC Capital",null,{"$f":"RevReq!K44*$J302","v":402.7666986312019},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O44*$J302","v":0},{"$f":"RevReq!P44*$J302","v":0},{"$f":"RevReq!Q44*$J302","v":0},{"$f":"RevReq!R44*$J302","v":34.399859524175476},{"$f":"RevReq!S44*$J302","v":44.893404963591124},{"$f":"RevReq!T44*$J302","v":43.59597242762289},{"$f":"RevReq!U44*$J302","v":42.29853989165467},{"$f":"RevReq!V44*$J302","v":41.001107355686436},{"$f":"RevReq!W44*$J302","v":39.703674819718209},{"$f":"RevReq!X44*$J302","v":38.406242283749982},{"$f":"RevReq!Y44*$J302","v":37.108809747781756},{"$f":"RevReq!Z44*$J302","v":35.811377211813529},{"$f":"RevReq!AA44*$J302","v":34.513944675845295},{"$f":"RevReq!AB44*$J302","v":33.216512139877068},{"$f":"RevReq!AC44*$J302","v":31.919079603908845},{"$f":"RevReq!AD44*$J302","v":30.621647067940614},{"$f":"RevReq!AE44*$J302","v":29.324214531972387},{"$f":"RevReq!AF44*$J302","v":28.026781996004157},{"$f":"RevReq!AG44*$J302","v":26.729349460035934},{"$f":"RevReq!AH44*$J302","v":25.431916924067703},{"$f":"RevReq!AI44*$J302","v":24.134484388099473},{"$f":"RevReq!AJ44*$J302","v":22.83705185213125},{"$f":"RevReq!AK44*$J302","v":21.539619316163026},{"$f":"RevReq!AL44*$J302","v":20.242186780194796},{"$f":"RevReq!AM44*$J302","v":18.944754244226573},{"$f":"RevReq!AN44*$J302","v":17.64732170825835},{"$f":"RevReq!AO44*$J302","v":16.349889172290126},{"$f":"RevReq!AP44*$J302","v":15.052456636321896},{"$f":"RevReq!AQ44*$J302","v":13.755024100353673},{"$f":"RevReq!AR44*$J302","v":12.457591564385449},{"$f":"RevReq!AS44*$J302","v":11.160159028417221},{"$f":"RevReq!AT44*$J302","v":9.8627264924489975},{"$f":"RevReq!AU44*$J302","v":5.9586163887451766},{"$f":"RevReq!AV44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!AW44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!AX44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!AY44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!AZ44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!BA44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!BB44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!BC44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!BD44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!BE44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!BF44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!BG44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!BH44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!BI44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!BJ44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!BK44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!BL44*$J302","v":4.9263117181285124E-14},{"$f":"RevReq!BM44*$J302","v":4.9263117181285124E-14}]
[null,null,{"$f":"MAX($C$273:C302)+1","v":30},"Engineering & Construction","Solar","SolarTogether","AFUDC Capital",null,{"$f":"RevReq!K45*$J303","v":512.9328603662849},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O45*$J303","v":0},{"$f":"RevReq!P45*$J303","v":0},{"$f":"RevReq!Q45*$J303","v":0},{"$f":"RevReq!R45*$J303","v":57.386295131917059},{"$f":"RevReq!S45*$J303","v":55.765451892252564},{"$f":"RevReq!T45*$J303","v":54.142087094986977},{"$f":"RevReq!U45*$J303","v":52.518722297721368},{"$f":"RevReq!V45*$J303","v":50.895357500455781},{"$f":"RevReq!W45*$J303","v":49.271992703190179},{"$f":"RevReq!X45*$J303","v":47.648627905924585},{"$f":"RevReq!Y45*$J303","v":46.025263108658983},{"$f":"RevReq!Z45*$J303","v":44.401898311393396},{"$f":"RevReq!AA45*$J303","v":42.778533514127787},{"$f":"RevReq!AB45*$J303","v":41.1551687168622},{"$f":"RevReq!AC45*$J303","v":39.531803919596605},{"$f":"RevReq!AD45*$J303","v":37.908439122331004},{"$f":"RevReq!AE45*$J303","v":36.285074325065416},{"$f":"RevReq!AF45*$J303","v":34.661709527799808},{"$f":"RevReq!AG45*$J303","v":33.03834473053422},{"$f":"RevReq!AH45*$J303","v":31.414979933268622},{"$f":"RevReq!AI45*$J303","v":29.791615136003024},{"$f":"RevReq!AJ45*$J303","v":28.16825033873743},{"$f":"RevReq!AK45*$J303","v":26.544885541471832},{"$f":"RevReq!AL45*$J303","v":24.921520744206241},{"$f":"RevReq!AM45*$J303","v":23.298155946940643},{"$f":"RevReq!AN45*$J303","v":21.674791149675048},{"$f":"RevReq!AO45*$J303","v":20.05142635240945},{"$f":"RevReq!AP45*$J303","v":18.428061555143852},{"$f":"RevReq!AQ45*$J303","v":16.804696757878258},{"$f":"RevReq!AR45*$J303","v":15.18133196061266},{"$f":"RevReq!AS45*$J303","v":13.557967163347062},{"$f":"RevReq!AT45*$J303","v":11.934602366081469},{"$f":"RevReq!AU45*$J303","v":4.6392894239457787},{"$f":"RevReq!AV45*$J303","v":1.9822116228513165E-4},{"$f":"RevReq!AW45*$J303","v":2.7368398434047293E-14},{"$f":"RevReq!AX45*$J303","v":2.7368398434047293E-14},{"$f":"RevReq!AY45*$J303","v":2.7368398434047293E-14},{"$f":"RevReq!AZ45*$J303","v":2.7368398434047293E-14},{"$f":"RevReq!BA45*$J303","v":2.7368398434047293E-14},{"$f":"RevReq!BB45*$J303","v":2.7368398434047293E-14},{"$f":"RevReq!BC45*$J303","v":2.7368398434047293E-14},{"$f":"RevReq!BD45*$J303","v":2.7368398434047293E-14},{"$f":"RevReq!BE45*$J303","v":2.7368398434047293E-14},{"$f":"RevReq!BF45*$J303","v":2.7368398434047293E-14},{"$f":"RevReq!BG45*$J303","v":2.7368398434047293E-14},{"$f":"RevReq!BH45*$J303","v":2.7368398434047293E-14},{"$f":"RevReq!BI45*$J303","v":2.7368398434047293E-14},{"$f":"RevReq!BJ45*$J303","v":2.7368398434047293E-14},{"$f":"RevReq!BK45*$J303","v":2.7368398434047293E-14},{"$f":"RevReq!BL45*$J303","v":2.7368398434047293E-14},{"$f":"RevReq!BM45*$J303","v":2.7368398434047293E-14}]
[null,null,{"$f":"MAX($C$273:C303)+1","v":31},"Engineering & Construction","Solar","Mason Solar","AFUDC Capital",null,{"$f":"RevReq!K46*$J304","v":104.49868795858386},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O46*$J304","v":0},{"$f":"RevReq!P46*$J304","v":0},{"$f":"RevReq!Q46*$J304","v":0},{"$f":"RevReq!R46*$J304","v":8.4382981297080111},{"$f":"RevReq!S46*$J304","v":11.042312803131674},{"$f":"RevReq!T46*$J304","v":10.763977643381891},{"$f":"RevReq!U46*$J304","v":10.485642483632104},{"$f":"RevReq!V46*$J304","v":10.207307323882317},{"$f":"RevReq!W46*$J304","v":9.9289721641325315},{"$f":"RevReq!X46*$J304","v":9.6506370043827463},{"$f":"RevReq!Y46*$J304","v":9.3723018446329593},{"$f":"RevReq!Z46*$J304","v":9.0939666848831724},{"$f":"RevReq!AA46*$J304","v":8.815631525133389},{"$f":"RevReq!AB46*$J304","v":8.537296365383602},{"$f":"RevReq!AC46*$J304","v":8.2589612056338151},{"$f":"RevReq!AD46*$J304","v":7.980626045884029},{"$f":"RevReq!AE46*$J304","v":7.7022908861342447},{"$f":"RevReq!AF46*$J304","v":7.4239557263844569},{"$f":"RevReq!AG46*$J304","v":7.1456205666346708},{"$f":"RevReq!AH46*$J304","v":6.8672854068848848},{"$f":"RevReq!AI46*$J304","v":6.5889502471350996},{"$f":"RevReq!AJ46*$J304","v":6.3106150873853135},{"$f":"RevReq!AK46*$J304","v":6.0322799276355266},{"$f":"RevReq!AL46*$J304","v":5.7539447678857405},{"$f":"RevReq!AM46*$J304","v":5.4756096081359553},{"$f":"RevReq!AN46*$J304","v":5.1972744483861693},{"$f":"RevReq!AO46*$J304","v":4.9189392886363832},{"$f":"RevReq!AP46*$J304","v":4.6406041288865971},{"$f":"RevReq!AQ46*$J304","v":4.3622689691368119},{"$f":"RevReq!AR46*$J304","v":4.0839338093870268},{"$f":"RevReq!AS46*$J304","v":3.8055986496372407},{"$f":"RevReq!AT46*$J304","v":3.527263489887456},{"$f":"RevReq!AU46*$J304","v":3.2489283301376708},{"$f":"RevReq!AV46*$J304","v":2.9705931703878852},{"$f":"RevReq!AW46*$J304","v":2.6922580106380996},{"$f":"RevReq!AX46*$J304","v":2.4139228508883148},{"$f":"RevReq!AY46*$J304","v":2.1355876911385292},{"$f":"RevReq!AZ46*$J304","v":1.4154223473122165},{"$f":"RevReq!BA46*$J304","v":8.2105195302141884E-15},{"$f":"RevReq!BB46*$J304","v":8.2105195302141884E-15},{"$f":"RevReq!BC46*$J304","v":8.2105195302141884E-15},{"$f":"RevReq!BD46*$J304","v":8.2105195302141884E-15},{"$f":"RevReq!BE46*$J304","v":8.2105195302141884E-15},{"$f":"RevReq!BF46*$J304","v":8.2105195302141884E-15},{"$f":"RevReq!BG46*$J304","v":8.2105195302141884E-15},{"$f":"RevReq!BH46*$J304","v":8.2105195302141884E-15},{"$f":"RevReq!BI46*$J304","v":8.2105195302141884E-15},{"$f":"RevReq!BJ46*$J304","v":8.2105195302141884E-15},{"$f":"RevReq!BK46*$J304","v":8.2105195302141884E-15},{"$f":"RevReq!BL46*$J304","v":8.2105195302141884E-15},{"$f":"RevReq!BM46*$J304","v":8.2105195302141884E-15}]
[null,null,{"$f":"MAX($C$273:C304)+1","v":32},"Engineering & Construction","Solar","Blue Springs Solar","AFUDC Capital",null,{"$f":"RevReq!K47*$J305","v":96.611814105140141},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O47*$J305","v":0},{"$f":"RevReq!P47*$J305","v":0},{"$f":"RevReq!Q47*$J305","v":0},{"$f":"RevReq!R47*$J305","v":0},{"$f":"RevReq!S47*$J305","v":0.97856874490594048},{"$f":"RevReq!T47*$J305","v":11.718616554335137},{"$f":"RevReq!U47*$J305","v":11.428115939901323},{"$f":"RevReq!V47*$J305","v":11.137615325467506},{"$f":"RevReq!W47*$J305","v":10.847114711033694},{"$f":"RevReq!X47*$J305","v":10.55661409659988},{"$f":"RevReq!Y47*$J305","v":10.266113482166062},{"$f":"RevReq!Z47*$J305","v":9.9756128677322504},{"$f":"RevReq!AA47*$J305","v":9.6851122532984366},{"$f":"RevReq!AB47*$J305","v":9.3946116388646228},{"$f":"RevReq!AC47*$J305","v":9.104111024430809},{"$f":"RevReq!AD47*$J305","v":8.8136104099969934},{"$f":"RevReq!AE47*$J305","v":8.5231097955631814},{"$f":"RevReq!AF47*$J305","v":8.2326091811293658},{"$f":"RevReq!AG47*$J305","v":7.9421085666955511},{"$f":"RevReq!AH47*$J305","v":7.6516079522617382},{"$f":"RevReq!AI47*$J305","v":7.3611073378279226},{"$f":"RevReq!AJ47*$J305","v":7.0706067233941079},{"$f":"RevReq!AK47*$J305","v":6.780106108960295},{"$f":"RevReq!AL47*$J305","v":6.4896054945264821},{"$f":"RevReq!AM47*$J305","v":6.1991048800926665},{"$f":"RevReq!AN47*$J305","v":5.9086042656588535},{"$f":"RevReq!AO47*$J305","v":5.6181036512250389},{"$f":"RevReq!AP47*$J305","v":5.327603036791225},{"$f":"RevReq!AQ47*$J305","v":5.0371024223574103},{"$f":"RevReq!AR47*$J305","v":4.7466018079235957},{"$f":"RevReq!AS47*$J305","v":4.456101193489781},{"$f":"RevReq!AT47*$J305","v":4.1656005790559663},{"$f":"RevReq!AU47*$J305","v":3.8750999646221511},{"$f":"RevReq!AV47*$J305","v":3.5845993501883364},{"$f":"RevReq!AW47*$J305","v":3.2940987357545217},{"$f":"RevReq!AX47*$J305","v":3.0035981213207066},{"$f":"RevReq!AY47*$J305","v":2.7130975068868919},{"$f":"RevReq!AZ47*$J305","v":2.4225968924530776},{"$f":"RevReq!BA47*$J305","v":2.1320962780192625},{"$f":"RevReq!BB47*$J305","v":0.80526653775983481},{"$f":"RevReq!BC47*$J305","v":-1.3684199217023647E-15},{"$f":"RevReq!BD47*$J305","v":-1.3684199217023647E-15},{"$f":"RevReq!BE47*$J305","v":-1.3684199217023647E-15},{"$f":"RevReq!BF47*$J305","v":-1.3684199217023647E-15},{"$f":"RevReq!BG47*$J305","v":-1.3684199217023647E-15},{"$f":"RevReq!BH47*$J305","v":-1.3684199217023647E-15},{"$f":"RevReq!BI47*$J305","v":-1.3684199217023647E-15},{"$f":"RevReq!BJ47*$J305","v":-1.3684199217023647E-15},{"$f":"RevReq!BK47*$J305","v":-1.3684199217023647E-15},{"$f":"RevReq!BL47*$J305","v":-1.3684199217023647E-15},{"$f":"RevReq!BM47*$J305","v":-1.3684199217023647E-15}]
[null,null,{"$f":"MAX($C$273:C305)+1","v":33},"Engineering & Construction","Solar","Cotton Creek Solar","AFUDC Capital",null,{"$f":"RevReq!K48*$J306","v":99.335733002166307},{"$f":"$N44","v":0.95540400000000003},null,null,null,null,null,null,null,{"$f":"RevReq!O48*$J306","v":0},{"$f":"RevReq!P48*$J306","v":0},{"$f":"RevReq!Q48*$J306","v":0},{"$f":"RevReq!R48*$J306","v":0},{"$f":"RevReq!S48*$J306","v":1.0061589720533954},{"$f":"RevReq!T48*$J306","v":12.049016737532392},{"$f":"RevReq!U48*$J306","v":11.750325612232146},{"$f":"RevReq!V48*$J306","v":11.451634486931898},{"$f":"RevReq!W48*$J306","v":11.15294336163165},{"$f":"RevReq!X48*$J306","v":10.854252236331403},{"$f":"RevReq!Y48*$J306","v":10.555561111031157},{"$f":"RevReq!Z48*$J306","v":10.25686998573091},{"$f":"RevReq!AA48*$J306","v":9.9581788604306603},{"$f":"RevReq!AB48*$J306","v":9.659487735130412},{"$f":"RevReq!AC48*$J306","v":9.3607966098301638},{"$f":"RevReq!AD48*$J306","v":9.0621054845299174},{"$f":"RevReq!AE48*$J306","v":8.7634143592296709},{"$f":"RevReq!AF48*$J306","v":8.4647232339294227},{"$f":"RevReq!AG48*$J306","v":8.1660321086291763},{"$f":"RevReq!AH48*$J306","v":7.8673409833289281},{"$f":"RevReq!AI48*$J306","v":7.5686498580286816},{"$f":"RevReq!AJ48*$J306","v":7.2699587327284352},{"$f":"RevReq!AK48*$J306","v":6.971267607428187},{"$f":"RevReq!AL48*$J306","v":6.6725764821279387},{"$f":"RevReq!AM48*$J306","v":6.3738853568276914},{"$f":"RevReq!AN48*$J306","v":6.0751942315274441},{"$f":"RevReq!AO48*$J306","v":5.7765031062271968},{"$f":"RevReq!AP48*$J306","v":5.4778119809269485},{"$f":"RevReq!AQ48*$J306","v":5.1791208556267012},{"$f":"RevReq!AR48*$J306","v":4.8804297303264539},{"$f":"RevReq!AS48*$J306","v":4.5817386050262057},{"$f":"RevReq!AT48*$J306","v":4.2830474797259575},{"$f":"RevReq!AU48*$J306","v":3.9843563544257088},{"$f":"RevReq!AV48*$J306","v":3.6856652291254615},{"$f":"RevReq!AW48*$J306","v":3.3869741038252132},{"$f":"RevReq!AX48*$J306","v":3.0882829785249646},{"$f":"RevReq!AY48*$J306","v":2.7895918532247173},{"$f":"RevReq!AZ48*$J306","v":2.4909007279244681},{"$f":"RevReq!BA48*$J306","v":2.1922096026242208},{"$f":"RevReq!BB48*$J306","v":0.82797060102232578},{"$f":"RevReq!BC48*$J306","v":1.3684199217023647E-15},{"$f":"RevReq!BD48*$J306","v":1.3684199217023647E-15},{"$f":"RevReq!BE48*$J306","v":1.3684199217023647E-15},{"$f":"RevReq!BF48*$J306","v":1.3684199217023647E-15},{"$f":"RevReq!BG48*$J306","v":1.3684199217023647E-15},{"$f":"RevReq!BH48*$J306","v":1.3684199217023647E-15},{"$f":"RevReq!BI48*$J306","v":1.3684199217023647E-15},{"$f":"RevReq!BJ48*$J306","v":1.3684199217023647E-15},{"$f":"RevReq!BK48*$J306","v":1.3684199217023647E-15},{"$f":"RevReq!BL48*$J306","v":1.3684199217023647E-15},{"$f":"RevReq!BM48*$J306","v":1.3684199217023647E-15}]
[null,null,{"$f":"MAX($C$273:C306)+1","v":34},"Engineering & Construction","Solar","Unidentified Future Solar - 2021","AFUDC Capital",null,{"$f":"RevReq!K49*$J307","v":483.74825620336173},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O49*$J307","v":0},{"$f":"RevReq!P49*$J307","v":0},{"$f":"RevReq!Q49*$J307","v":0},{"$f":"RevReq!R49*$J307","v":0},{"$f":"RevReq!S49*$J307","v":5.1824903869376158},{"$f":"RevReq!T49*$J307","v":62.043286697684998},{"$f":"RevReq!U49*$J307","v":60.28411135088831},{"$f":"RevReq!V49*$J307","v":58.524936004091614},{"$f":"RevReq!W49*$J307","v":56.765760657294919},{"$f":"RevReq!X49*$J307","v":55.006585310498238},{"$f":"RevReq!Y49*$J307","v":53.247409963701543},{"$f":"RevReq!Z49*$J307","v":51.488234616904847},{"$f":"RevReq!AA49*$J307","v":49.729059270108159},{"$f":"RevReq!AB49*$J307","v":47.969883923311464},{"$f":"RevReq!AC49*$J307","v":46.210708576514769},{"$f":"RevReq!AD49*$J307","v":44.451533229718081},{"$f":"RevReq!AE49*$J307","v":42.692357882921385},{"$f":"RevReq!AF49*$J307","v":40.93318253612469},{"$f":"RevReq!AG49*$J307","v":39.174007189328002},{"$f":"RevReq!AH49*$J307","v":37.414831842531306},{"$f":"RevReq!AI49*$J307","v":35.655656495734611},{"$f":"RevReq!AJ49*$J307","v":33.896481148937923},{"$f":"RevReq!AK49*$J307","v":32.137305802141228},{"$f":"RevReq!AL49*$J307","v":30.378130455344536},{"$f":"RevReq!AM49*$J307","v":28.618955108547841},{"$f":"RevReq!AN49*$J307","v":26.859779761751149},{"$f":"RevReq!AO49*$J307","v":25.100604414954457},{"$f":"RevReq!AP49*$J307","v":23.341429068157762},{"$f":"RevReq!AQ49*$J307","v":21.58225372136107},{"$f":"RevReq!AR49*$J307","v":19.823078374564378},{"$f":"RevReq!AS49*$J307","v":18.063903027767687},{"$f":"RevReq!AT49*$J307","v":16.304727680970995},{"$f":"RevReq!AU49*$J307","v":14.545552334174301},{"$f":"RevReq!AV49*$J307","v":12.786376987377615},{"$f":"RevReq!AW49*$J307","v":4.009690083902786},{"$f":"RevReq!AX49*$J307","v":4.3789437494475669E-14},{"$f":"RevReq!AY49*$J307","v":4.3789437494475669E-14},{"$f":"RevReq!AZ49*$J307","v":4.3789437494475669E-14},{"$f":"RevReq!BA49*$J307","v":4.3789437494475669E-14},{"$f":"RevReq!BB49*$J307","v":4.3789437494475669E-14},{"$f":"RevReq!BC49*$J307","v":4.3789437494475669E-14},{"$f":"RevReq!BD49*$J307","v":4.3789437494475669E-14},{"$f":"RevReq!BE49*$J307","v":4.3789437494475669E-14},{"$f":"RevReq!BF49*$J307","v":4.3789437494475669E-14},{"$f":"RevReq!BG49*$J307","v":4.3789437494475669E-14},{"$f":"RevReq!BH49*$J307","v":4.3789437494475669E-14},{"$f":"RevReq!BI49*$J307","v":4.3789437494475669E-14},{"$f":"RevReq!BJ49*$J307","v":4.3789437494475669E-14},{"$f":"RevReq!BK49*$J307","v":4.3789437494475669E-14},{"$f":"RevReq!BL49*$J307","v":4.3789437494475669E-14},{"$f":"RevReq!BM49*$J307","v":4.3789437494475669E-14}]
[null,null,{"$f":"MAX($C$273:C307)+1","v":35},"Engineering & Construction","Solar","Unidentified Future Solar - 2022","AFUDC Capital",null,{"$f":"RevReq!K50*$J308","v":732.50900313855755},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O50*$J308","v":0},{"$f":"RevReq!P50*$J308","v":0},{"$f":"RevReq!Q50*$J308","v":0},{"$f":"RevReq!R50*$J308","v":0},{"$f":"RevReq!S50*$J308","v":0},{"$f":"RevReq!T50*$J308","v":8.3993580006390172},{"$f":"RevReq!U50*$J308","v":100.55778163850601},{"$f":"RevReq!V50*$J308","v":97.743609208559818},{"$f":"RevReq!W50*$J308","v":94.929436778613635},{"$f":"RevReq!X50*$J308","v":92.115264348667438},{"$f":"RevReq!Y50*$J308","v":89.301091918721241},{"$f":"RevReq!Z50*$J308","v":86.486919488775058},{"$f":"RevReq!AA50*$J308","v":83.672747058828847},{"$f":"RevReq!AB50*$J308","v":80.858574628882664},{"$f":"RevReq!AC50*$J308","v":78.044402198936467},{"$f":"RevReq!AD50*$J308","v":75.23022976899027},{"$f":"RevReq!AE50*$J308","v":72.416057339044087},{"$f":"RevReq!AF50*$J308","v":69.60188490909789},{"$f":"RevReq!AG50*$J308","v":66.787712479151693},{"$f":"RevReq!AH50*$J308","v":63.973540049205496},{"$f":"RevReq!AI50*$J308","v":61.159367619259314},{"$f":"RevReq!AJ50*$J308","v":58.345195189313117},{"$f":"RevReq!AK50*$J308","v":55.53102275936692},{"$f":"RevReq!AL50*$J308","v":52.716850329420723},{"$f":"RevReq!AM50*$J308","v":49.902677899474526},{"$f":"RevReq!AN50*$J308","v":47.088505469528343},{"$f":"RevReq!AO50*$J308","v":44.27433303958216},{"$f":"RevReq!AP50*$J308","v":41.460160609635963},{"$f":"RevReq!AQ50*$J308","v":38.64598817968978},{"$f":"RevReq!AR50*$J308","v":35.831815749743583},{"$f":"RevReq!AS50*$J308","v":33.017643319797401},{"$f":"RevReq!AT50*$J308","v":30.2034708898512},{"$f":"RevReq!AU50*$J308","v":27.389298459905017},{"$f":"RevReq!AV50*$J308","v":24.575126029958827},{"$f":"RevReq!AW50*$J308","v":21.760953600012638},{"$f":"RevReq!AX50*$J308","v":6.8434230528385855},{"$f":"RevReq!AY50*$J308","v":9.8526234362570248E-14},{"$f":"RevReq!AZ50*$J308","v":9.8526234362570248E-14},{"$f":"RevReq!BA50*$J308","v":9.8526234362570248E-14},{"$f":"RevReq!BB50*$J308","v":9.8526234362570248E-14},{"$f":"RevReq!BC50*$J308","v":9.8526234362570248E-14},{"$f":"RevReq!BD50*$J308","v":9.8526234362570248E-14},{"$f":"RevReq!BE50*$J308","v":9.8526234362570248E-14},{"$f":"RevReq!BF50*$J308","v":9.8526234362570248E-14},{"$f":"RevReq!BG50*$J308","v":9.8526234362570248E-14},{"$f":"RevReq!BH50*$J308","v":9.8526234362570248E-14},{"$f":"RevReq!BI50*$J308","v":9.8526234362570248E-14},{"$f":"RevReq!BJ50*$J308","v":9.8526234362570248E-14},{"$f":"RevReq!BK50*$J308","v":9.8526234362570248E-14},{"$f":"RevReq!BL50*$J308","v":9.8526234362570248E-14},{"$f":"RevReq!BM50*$J308","v":9.8526234362570248E-14}]
[null,null,{"$f":"MAX($C$273:C308)+1","v":36},"Engineering & Construction","Solar","Unidentified Future Solar - 2023","AFUDC Capital",null,{"$f":"RevReq!K51*$J309","v":592.18635883315801},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O51*$J309","v":0},{"$f":"RevReq!P51*$J309","v":0},{"$f":"RevReq!Q51*$J309","v":0},{"$f":"RevReq!R51*$J309","v":0},{"$f":"RevReq!S51*$J309","v":0},{"$f":"RevReq!T51*$J309","v":0},{"$f":"RevReq!U51*$J309","v":7.2689021778046481},{"$f":"RevReq!V51*$J309","v":87.026471612444226},{"$f":"RevReq!W51*$J309","v":84.622217357905583},{"$f":"RevReq!X51*$J309","v":82.217963103366941},{"$f":"RevReq!Y51*$J309","v":79.813708848828284},{"$f":"RevReq!Z51*$J309","v":77.409454594289642},{"$f":"RevReq!AA51*$J309","v":75.005200339750985},{"$f":"RevReq!AB51*$J309","v":72.600946085212357},{"$f":"RevReq!AC51*$J309","v":70.196691830673714},{"$f":"RevReq!AD51*$J309","v":67.792437576135057},{"$f":"RevReq!AE51*$J309","v":65.388183321596415},{"$f":"RevReq!AF51*$J309","v":62.983929067057765},{"$f":"RevReq!AG51*$J309","v":60.579674812519123},{"$f":"RevReq!AH51*$J309","v":58.17542055798048},{"$f":"RevReq!AI51*$J309","v":55.771166303441838},{"$f":"RevReq!AJ51*$J309","v":53.366912048903188},{"$f":"RevReq!AK51*$J309","v":50.962657794364532},{"$f":"RevReq!AL51*$J309","v":48.558403539825889},{"$f":"RevReq!AM51*$J309","v":46.154149285287239},{"$f":"RevReq!AN51*$J309","v":43.749895030748597},{"$f":"RevReq!AO51*$J309","v":41.345640776209947},{"$f":"RevReq!AP51*$J309","v":38.941386521671291},{"$f":"RevReq!AQ51*$J309","v":36.537132267132655},{"$f":"RevReq!AR51*$J309","v":34.13287801259402},{"$f":"RevReq!AS51*$J309","v":31.728623758055374},{"$f":"RevReq!AT51*$J309","v":29.324369503516724},{"$f":"RevReq!AU51*$J309","v":26.920115248978078},{"$f":"RevReq!AV51*$J309","v":24.515860994439439},{"$f":"RevReq!AW51*$J309","v":22.1116067399008},{"$f":"RevReq!AX51*$J309","v":19.707352485362158},{"$f":"RevReq!AY51*$J309","v":6.2131727321533319},{"$f":"RevReq!AZ51*$J309","v":7.6631515615332429E-14},{"$f":"RevReq!BA51*$J309","v":7.6631515615332429E-14},{"$f":"RevReq!BB51*$J309","v":7.6631515615332429E-14},{"$f":"RevReq!BC51*$J309","v":7.6631515615332429E-14},{"$f":"RevReq!BD51*$J309","v":7.6631515615332429E-14},{"$f":"RevReq!BE51*$J309","v":7.6631515615332429E-14},{"$f":"RevReq!BF51*$J309","v":7.6631515615332429E-14},{"$f":"RevReq!BG51*$J309","v":7.6631515615332429E-14},{"$f":"RevReq!BH51*$J309","v":7.6631515615332429E-14},{"$f":"RevReq!BI51*$J309","v":7.6631515615332429E-14},{"$f":"RevReq!BJ51*$J309","v":7.6631515615332429E-14},{"$f":"RevReq!BK51*$J309","v":7.6631515615332429E-14},{"$f":"RevReq!BL51*$J309","v":7.6631515615332429E-14},{"$f":"RevReq!BM51*$J309","v":7.6631515615332429E-14}]
[null,null,{"$f":"MAX($C$273:C309)+1","v":37},"Engineering & Construction","Solar","Unidentified Future Solar - 2024","AFUDC Capital",null,{"$f":"RevReq!K52*$J310","v":20.831631346438797},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O52*$J310","v":0},{"$f":"RevReq!P52*$J310","v":0},{"$f":"RevReq!Q52*$J310","v":0},{"$f":"RevReq!R52*$J310","v":0},{"$f":"RevReq!S52*$J310","v":0},{"$f":"RevReq!T52*$J310","v":0},{"$f":"RevReq!U52*$J310","v":0},{"$f":"RevReq!V52*$J310","v":0.27147625641644857},{"$f":"RevReq!W52*$J310","v":3.2505089375987959},{"$f":"RevReq!X52*$J310","v":3.1640352648157628},{"$f":"RevReq!Y52*$J310","v":3.0775615920327293},{"$f":"RevReq!Z52*$J310","v":2.9910879192496957},{"$f":"RevReq!AA52*$J310","v":2.9046142464666618},{"$f":"RevReq!AB52*$J310","v":2.8181405736836282},{"$f":"RevReq!AC52*$J310","v":2.7316669009005947},{"$f":"RevReq!AD52*$J310","v":2.6451932281175612},{"$f":"RevReq!AE52*$J310","v":2.5587195553345272},{"$f":"RevReq!AF52*$J310","v":2.4722458825514941},{"$f":"RevReq!AG52*$J310","v":2.3857722097684606},{"$f":"RevReq!AH52*$J310","v":2.2992985369854271},{"$f":"RevReq!AI52*$J310","v":2.2128248642023931},{"$f":"RevReq!AJ52*$J310","v":2.1263511914193596},{"$f":"RevReq!AK52*$J310","v":2.039877518636326},{"$f":"RevReq!AL52*$J310","v":1.9534038458532927},{"$f":"RevReq!AM52*$J310","v":1.8669301730702588},{"$f":"RevReq!AN52*$J310","v":1.7804565002872252},{"$f":"RevReq!AO52*$J310","v":1.6939828275041919},{"$f":"RevReq!AP52*$J310","v":1.607509154721158},{"$f":"RevReq!AQ52*$J310","v":1.5210354819381242},{"$f":"RevReq!AR52*$J310","v":1.4345618091550907},{"$f":"RevReq!AS52*$J310","v":1.3480881363720567},{"$f":"RevReq!AT52*$J310","v":1.261614463589023},{"$f":"RevReq!AU52*$J310","v":1.1751407908059894},{"$f":"RevReq!AV52*$J310","v":1.0886671180229555},{"$f":"RevReq!AW52*$J310","v":1.0021934452399217},{"$f":"RevReq!AX52*$J310","v":0.91571977245688818},{"$f":"RevReq!AY52*$J310","v":0.82924609967385432},{"$f":"RevReq!AZ52*$J310","v":0.26302276463904661},{"$f":"RevReq!BA52*$J310","v":0},{"$f":"RevReq!BB52*$J310","v":0},{"$f":"RevReq!BC52*$J310","v":0},{"$f":"RevReq!BD52*$J310","v":0},{"$f":"RevReq!BE52*$J310","v":0},{"$f":"RevReq!BF52*$J310","v":0},{"$f":"RevReq!BG52*$J310","v":0},{"$f":"RevReq!BH52*$J310","v":0},{"$f":"RevReq!BI52*$J310","v":0},{"$f":"RevReq!BJ52*$J310","v":0},{"$f":"RevReq!BK52*$J310","v":0},{"$f":"RevReq!BL52*$J310","v":0},{"$f":"RevReq!BM52*$J310","v":0}]
[null,null,{"$f":"MAX($C$273:C310)+1","v":38},"Engineering & Construction","Solar","Unidentified Future Solar - 2025","AFUDC Capital",null,{"$f":"RevReq!K53*$J311","v":2.8617307694448241E-7},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O53*$J311","v":0},{"$f":"RevReq!P53*$J311","v":0},{"$f":"RevReq!Q53*$J311","v":0},{"$f":"RevReq!R53*$J311","v":0},{"$f":"RevReq!S53*$J311","v":0},{"$f":"RevReq!T53*$J311","v":0},{"$f":"RevReq!U53*$J311","v":0},{"$f":"RevReq!V53*$J311","v":0},{"$f":"RevReq!W53*$J311","v":4.0101843928462394E-9},{"$f":"RevReq!X53*$J311","v":4.8015765291716009E-8},{"$f":"RevReq!Y53*$J311","v":4.6738396222449584E-8},{"$f":"RevReq!Z53*$J311","v":4.5461027153183147E-8},{"$f":"RevReq!AA53*$J311","v":4.4183658083916729E-8},{"$f":"RevReq!AB53*$J311","v":4.2906289014650292E-8},{"$f":"RevReq!AC53*$J311","v":4.1628919945383854E-8},{"$f":"RevReq!AD53*$J311","v":4.0351550876117423E-8},{"$f":"RevReq!AE53*$J311","v":3.9074181806850999E-8},{"$f":"RevReq!AF53*$J311","v":3.7796812737584562E-8},{"$f":"RevReq!AG53*$J311","v":3.6519443668318124E-8},{"$f":"RevReq!AH53*$J311","v":3.52420745990517E-8},{"$f":"RevReq!AI53*$J311","v":3.3964705529785269E-8},{"$f":"RevReq!AJ53*$J311","v":3.2687336460518831E-8},{"$f":"RevReq!AK53*$J311","v":3.14099673912524E-8},{"$f":"RevReq!AL53*$J311","v":3.013259832198597E-8},{"$f":"RevReq!AM53*$J311","v":2.8855229252719539E-8},{"$f":"RevReq!AN53*$J311","v":2.7577860183453104E-8},{"$f":"RevReq!AO53*$J311","v":2.6300491114186677E-8},{"$f":"RevReq!AP53*$J311","v":2.5023122044920243E-8},{"$f":"RevReq!AQ53*$J311","v":2.3745752975653812E-8},{"$f":"RevReq!AR53*$J311","v":2.2468383906387374E-8},{"$f":"RevReq!AS53*$J311","v":2.119101483712094E-8},{"$f":"RevReq!AT53*$J311","v":1.9913645767854509E-8},{"$f":"RevReq!AU53*$J311","v":1.8636276698588075E-8},{"$f":"RevReq!AV53*$J311","v":1.7358907629321641E-8},{"$f":"RevReq!AW53*$J311","v":1.6081538560055207E-8},{"$f":"RevReq!AX53*$J311","v":1.4804169490788774E-8},{"$f":"RevReq!AY53*$J311","v":1.352680042152234E-8},{"$f":"RevReq!AZ53*$J311","v":1.2249431352255906E-8},{"$f":"RevReq!BA53*$J311","v":3.8853113699223188E-9},{"$f":"RevReq!BB53*$J311","v":0},{"$f":"RevReq!BC53*$J311","v":0},{"$f":"RevReq!BD53*$J311","v":0},{"$f":"RevReq!BE53*$J311","v":0},{"$f":"RevReq!BF53*$J311","v":0},{"$f":"RevReq!BG53*$J311","v":0},{"$f":"RevReq!BH53*$J311","v":0},{"$f":"RevReq!BI53*$J311","v":0},{"$f":"RevReq!BJ53*$J311","v":0},{"$f":"RevReq!BK53*$J311","v":0},{"$f":"RevReq!BL53*$J311","v":0},{"$f":"RevReq!BM53*$J311","v":0}]
[null,null,{"$f":"MAX($C$273:C311)+1","v":39},"Engineering & Construction","Peaker Upgrades","Ft. Lauderdale Peakers","AFUDC Capital",null,{"$f":"RevReq!K54*$J312","v":41.638138383420134},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O54*$J312","v":0},{"$f":"RevReq!P54*$J312","v":0.32383975887412619},{"$f":"RevReq!Q54*$J312","v":3.8843322326322083},{"$f":"RevReq!R54*$J312","v":3.859129045191223},{"$f":"RevReq!S54*$J312","v":3.7854854134616969},{"$f":"RevReq!T54*$J312","v":3.695025734108123},{"$f":"RevReq!U54*$J312","v":3.6045660547545491},{"$f":"RevReq!V54*$J312","v":3.5141063754009747},{"$f":"RevReq!W54*$J312","v":3.4236466960474008},{"$f":"RevReq!X54*$J312","v":3.3331870166938278},{"$f":"RevReq!Y54*$J312","v":3.2427273373402539},{"$f":"RevReq!Z54*$J312","v":3.15226765798668},{"$f":"RevReq!AA54*$J312","v":3.0618079786331061},{"$f":"RevReq!AB54*$J312","v":2.9713482992795321},{"$f":"RevReq!AC54*$J312","v":2.8808886199259591},{"$f":"RevReq!AD54*$J312","v":2.7904289405723852},{"$f":"RevReq!AE54*$J312","v":2.6999692612188113},{"$f":"RevReq!AF54*$J312","v":2.6095095818652374},{"$f":"RevReq!AG54*$J312","v":2.5190499025116635},{"$f":"RevReq!AH54*$J312","v":2.4285902231580905},{"$f":"RevReq!AI54*$J312","v":2.3381305438045161},{"$f":"RevReq!AJ54*$J312","v":2.2476708644509422},{"$f":"RevReq!AK54*$J312","v":2.1572111850973683},{"$f":"RevReq!AL54*$J312","v":2.0667515057437948},{"$f":"RevReq!AM54*$J312","v":1.9762918263902214},{"$f":"RevReq!AN54*$J312","v":1.8858321470366473},{"$f":"RevReq!AO54*$J312","v":1.7953724676830736},{"$f":"RevReq!AP54*$J312","v":1.7049127883294999},{"$f":"RevReq!AQ54*$J312","v":1.6144531089759262},{"$f":"RevReq!AR54*$J312","v":1.5239934296223523},{"$f":"RevReq!AS54*$J312","v":1.4335337502687786},{"$f":"RevReq!AT54*$J312","v":1.3430740709152047},{"$f":"RevReq!AU54*$J312","v":1.252614391561631},{"$f":"RevReq!AV54*$J312","v":1.1621547122080573},{"$f":"RevReq!AW54*$J312","v":1.0716950328544834},{"$f":"RevReq!AX54*$J312","v":0.98123535350090962},{"$f":"RevReq!AY54*$J312","v":0.38993387231361848},{"$f":"RevReq!AZ54*$J312","v":1.0827593209477187E-2},{"$f":"RevReq!BA54*$J312","v":1.7005854003362801E-3},{"$f":"RevReq!BB54*$J312","v":2.0526298825535471E-15},{"$f":"RevReq!BC54*$J312","v":2.0526298825535471E-15},{"$f":"RevReq!BD54*$J312","v":2.0526298825535471E-15},{"$f":"RevReq!BE54*$J312","v":2.0526298825535471E-15},{"$f":"RevReq!BF54*$J312","v":2.0526298825535471E-15},{"$f":"RevReq!BG54*$J312","v":2.0526298825535471E-15},{"$f":"RevReq!BH54*$J312","v":2.0526298825535471E-15},{"$f":"RevReq!BI54*$J312","v":2.0526298825535471E-15},{"$f":"RevReq!BJ54*$J312","v":2.0526298825535471E-15},{"$f":"RevReq!BK54*$J312","v":2.0526298825535471E-15},{"$f":"RevReq!BL54*$J312","v":2.0526298825535471E-15},{"$f":"RevReq!BM54*$J312","v":2.0526298825535471E-15}]
[null,null,{"$f":"MAX($C$273:C312)+1","v":40},"Engineering & Construction","Peaker Upgrades","Ft. Myers Peakers","AFUDC Capital",null,{"$f":"RevReq!K55*$J313","v":2.8540008210728818},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O55*$J313","v":1.8965386966026627E-2},{"$f":"RevReq!P55*$J313","v":0.22906741293052166},{"$f":"RevReq!Q55*$J313","v":0.24526426675177193},{"$f":"RevReq!R55*$J313","v":0.24353074380092571},{"$f":"RevReq!S55*$J313","v":0.23772484305514496},{"$f":"RevReq!T55*$J313","v":0.23191894230936419},{"$f":"RevReq!U55*$J313","v":0.22611304156358342},{"$f":"RevReq!V55*$J313","v":0.22030714081780262},{"$f":"RevReq!W55*$J313","v":0.21450124007202187},{"$f":"RevReq!X55*$J313","v":0.20869533932624107},{"$f":"RevReq!Y55*$J313","v":0.2028894385804603},{"$f":"RevReq!Z55*$J313","v":0.1970835378346795},{"$f":"RevReq!AA55*$J313","v":0.19127763708889878},{"$f":"RevReq!AB55*$J313","v":0.18547173634311798},{"$f":"RevReq!AC55*$J313","v":0.1796658355973372},{"$f":"RevReq!AD55*$J313","v":0.1738599348515564},{"$f":"RevReq!AE55*$J313","v":0.16805403410577566},{"$f":"RevReq!AF55*$J313","v":0.16224813335999483},{"$f":"RevReq!AG55*$J313","v":0.15644223261421408},{"$f":"RevReq!AH55*$J313","v":0.15063633186843331},{"$f":"RevReq!AI55*$J313","v":0.14483043112265256},{"$f":"RevReq!AJ55*$J313","v":0.13902453037687176},{"$f":"RevReq!AK55*$J313","v":0.13321862963109099},{"$f":"RevReq!AL55*$J313","v":0.12741272888531022},{"$f":"RevReq!AM55*$J313","v":0.12160682813952942},{"$f":"RevReq!AN55*$J313","v":0.11580092739374866},{"$f":"RevReq!AO55*$J313","v":0.10999502664796788},{"$f":"RevReq!AP55*$J313","v":0.10418912590218711},{"$f":"RevReq!AQ55*$J313","v":9.8383225156406323E-2},{"$f":"RevReq!AR55*$J313","v":9.257732441062555E-2},{"$f":"RevReq!AS55*$J313","v":8.6771423664844777E-2},{"$f":"RevReq!AT55*$J313","v":8.0965522919064004E-2},{"$f":"RevReq!AU55*$J313","v":7.5159622173283216E-2},{"$f":"RevReq!AV55*$J313","v":6.9353721427502457E-2},{"$f":"RevReq!AW55*$J313","v":6.354782068172167E-2},{"$f":"RevReq!AX55*$J313","v":2.8410566017071037E-2},{"$f":"RevReq!AY55*$J313","v":3.2490837880572308E-3},{"$f":"RevReq!AZ55*$J313","v":4.1183436069776129E-4},{"$f":"RevReq!BA55*$J313","v":4.2763122553198896E-17},{"$f":"RevReq!BB55*$J313","v":4.2763122553198896E-17},{"$f":"RevReq!BC55*$J313","v":4.2763122553198896E-17},{"$f":"RevReq!BD55*$J313","v":4.2763122553198896E-17},{"$f":"RevReq!BE55*$J313","v":4.2763122553198896E-17},{"$f":"RevReq!BF55*$J313","v":4.2763122553198896E-17},{"$f":"RevReq!BG55*$J313","v":4.2763122553198896E-17},{"$f":"RevReq!BH55*$J313","v":4.2763122553198896E-17},{"$f":"RevReq!BI55*$J313","v":4.2763122553198896E-17},{"$f":"RevReq!BJ55*$J313","v":4.2763122553198896E-17},{"$f":"RevReq!BK55*$J313","v":4.2763122553198896E-17},{"$f":"RevReq!BL55*$J313","v":4.2763122553198896E-17},{"$f":"RevReq!BM55*$J313","v":4.2763122553198896E-17}]
[null,null,{"$f":"MAX($C$273:C313)+1","v":41},{"$f":"D52","v":"Engineering & Construction"},"Peaker Upgrades","Ft. Lauderdale Black Start Upgrades","AFUDC Capital",null,{"$f":"RevReq!K56*$J314","v":0.37334112575494516},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O56*$J314","v":4.5037724403017051E-2},{"$f":"RevReq!P56*$J314","v":4.3074034606451095E-2},{"$f":"RevReq!Q56*$J314","v":4.1110344809885152E-2},{"$f":"RevReq!R56*$J314","v":3.9146655013319216E-2},{"$f":"RevReq!S56*$J314","v":3.7182965216753273E-2},{"$f":"RevReq!T56*$J314","v":3.5219275420187317E-2},{"$f":"RevReq!U56*$J314","v":3.3255585623621374E-2},{"$f":"RevReq!V56*$J314","v":3.1291895827055438E-2},{"$f":"RevReq!W56*$J314","v":2.9328206030489488E-2},{"$f":"RevReq!X56*$J314","v":2.7364516233923539E-2},{"$f":"RevReq!Y56*$J314","v":2.5400826437357599E-2},{"$f":"RevReq!Z56*$J314","v":2.343713664079165E-2},{"$f":"RevReq!AA56*$J314","v":2.1473446844225703E-2},{"$f":"RevReq!AB56*$J314","v":1.0509087739174904E-2},{"$f":"RevReq!AC56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AD56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AE56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AF56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AG56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AH56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AI56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AJ56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AK56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AL56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AM56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AN56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AO56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AP56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AQ56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AR56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AS56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AT56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AU56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AV56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AW56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AX56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AY56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!AZ56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!BA56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!BB56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!BC56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!BD56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!BE56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!BF56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!BG56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!BH56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!BI56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!BJ56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!BK56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!BL56*$J314","v":-1.6036170957449587E-17},{"$f":"RevReq!BM56*$J314","v":-1.6036170957449587E-17}]
[null,null,{"$f":"MAX($C$273:C314)+1","v":42},"Engineering & Construction","Peaker Upgrades","Ft Myers 3A & 3B Upgrades","AFUDC Capital",null,{"$f":"RevReq!K57*$J315","v":-1.6904173766114299},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O57*$J315","v":-8.1619318315433897E-2},{"$f":"RevReq!P57*$J315","v":-0.16082471980177623},{"$f":"RevReq!Q57*$J315","v":-0.15599688614359322},{"$f":"RevReq!R57*$J315","v":-0.15116905248541024},{"$f":"RevReq!S57*$J315","v":-0.1463412188272272},{"$f":"RevReq!T57*$J315","v":-0.14151338516904416},{"$f":"RevReq!U57*$J315","v":-0.13668555151086112},{"$f":"RevReq!V57*$J315","v":-0.13185771785267814},{"$f":"RevReq!W57*$J315","v":-0.12702988419449507},{"$f":"RevReq!X57*$J315","v":-0.12220205053631206},{"$f":"RevReq!Y57*$J315","v":-0.11737421687812905},{"$f":"RevReq!Z57*$J315","v":-0.11254638321994602},{"$f":"RevReq!AA57*$J315","v":-0.10771854956176299},{"$f":"RevReq!AB57*$J315","v":-0.10289071590357995},{"$f":"RevReq!AC57*$J315","v":-9.8062882245396943E-2},{"$f":"RevReq!AD57*$J315","v":-9.3235048587213917E-2},{"$f":"RevReq!AE57*$J315","v":-8.8407214929030878E-2},{"$f":"RevReq!AF57*$J315","v":-8.3579381270847838E-2},{"$f":"RevReq!AG57*$J315","v":-7.8751547612664813E-2},{"$f":"RevReq!AH57*$J315","v":-7.3923713954481787E-2},{"$f":"RevReq!AI57*$J315","v":-6.9095880296298748E-2},{"$f":"RevReq!AJ57*$J315","v":-6.4268046638115722E-2},{"$f":"RevReq!AK57*$J315","v":-5.944021297993269E-2},{"$f":"RevReq!AL57*$J315","v":-5.4612379321749664E-2},{"$f":"RevReq!AM57*$J315","v":-4.4792114374707523E-2},{"$f":"RevReq!AN57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!AO57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!AP57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!AQ57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!AR57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!AS57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!AT57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!AU57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!AV57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!AW57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!AX57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!AY57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!AZ57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!BA57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!BB57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!BC57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!BD57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!BE57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!BF57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!BG57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!BH57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!BI57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!BJ57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!BK57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!BL57*$J315","v":2.1381561276599448E-17},{"$f":"RevReq!BM57*$J315","v":2.1381561276599448E-17}]
[null,null,{"$f":"MAX($C$273:C315)+1","v":43},"Engineering & Construction","Peaker Upgrades","Ft Myers Black Start Upgrades","AFUDC Capital",null,{"$f":"RevReq!K58*$J316","v":1.4993436816242856},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O58*$J316","v":0.18246663720586237},{"$f":"RevReq!P58*$J316","v":0.17530584127881285},{"$f":"RevReq!Q58*$J316","v":0.16718405960934762},{"$f":"RevReq!R58*$J316","v":0.15906227793988237},{"$f":"RevReq!S58*$J316","v":0.15094049627041711},{"$f":"RevReq!T58*$J316","v":0.14281871460095188},{"$f":"RevReq!U58*$J316","v":0.13469693293148663},{"$f":"RevReq!V58*$J316","v":0.1265751512620214},{"$f":"RevReq!W58*$J316","v":0.11845336959255615},{"$f":"RevReq!X58*$J316","v":0.1103315879230909},{"$f":"RevReq!Y58*$J316","v":0.10220980625362566},{"$f":"RevReq!Z58*$J316","v":9.4088024584160421E-2},{"$f":"RevReq!AA58*$J316","v":8.5966242914695179E-2},{"$f":"RevReq!AB58*$J316","v":1.3728808492976776E-2},{"$f":"RevReq!AC58*$J316","v":6.7063740401007097E-5},{"$f":"RevReq!AD58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AE58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AF58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AG58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AH58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AI58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AJ58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AK58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AL58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AM58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AN58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AO58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AP58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AQ58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AR58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AS58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AT58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AU58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AV58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AW58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AX58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AY58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!AZ58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!BA58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!BB58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!BC58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!BD58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!BE58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!BF58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!BG58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!BH58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!BI58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!BJ58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!BK58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!BL58*$J316","v":-2.1381561276599448E-17},{"$f":"RevReq!BM58*$J316","v":-2.1381561276599448E-17}]
[null,null,{"$f":"MAX($C$273:C316)+1","v":44},"Engineering & Construction","Energy Storage","Manatee Battery Storage","AFUDC Capital",null,{"$f":"RevReq!K59*$J317","v":319.94357906122821},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O59*$J317","v":0},{"$f":"RevReq!P59*$J317","v":0},{"$f":"RevReq!Q59*$J317","v":0},{"$f":"RevReq!R59*$J317","v":0},{"$f":"RevReq!S59*$J317","v":5.3867310738974341},{"$f":"RevReq!T59*$J317","v":64.371218992678592},{"$f":"RevReq!U59*$J317","v":61.128368719012975},{"$f":"RevReq!V59*$J317","v":57.795279454987082},{"$f":"RevReq!W59*$J317","v":54.462190190961188},{"$f":"RevReq!X59*$J317","v":51.129100926935301},{"$f":"RevReq!Y59*$J317","v":47.796011662909407},{"$f":"RevReq!Z59*$J317","v":44.462922398883521},{"$f":"RevReq!AA59*$J317","v":41.129833134857627},{"$f":"RevReq!AB59*$J317","v":37.796743870831733},{"$f":"RevReq!AC59*$J317","v":31.850480855255544},{"$f":"RevReq!AD59*$J317","v":4.6051282607627086E-2},{"$f":"RevReq!AE59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AF59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AG59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AH59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AI59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AJ59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AK59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AL59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AM59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AN59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AO59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AP59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AQ59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AR59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AS59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AT59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AU59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AV59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AW59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AX59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AY59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!AZ59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!BA59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!BB59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!BC59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!BD59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!BE59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!BF59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!BG59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!BH59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!BI59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!BJ59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!BK59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!BL59*$J317","v":-5.4736796868094587E-15},{"$f":"RevReq!BM59*$J317","v":-5.4736796868094587E-15}]
[null,null,{"$f":"MAX($C$273:C317)+1","v":45},"Engineering & Construction","Energy Storage","Unidentified Future Battery Storage","AFUDC Capital",null,{"$f":"RevReq!K60*$J318","v":4.2738887510057978E-7},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O60*$J318","v":0},{"$f":"RevReq!P60*$J318","v":0},{"$f":"RevReq!Q60*$J318","v":0},{"$f":"RevReq!R60*$J318","v":0},{"$f":"RevReq!S60*$J318","v":1.4031339399087384E-8},{"$f":"RevReq!T60*$J318","v":8.377765462042613E-8},{"$f":"RevReq!U60*$J318","v":8.0987222192708804E-8},{"$f":"RevReq!V60*$J318","v":7.655608084935027E-8},{"$f":"RevReq!W60*$J318","v":7.2124939505991724E-8},{"$f":"RevReq!X60*$J318","v":6.7693798162633164E-8},{"$f":"RevReq!Y60*$J318","v":6.326265681927463E-8},{"$f":"RevReq!Z60*$J318","v":5.883151547591607E-8},{"$f":"RevReq!AA60*$J318","v":5.4400374132557524E-8},{"$f":"RevReq!AB60*$J318","v":4.9969232789198964E-8},{"$f":"RevReq!AC60*$J318","v":3.8731305045371392E-8},{"$f":"RevReq!AD60*$J318","v":8.3729604741147556E-10},{"$f":"RevReq!AE60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AF60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AG60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AH60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AI60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AJ60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AK60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AL60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AM60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AN60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AO60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AP60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AQ60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AR60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AS60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AT60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AU60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AV60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AW60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AX60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AY60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!AZ60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!BA60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!BB60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!BC60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!BD60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!BE60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!BF60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!BG60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!BH60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!BI60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!BJ60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!BK60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!BL60*$J318","v":-1.5293284375619494E-23},{"$f":"RevReq!BM60*$J318","v":-1.5293284375619494E-23}]
[null,null,{"$f":"MAX($C$273:C318)+1","v":46},"Engineering & Construction","Other","Other","AFUDC Capital",null,{"$f":"RevReq!K61*$J319","v":1.0520927630847603},1,null,null,null,null,null,null,null,{"$f":"RevReq!O61*$J319","v":0},{"$f":"RevReq!P61*$J319","v":0},{"$f":"RevReq!Q61*$J319","v":0},{"$f":"RevReq!R61*$J319","v":6.430901244659136E-2},{"$f":"RevReq!S61*$J319","v":0.12665005459288481},{"$f":"RevReq!T61*$J319","v":0.12271412196901649},{"$f":"RevReq!U61*$J319","v":0.1187781965414792},{"$f":"RevReq!V61*$J319","v":0.1148422440510371},{"$f":"RevReq!W61*$J319","v":0.11090626527808667},{"$f":"RevReq!X61*$J319","v":0.10697028650513621},{"$f":"RevReq!Y61*$J319","v":0.10303430773218578},{"$f":"RevReq!Z61*$J319","v":9.9098328959235316E-2},{"$f":"RevReq!AA61*$J319","v":9.5162350186284869E-2},{"$f":"RevReq!AB61*$J319","v":9.1226371413334409E-2},{"$f":"RevReq!AC61*$J319","v":8.7290392640383963E-2},{"$f":"RevReq!AD61*$J319","v":8.3354413867433516E-2},{"$f":"RevReq!AE61*$J319","v":7.941843509448307E-2},{"$f":"RevReq!AF61*$J319","v":7.5482456321532623E-2},{"$f":"RevReq!AG61*$J319","v":7.1546477548582177E-2},{"$f":"RevReq!AH61*$J319","v":6.761049877563173E-2},{"$f":"RevReq!AI61*$J319","v":6.3674520002681284E-2},{"$f":"RevReq!AJ61*$J319","v":5.9738541229730831E-2},{"$f":"RevReq!AK61*$J319","v":5.5802562456780377E-2},{"$f":"RevReq!AL61*$J319","v":5.1866583683829931E-2},{"$f":"RevReq!AM61*$J319","v":4.7930604910879485E-2},{"$f":"RevReq!AN61*$J319","v":4.3994626137929038E-2},{"$f":"RevReq!AO61*$J319","v":3.1003317549469205E-2},{"$f":"RevReq!AP61*$J319","v":4.4651458780032119E-8},{"$f":"RevReq!AQ61*$J319","v":2.9740795116588982E-8},{"$f":"RevReq!AR61*$J319","v":1.2294515617493334E-8},{"$f":"RevReq!AS61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!AT61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!AU61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!AV61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!AW61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!AX61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!AY61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!AZ61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!BA61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!BB61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!BC61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!BD61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!BE61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!BF61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!BG61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!BH61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!BI61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!BJ61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!BK61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!BL61*$J319","v":3.3569403011604695E-17},{"$f":"RevReq!BM61*$J319","v":3.3569403011604695E-17}]
[null,null,{"$f":"MAX($C$273:C319)+1","v":47},"Power Delivery","Growth","New Service","Capital",null,{"$f":"RevReq!K62*$J320","v":1902.4345828321875},0.90258099999999997,null,null,null,null,null,null,null,{"$f":"RevReq!O62*$J320","v":9.801235788618353},{"$f":"RevReq!P62*$J320","v":31.613663580198839},{"$f":"RevReq!Q62*$J320","v":56.449249965582979},{"$f":"RevReq!R62*$J320","v":81.801072216384711},{"$f":"RevReq!S62*$J320","v":108.46139867290836},{"$f":"RevReq!T62*$J320","v":136.76883406761877},{"$f":"RevReq!U62*$J320","v":164.86436183329957},{"$f":"RevReq!V62*$J320","v":177.13911963303264},{"$f":"RevReq!W62*$J320","v":173.84665331427018},{"$f":"RevReq!X62*$J320","v":170.55418699550776},{"$f":"RevReq!Y62*$J320","v":167.26172067674534},{"$f":"RevReq!Z62*$J320","v":163.96925435798289},{"$f":"RevReq!AA62*$J320","v":160.67678803922047},{"$f":"RevReq!AB62*$J320","v":157.38432172045802},{"$f":"RevReq!AC62*$J320","v":154.0918554016956},{"$f":"RevReq!AD62*$J320","v":150.79938908293317},{"$f":"RevReq!AE62*$J320","v":147.50692276417072},{"$f":"RevReq!AF62*$J320","v":144.2144564454083},{"$f":"RevReq!AG62*$J320","v":140.92199012664585},{"$f":"RevReq!AH62*$J320","v":137.62952380788343},{"$f":"RevReq!AI62*$J320","v":134.33705748912101},{"$f":"RevReq!AJ62*$J320","v":131.04459117035856},{"$f":"RevReq!AK62*$J320","v":127.75212485159615},{"$f":"RevReq!AL62*$J320","v":124.45965853283371},{"$f":"RevReq!AM62*$J320","v":121.16719221407129},{"$f":"RevReq!AN62*$J320","v":117.87472589530886},{"$f":"RevReq!AO62*$J320","v":114.58225957654642},{"$f":"RevReq!AP62*$J320","v":111.28979325778398},{"$f":"RevReq!AQ62*$J320","v":107.99732693902155},{"$f":"RevReq!AR62*$J320","v":104.70486062025914},{"$f":"RevReq!AS62*$J320","v":101.41239430149672},{"$f":"RevReq!AT62*$J320","v":98.119927982734282},{"$f":"RevReq!AU62*$J320","v":94.827461663971846},{"$f":"RevReq!AV62*$J320","v":91.53499534520941},{"$f":"RevReq!AW62*$J320","v":88.242529026446974},{"$f":"RevReq!AX62*$J320","v":84.950062707684552},{"$f":"RevReq!AY62*$J320","v":81.65759638892213},{"$f":"RevReq!AZ62*$J320","v":78.365130070159708},{"$f":"RevReq!BA62*$J320","v":75.072663751397272},{"$f":"RevReq!BB62*$J320","v":71.780197432634836},{"$f":"RevReq!BC62*$J320","v":68.4877311138724},{"$f":"RevReq!BD62*$J320","v":65.195264795109978},{"$f":"RevReq!BE62*$J320","v":61.902798476347549},{"$f":"RevReq!BF62*$J320","v":58.61033215758512},{"$f":"RevReq!BG62*$J320","v":55.317865838822691},{"$f":"RevReq!BH62*$J320","v":52.025399520060262},{"$f":"RevReq!BI62*$J320","v":48.732933201297833},{"$f":"RevReq!BJ62*$J320","v":45.440466882535397},{"$f":"RevReq!BK62*$J320","v":39.295610665369324},{"$f":"RevReq!BL62*$J320","v":32.374886563424489},{"$f":"RevReq!BM62*$J320","v":25.478900624795845}]
[null,null,{"$f":"MAX($C$273:C320)+1","v":48},"Power Delivery","Growth","Reserve Equip","Capital",null,{"$f":"RevReq!K63*$J321","v":959.48503701605227},0.90258099999999997,null,null,null,null,null,null,null,{"$f":"RevReq!O63*$J321","v":5.3579950981492184},{"$f":"RevReq!P63*$J321","v":15.483670810740918},{"$f":"RevReq!Q63*$J321","v":26.729375874076155},{"$f":"RevReq!R63*$J321","v":39.371530862626777},{"$f":"RevReq!S63*$J321","v":55.389013395569556},{"$f":"RevReq!T63*$J321","v":71.501536177396204},{"$f":"RevReq!U63*$J321","v":83.98216922475423},{"$f":"RevReq!V63*$J321","v":89.373032058523876},{"$f":"RevReq!W63*$J321","v":87.711833208430704},{"$f":"RevReq!X63*$J321","v":86.050634358337533},{"$f":"RevReq!Y63*$J321","v":84.389435508244361},{"$f":"RevReq!Z63*$J321","v":82.728236658151189},{"$f":"RevReq!AA63*$J321","v":81.067037808058032},{"$f":"RevReq!AB63*$J321","v":79.40583895796486},{"$f":"RevReq!AC63*$J321","v":77.744640107871675},{"$f":"RevReq!AD63*$J321","v":76.083441257778517},{"$f":"RevReq!AE63*$J321","v":74.422242407685346},{"$f":"RevReq!AF63*$J321","v":72.761043557592146},{"$f":"RevReq!AG63*$J321","v":71.099844707499003},{"$f":"RevReq!AH63*$J321","v":69.438645857405817},{"$f":"RevReq!AI63*$J321","v":67.777447007312659},{"$f":"RevReq!AJ63*$J321","v":66.116248157219488},{"$f":"RevReq!AK63*$J321","v":64.45504930712633},{"$f":"RevReq!AL63*$J321","v":62.793850457033145},{"$f":"RevReq!AM63*$J321","v":61.13265160693998},{"$f":"RevReq!AN63*$J321","v":59.471452756846809},{"$f":"RevReq!AO63*$J321","v":57.810253906753644},{"$f":"RevReq!AP63*$J321","v":56.14905505666048},{"$f":"RevReq!AQ63*$J321","v":54.487856206567308},{"$f":"RevReq!AR63*$J321","v":52.826657356474144},{"$f":"RevReq!AS63*$J321","v":51.165458506380972},{"$f":"RevReq!AT63*$J321","v":49.504259656287807},{"$f":"RevReq!AU63*$J321","v":47.843060806194629},{"$f":"RevReq!AV63*$J321","v":46.181861956101457},{"$f":"RevReq!AW63*$J321","v":44.520663106008293},{"$f":"RevReq!AX63*$J321","v":42.859464255915128},{"$f":"RevReq!AY63*$J321","v":41.198265405821957},{"$f":"RevReq!AZ63*$J321","v":39.537066555728785},{"$f":"RevReq!BA63*$J321","v":37.875867705635613},{"$f":"RevReq!BB63*$J321","v":36.214668855542442},{"$f":"RevReq!BC63*$J321","v":34.553470005449277},{"$f":"RevReq!BD63*$J321","v":32.892271155356106},{"$f":"RevReq!BE63*$J321","v":31.231072305262941},{"$f":"RevReq!BF63*$J321","v":29.569873455169773},{"$f":"RevReq!BG63*$J321","v":27.908674605076598},{"$f":"RevReq!BH63*$J321","v":26.24747575498343},{"$f":"RevReq!BI63*$J321","v":24.586276904890266},{"$f":"RevReq!BJ63*$J321","v":22.925078054797094},{"$f":"RevReq!BK63*$J321","v":19.704576742926147},{"$f":"RevReq!BL63*$J321","v":16.583318111588124},{"$f":"RevReq!BM63*$J321","v":13.131559526490415}]
[null,null,{"$f":"MAX($C$273:C321)+1","v":49},"Power Delivery","Growth","T&S Expansion","Capital",null,{"$f":"RevReq!K64*$J322","v":6.9968976834118743},0.90258099999999997,null,null,null,null,null,null,null,{"$f":"RevReq!O64*$J322","v":4.9417345070722693E-2},{"$f":"RevReq!P64*$J322","v":0.14206050658576963},{"$f":"RevReq!Q64*$J322","v":0.236540811807845},{"$f":"RevReq!R64*$J322","v":0.33187172294167006},{"$f":"RevReq!S64*$J322","v":0.42080582257411331},{"$f":"RevReq!T64*$J322","v":0.50967543081392419},{"$f":"RevReq!U64*$J322","v":0.59805959762809235},{"$f":"RevReq!V64*$J322","v":0.63648909360233241},{"$f":"RevReq!W64*$J322","v":0.62460361384935958},{"$f":"RevReq!X64*$J322","v":0.61271813409638665},{"$f":"RevReq!Y64*$J322","v":0.60083265434341371},{"$f":"RevReq!Z64*$J322","v":0.58894717459044077},{"$f":"RevReq!AA64*$J322","v":0.57706169483746783},{"$f":"RevReq!AB64*$J322","v":0.56517621508449489},{"$f":"RevReq!AC64*$J322","v":0.55329073533152218},{"$f":"RevReq!AD64*$J322","v":0.54140525557854913},{"$f":"RevReq!AE64*$J322","v":0.52951977582557619},{"$f":"RevReq!AF64*$J322","v":0.51763429607260325},{"$f":"RevReq!AG64*$J322","v":0.50574881631963042},{"$f":"RevReq!AH64*$J322","v":0.49386333656665748},{"$f":"RevReq!AI64*$J322","v":0.48197785681368455},{"$f":"RevReq!AJ64*$J322","v":0.47009237706071177},{"$f":"RevReq!AK64*$J322","v":0.45820689730773878},{"$f":"RevReq!AL64*$J322","v":0.44632141755476584},{"$f":"RevReq!AM64*$J322","v":0.43443593780179296},{"$f":"RevReq!AN64*$J322","v":0.42255045804882002},{"$f":"RevReq!AO64*$J322","v":0.41066497829584714},{"$f":"RevReq!AP64*$J322","v":0.3987794985428742},{"$f":"RevReq!AQ64*$J322","v":0.38689401878990126},{"$f":"RevReq!AR64*$J322","v":0.37500853903692838},{"$f":"RevReq!AS64*$J322","v":0.36312305928395544},{"$f":"RevReq!AT64*$J322","v":0.3512375795309825},{"$f":"RevReq!AU64*$J322","v":0.33935209977800962},{"$f":"RevReq!AV64*$J322","v":0.32746662002503668},{"$f":"RevReq!AW64*$J322","v":0.31558114027206374},{"$f":"RevReq!AX64*$J322","v":0.30369566051909086},{"$f":"RevReq!AY64*$J322","v":0.29181018076611798},{"$f":"RevReq!AZ64*$J322","v":0.27992470101314509},{"$f":"RevReq!BA64*$J322","v":0.26803922126017221},{"$f":"RevReq!BB64*$J322","v":0.25615374150719933},{"$f":"RevReq!BC64*$J322","v":0.24426826175422645},{"$f":"RevReq!BD64*$J322","v":0.23238278200125356},{"$f":"RevReq!BE64*$J322","v":0.22049730224828071},{"$f":"RevReq!BF64*$J322","v":0.20861182249530782},{"$f":"RevReq!BG64*$J322","v":0.19672634274233497},{"$f":"RevReq!BH64*$J322","v":0.18484086298936209},{"$f":"RevReq!BI64*$J322","v":0.1729553832363892},{"$f":"RevReq!BJ64*$J322","v":0.16106990348341632},{"$f":"RevReq!BK64*$J322","v":0.13480281523477364},{"$f":"RevReq!BL64*$J322","v":0.10966844616817219},{"$f":"RevReq!BM64*$J322","v":8.3750226676833753E-2}]
[null,null,{"$f":"MAX($C$273:C322)+1","v":50},"Power Delivery","Growth","Distribution Expansion","Capital",null,{"$f":"RevReq!K65*$J323","v":967.97811622752272},1,null,null,null,null,null,null,null,{"$f":"RevReq!O65*$J323","v":2.6105238568227889},{"$f":"RevReq!P65*$J323","v":8.7128264702353597},{"$f":"RevReq!Q65*$J323","v":16.031784037885895},{"$f":"RevReq!R65*$J323","v":25.617991040549896},{"$f":"RevReq!S65*$J323","v":40.313854907543359},{"$f":"RevReq!T65*$J323","v":60.908856805667483},{"$f":"RevReq!U65*$J323","v":88.333499843269863},{"$f":"RevReq!V65*$J323","v":102.97027670435465},{"$f":"RevReq!W65*$J323","v":100.71087679678718},{"$f":"RevReq!X65*$J323","v":98.45147688921972},{"$f":"RevReq!Y65*$J323","v":96.192076981652249},{"$f":"RevReq!Z65*$J323","v":93.932677074084779},{"$f":"RevReq!AA65*$J323","v":91.673277166517323},{"$f":"RevReq!AB65*$J323","v":89.413877258949853},{"$f":"RevReq!AC65*$J323","v":87.154477351382397},{"$f":"RevReq!AD65*$J323","v":84.895077443814927},{"$f":"RevReq!AE65*$J323","v":82.635677536247471},{"$f":"RevReq!AF65*$J323","v":80.37627762868},{"$f":"RevReq!AG65*$J323","v":78.116877721112544},{"$f":"RevReq!AH65*$J323","v":75.857477813545074},{"$f":"RevReq!AI65*$J323","v":73.598077905977618},{"$f":"RevReq!AJ65*$J323","v":71.338677998410162},{"$f":"RevReq!AK65*$J323","v":69.079278090842692},{"$f":"RevReq!AL65*$J323","v":66.819878183275222},{"$f":"RevReq!AM65*$J323","v":64.560478275707766},{"$f":"RevReq!AN65*$J323","v":62.301078368140303},{"$f":"RevReq!AO65*$J323","v":60.04167846057284},{"$f":"RevReq!AP65*$J323","v":57.782278553005376},{"$f":"RevReq!AQ65*$J323","v":55.522878645437906},{"$f":"RevReq!AR65*$J323","v":53.263478737870443},{"$f":"RevReq!AS65*$J323","v":51.00407883030298},{"$f":"RevReq!AT65*$J323","v":48.744678922735517},{"$f":"RevReq!AU65*$J323","v":46.485279015168054},{"$f":"RevReq!AV65*$J323","v":44.225879107600591},{"$f":"RevReq!AW65*$J323","v":41.966479200033127},{"$f":"RevReq!AX65*$J323","v":39.707079292465664},{"$f":"RevReq!AY65*$J323","v":37.447679384898201},{"$f":"RevReq!AZ65*$J323","v":35.188279477330738},{"$f":"RevReq!BA65*$J323","v":32.889367336933276},{"$f":"RevReq!BB65*$J323","v":29.592679474732812},{"$f":"RevReq!BC65*$J323","v":26.046243604297803},{"$f":"RevReq!BD65*$J323","v":22.463160107297632},{"$f":"RevReq!BE65*$J323","v":18.236292446941849},{"$f":"RevReq!BF65*$J323","v":12.970333695817255},{"$f":"RevReq!BG65*$J323","v":6.9273164662896392},{"$f":"RevReq!BH65*$J323","v":6.8750137367766416E-14},{"$f":"RevReq!BI65*$J323","v":6.8750137367766416E-14},{"$f":"RevReq!BJ65*$J323","v":6.8750137367766416E-14},{"$f":"RevReq!BK65*$J323","v":6.8750137367766416E-14},{"$f":"RevReq!BL65*$J323","v":6.8750137367766416E-14},{"$f":"RevReq!BM65*$J323","v":6.8750137367766416E-14}]
[null,null,{"$f":"MAX($C$273:C323)+1","v":51},"Power Delivery","Growth","MP Growth","Capital",null,{"$f":"RevReq!K66*$J324","v":3197.4302313478838},1,null,null,null,null,null,null,null,{"$f":"RevReq!O66*$J324","v":13.29903475620938},{"$f":"RevReq!P66*$J324","v":43.164640728447928},{"$f":"RevReq!Q66*$J324","v":73.564799036723542},{"$f":"RevReq!R66*$J324","v":111.79758613977521},{"$f":"RevReq!S66*$J324","v":177.35901350013879},{"$f":"RevReq!T66*$J324","v":240.94156234197834},{"$f":"RevReq!U66*$J324","v":292.5795887086432},{"$f":"RevReq!V66*$J324","v":318.3748330697274},{"$f":"RevReq!W66*$J324","v":311.52991204312872},{"$f":"RevReq!X66*$J324","v":304.68499101653009},{"$f":"RevReq!Y66*$J324","v":297.84006998993141},{"$f":"RevReq!Z66*$J324","v":290.99514896333272},{"$f":"RevReq!AA66*$J324","v":284.1502279367341},{"$f":"RevReq!AB66*$J324","v":277.30530691013536},{"$f":"RevReq!AC66*$J324","v":270.46038588353673},{"$f":"RevReq!AD66*$J324","v":263.61546485693805},{"$f":"RevReq!AE66*$J324","v":256.77054383033936},{"$f":"RevReq!AF66*$J324","v":249.92562280374068},{"$f":"RevReq!AG66*$J324","v":243.080701777142},{"$f":"RevReq!AH66*$J324","v":236.23578075054337},{"$f":"RevReq!AI66*$J324","v":229.39085972394469},{"$f":"RevReq!AJ66*$J324","v":222.545938697346},{"$f":"RevReq!AK66*$J324","v":215.70101767074732},{"$f":"RevReq!AL66*$J324","v":208.85609664414869},{"$f":"RevReq!AM66*$J324","v":202.01117561755001},{"$f":"RevReq!AN66*$J324","v":195.16625459095135},{"$f":"RevReq!AO66*$J324","v":188.3213335643527},{"$f":"RevReq!AP66*$J324","v":181.47641253775402},{"$f":"RevReq!AQ66*$J324","v":174.63149151115536},{"$f":"RevReq!AR66*$J324","v":167.78657048455671},{"$f":"RevReq!AS66*$J324","v":160.94164945795802},{"$f":"RevReq!AT66*$J324","v":154.09672843135937},{"$f":"RevReq!AU66*$J324","v":147.25180740476071},{"$f":"RevReq!AV66*$J324","v":140.40688637816203},{"$f":"RevReq!AW66*$J324","v":133.56196535156337},{"$f":"RevReq!AX66*$J324","v":126.71704432496469},{"$f":"RevReq!AY66*$J324","v":119.87212329836603},{"$f":"RevReq!AZ66*$J324","v":113.02720227176735},{"$f":"RevReq!BA66*$J324","v":106.1822812451687},{"$f":"RevReq!BB66*$J324","v":99.337360218570041},{"$f":"RevReq!BC66*$J324","v":89.95711660445491},{"$f":"RevReq!BD66*$J324","v":77.636421639750225},{"$f":"RevReq!BE66*$J324","v":65.707323943581059},{"$f":"RevReq!BF66*$J324","v":52.797260902820732},{"$f":"RevReq!BG66*$J324","v":35.328157433947695},{"$f":"RevReq!BH66*$J324","v":19.347907333752953},{"$f":"RevReq!BI66*$J324","v":6.7464417469754174},{"$f":"RevReq!BJ66*$J324","v":3.2083397438290996E-13},{"$f":"RevReq!BK66*$J324","v":3.2083397438290996E-13},{"$f":"RevReq!BL66*$J324","v":3.2083397438290996E-13},{"$f":"RevReq!BM66*$J324","v":3.2083397438290996E-13}]
[null,null,{"$f":"MAX($C$273:C324)+1","v":52},"Power Delivery","Growth","Existing Customer Increase","Capital",null,{"$f":"RevReq!K67*$J325","v":68.056576394764932},1,null,null,null,null,null,null,null,{"$f":"RevReq!O67*$J325","v":0.39032365228364313},{"$f":"RevReq!P67*$J325","v":1.2695698630996133},{"$f":"RevReq!Q67*$J325","v":2.3430481034545618},{"$f":"RevReq!R67*$J325","v":3.4908186212735868},{"$f":"RevReq!S67*$J325","v":4.4599117317861099},{"$f":"RevReq!T67*$J325","v":5.2715834839940188},{"$f":"RevReq!U67*$J325","v":6.0739460675415726},{"$f":"RevReq!V67*$J325","v":6.400807632513752},{"$f":"RevReq!W67*$J325","v":6.261392550746586},{"$f":"RevReq!X67*$J325","v":6.1219774689794191},{"$f":"RevReq!Y67*$J325","v":5.982562387212254},{"$f":"RevReq!Z67*$J325","v":5.8431473054450871},{"$f":"RevReq!AA67*$J325","v":5.7037322236779211},{"$f":"RevReq!AB67*$J325","v":5.5643171419107551},{"$f":"RevReq!AC67*$J325","v":5.4249020601435891},{"$f":"RevReq!AD67*$J325","v":5.2854869783764222},{"$f":"RevReq!AE67*$J325","v":5.1460718966092562},{"$f":"RevReq!AF67*$J325","v":5.0066568148420902},{"$f":"RevReq!AG67*$J325","v":4.8672417330749234},{"$f":"RevReq!AH67*$J325","v":4.7278266513077574},{"$f":"RevReq!AI67*$J325","v":4.5884115695405914},{"$f":"RevReq!AJ67*$J325","v":4.4489964877734245},{"$f":"RevReq!AK67*$J325","v":4.3095814060062585},{"$f":"RevReq!AL67*$J325","v":4.1701663242390925},{"$f":"RevReq!AM67*$J325","v":4.0307512424719256},{"$f":"RevReq!AN67*$J325","v":3.8913361607047592},{"$f":"RevReq!AO67*$J325","v":3.7519210789375932},{"$f":"RevReq!AP67*$J325","v":3.6125059971704268},{"$f":"RevReq!AQ67*$J325","v":3.4730909154032603},{"$f":"RevReq!AR67*$J325","v":3.3336758336360939},{"$f":"RevReq!AS67*$J325","v":3.1942607518689279},{"$f":"RevReq!AT67*$J325","v":3.0548456701017614},{"$f":"RevReq!AU67*$J325","v":2.915430588334595},{"$f":"RevReq!AV67*$J325","v":2.7760155065674286},{"$f":"RevReq!AW67*$J325","v":2.6366004248002621},{"$f":"RevReq!AX67*$J325","v":2.4971853430330961},{"$f":"RevReq!AY67*$J325","v":2.3577702612659297},{"$f":"RevReq!AZ67*$J325","v":2.2183551794987633},{"$f":"RevReq!BA67*$J325","v":2.0789400977315973},{"$f":"RevReq!BB67*$J325","v":1.9395250159644308},{"$f":"RevReq!BC67*$J325","v":1.72569879156794},{"$f":"RevReq!BD67*$J325","v":1.425056746004882},{"$f":"RevReq!BE67*$J325","v":1.1019147939048517},{"$f":"RevReq!BF67*$J325","v":0.7826130304364749},{"$f":"RevReq!BG67*$J325","v":0.51695842672963621},{"$f":"RevReq!BH67*$J325","v":0.29836887493332265},{"$f":"RevReq!BI67*$J325","v":9.6375376712672017E-2},{"$f":"RevReq!BJ67*$J325","v":-7.1614726424756683E-16},{"$f":"RevReq!BK67*$J325","v":-7.1614726424756683E-16},{"$f":"RevReq!BL67*$J325","v":-7.1614726424756683E-16},{"$f":"RevReq!BM67*$J325","v":-7.1614726424756683E-16}]
[null,null,{"$f":"MAX($C$273:C325)+1","v":53},"Power Delivery","Growth","Other","Capital",null,{"$f":"RevReq!K68*$J326","v":260.24470703996639},1,null,null,null,null,null,null,null,{"$f":"RevReq!O68*$J326","v":1.1156271691540713},{"$f":"RevReq!P68*$J326","v":3.4944284636251473},{"$f":"RevReq!Q68*$J326","v":6.9429384542984147},{"$f":"RevReq!R68*$J326","v":11.237937098600703},{"$f":"RevReq!S68*$J326","v":15.488722596565111},{"$f":"RevReq!T68*$J326","v":19.743345491699802},{"$f":"RevReq!U68*$J326","v":23.922227048112298},{"$f":"RevReq!V68*$J326","v":25.700734969837406},{"$f":"RevReq!W68*$J326","v":25.126988052695243},{"$f":"RevReq!X68*$J326","v":24.55324113555308},{"$f":"RevReq!Y68*$J326","v":23.979494218410917},{"$f":"RevReq!Z68*$J326","v":23.40574730126875},{"$f":"RevReq!AA68*$J326","v":22.832000384126587},{"$f":"RevReq!AB68*$J326","v":22.258253466984424},{"$f":"RevReq!AC68*$J326","v":21.684506549842261},{"$f":"RevReq!AD68*$J326","v":21.110759632700098},{"$f":"RevReq!AE68*$J326","v":20.537012715557932},{"$f":"RevReq!AF68*$J326","v":19.963265798415772},{"$f":"RevReq!AG68*$J326","v":19.389518881273606},{"$f":"RevReq!AH68*$J326","v":18.815771964131446},{"$f":"RevReq!AI68*$J326","v":18.242025046989284},{"$f":"RevReq!AJ68*$J326","v":17.668278129847121},{"$f":"RevReq!AK68*$J326","v":17.094531212704958},{"$f":"RevReq!AL68*$J326","v":16.520784295562795},{"$f":"RevReq!AM68*$J326","v":15.947037378420632},{"$f":"RevReq!AN68*$J326","v":15.373290461278469},{"$f":"RevReq!AO68*$J326","v":14.799543544136306},{"$f":"RevReq!AP68*$J326","v":14.225796626994139},{"$f":"RevReq!AQ68*$J326","v":13.652049709851976},{"$f":"RevReq!AR68*$J326","v":13.078302792709813},{"$f":"RevReq!AS68*$J326","v":12.50455587556765},{"$f":"RevReq!AT68*$J326","v":11.930808958425487},{"$f":"RevReq!AU68*$J326","v":11.357062041283324},{"$f":"RevReq!AV68*$J326","v":10.783315124141161},{"$f":"RevReq!AW68*$J326","v":10.209568206998998},{"$f":"RevReq!AX68*$J326","v":9.6358212898568354},{"$f":"RevReq!AY68*$J326","v":9.0620743727146724},{"$f":"RevReq!AZ68*$J326","v":8.4883274555725095},{"$f":"RevReq!BA68*$J326","v":7.8976946860586601},{"$f":"RevReq!BB68*$J326","v":6.8841219496771986},{"$f":"RevReq!BC68*$J326","v":5.8384101966921129},{"$f":"RevReq!BD68*$J326","v":4.4892890149112699},{"$f":"RevReq!BE68*$J326","v":3.2432889299346823},{"$f":"RevReq!BF68*$J326","v":2.0599307033845715},{"$f":"RevReq!BG68*$J326","v":0.96440833339451371},{"$f":"RevReq!BH68*$J326","v":2.5781301512912404E-14},{"$f":"RevReq!BI68*$J326","v":2.5781301512912404E-14},{"$f":"RevReq!BJ68*$J326","v":2.5781301512912404E-14},{"$f":"RevReq!BK68*$J326","v":2.5781301512912404E-14},{"$f":"RevReq!BL68*$J326","v":2.5781301512912404E-14},{"$f":"RevReq!BM68*$J326","v":2.5781301512912404E-14}]
[null,null,{"$f":"MAX($C$273:C326)+1","v":54},"Power Delivery","Reliability","T&S Planned Reliability","Capital",null,{"$f":"RevReq!K69*$J327","v":1129.017321284143},0.90258099999999997,null,null,null,null,null,null,null,{"$f":"RevReq!O69*$J327","v":3.4923201267965469},{"$f":"RevReq!P69*$J327","v":10.728955599089206},{"$f":"RevReq!Q69*$J327","v":21.590234147461054},{"$f":"RevReq!R69*$J327","v":36.563246572770041},{"$f":"RevReq!S69*$J327","v":54.262866113114256},{"$f":"RevReq!T69*$J327","v":75.925846390416808},{"$f":"RevReq!U69*$J327","v":99.832132217325977},{"$f":"RevReq!V69*$J327","v":110.89918589930262},{"$f":"RevReq!W69*$J327","v":108.85954152822067},{"$f":"RevReq!X69*$J327","v":106.81989715713871},{"$f":"RevReq!Y69*$J327","v":104.78025278605678},{"$f":"RevReq!Z69*$J327","v":102.74060841497482},{"$f":"RevReq!AA69*$J327","v":100.70096404389288},{"$f":"RevReq!AB69*$J327","v":98.661319672810905},{"$f":"RevReq!AC69*$J327","v":96.62167530172897},{"$f":"RevReq!AD69*$J327","v":94.582030930647008},{"$f":"RevReq!AE69*$J327","v":92.542386559565074},{"$f":"RevReq!AF69*$J327","v":90.502742188483097},{"$f":"RevReq!AG69*$J327","v":88.463097817401177},{"$f":"RevReq!AH69*$J327","v":86.423453446319215},{"$f":"RevReq!AI69*$J327","v":84.383809075237266},{"$f":"RevReq!AJ69*$J327","v":82.344164704155318},{"$f":"RevReq!AK69*$J327","v":80.30452033307337},{"$f":"RevReq!AL69*$J327","v":78.264875961991407},{"$f":"RevReq!AM69*$J327","v":76.225231590909459},{"$f":"RevReq!AN69*$J327","v":74.185587219827511},{"$f":"RevReq!AO69*$J327","v":72.145942848745548},{"$f":"RevReq!AP69*$J327","v":70.1062984776636},{"$f":"RevReq!AQ69*$J327","v":68.066654106581652},{"$f":"RevReq!AR69*$J327","v":66.027009735499703},{"$f":"RevReq!AS69*$J327","v":63.987365364417762},{"$f":"RevReq!AT69*$J327","v":61.947720993335807},{"$f":"RevReq!AU69*$J327","v":59.908076622253851},{"$f":"RevReq!AV69*$J327","v":57.868432251171896},{"$f":"RevReq!AW69*$J327","v":55.828787880089948},{"$f":"RevReq!AX69*$J327","v":53.789143509007992},{"$f":"RevReq!AY69*$J327","v":51.749499137926044},{"$f":"RevReq!AZ69*$J327","v":49.709854766844096},{"$f":"RevReq!BA69*$J327","v":47.670210395762147},{"$f":"RevReq!BB69*$J327","v":45.630566024680199},{"$f":"RevReq!BC69*$J327","v":43.590921653598244},{"$f":"RevReq!BD69*$J327","v":41.551277282516288},{"$f":"RevReq!BE69*$J327","v":39.51163291143434},{"$f":"RevReq!BF69*$J327","v":37.471988540352392},{"$f":"RevReq!BG69*$J327","v":35.432344169270436},{"$f":"RevReq!BH69*$J327","v":33.392699798188488},{"$f":"RevReq!BI69*$J327","v":31.353055427106536},{"$f":"RevReq!BJ69*$J327","v":29.313411056024588},{"$f":"RevReq!BK69*$J327","v":26.257419474600656},{"$f":"RevReq!BL69*$J327","v":23.080801796826794},{"$f":"RevReq!BM69*$J327","v":19.023055053685415}]
[null,null,{"$f":"MAX($C$273:C327)+1","v":55},"Power Delivery","Reliability","Distribution Automation","Capital",null,{"$f":"RevReq!K70*$J328","v":1690.7016914791488},1,null,null,null,null,null,null,null,{"$f":"RevReq!O70*$J328","v":13.473981298313925},{"$f":"RevReq!P70*$J328","v":37.62416799271702},{"$f":"RevReq!Q70*$J328","v":59.166535033001196},{"$f":"RevReq!R70*$J328","v":82.733363557256439},{"$f":"RevReq!S70*$J328","v":107.28990477588135},{"$f":"RevReq!T70*$J328","v":130.02417954667408},{"$f":"RevReq!U70*$J328","v":151.5289842709181},{"$f":"RevReq!V70*$J328","v":160.34900386505237},{"$f":"RevReq!W70*$J328","v":156.7362344692888},{"$f":"RevReq!X70*$J328","v":153.12346507352527},{"$f":"RevReq!Y70*$J328","v":149.5106956777617},{"$f":"RevReq!Z70*$J328","v":145.89792628199814},{"$f":"RevReq!AA70*$J328","v":142.28515688623457},{"$f":"RevReq!AB70*$J328","v":138.67238749047104},{"$f":"RevReq!AC70*$J328","v":135.05961809470747},{"$f":"RevReq!AD70*$J328","v":131.44684869894394},{"$f":"RevReq!AE70*$J328","v":127.83407930318037},{"$f":"RevReq!AF70*$J328","v":124.22130990741681},{"$f":"RevReq!AG70*$J328","v":120.60854051165327},{"$f":"RevReq!AH70*$J328","v":116.99577111588971},{"$f":"RevReq!AI70*$J328","v":113.38300172012615},{"$f":"RevReq!AJ70*$J328","v":109.77023232436258},{"$f":"RevReq!AK70*$J328","v":106.15746292859905},{"$f":"RevReq!AL70*$J328","v":102.54469353283548},{"$f":"RevReq!AM70*$J328","v":98.931924137071917},{"$f":"RevReq!AN70*$J328","v":95.319154741308367},{"$f":"RevReq!AO70*$J328","v":91.706385345544817},{"$f":"RevReq!AP70*$J328","v":88.093615949781253},{"$f":"RevReq!AQ70*$J328","v":84.480846554017688},{"$f":"RevReq!AR70*$J328","v":80.868077158254124},{"$f":"RevReq!AS70*$J328","v":77.255307762490574},{"$f":"RevReq!AT70*$J328","v":73.642538366727024},{"$f":"RevReq!AU70*$J328","v":70.02976897096346},{"$f":"RevReq!AV70*$J328","v":66.41699957519991},{"$f":"RevReq!AW70*$J328","v":62.80423017943636},{"$f":"RevReq!AX70*$J328","v":59.191460783672817},{"$f":"RevReq!AY70*$J328","v":55.578691387909274},{"$f":"RevReq!AZ70*$J328","v":51.965921992145724},{"$f":"RevReq!BA70*$J328","v":48.149213802712687},{"$f":"RevReq!BB70*$J328","v":39.293768676599768},{"$f":"RevReq!BC70*$J328","v":31.942910443598564},{"$f":"RevReq!BD70*$J328","v":24.860572069269757},{"$f":"RevReq!BE70*$J328","v":17.481203586582808},{"$f":"RevReq!BF70*$J328","v":10.886759286764519},{"$f":"RevReq!BG70*$J328","v":5.097358122543759},{"$f":"RevReq!BH70*$J328","v":1.1458356227961068E-13},{"$f":"RevReq!BI70*$J328","v":1.1458356227961068E-13},{"$f":"RevReq!BJ70*$J328","v":1.1458356227961068E-13},{"$f":"RevReq!BK70*$J328","v":1.1458356227961068E-13},{"$f":"RevReq!BL70*$J328","v":1.1458356227961068E-13},{"$f":"RevReq!BM70*$J328","v":1.1458356227961068E-13}]
[null,null,{"$f":"MAX($C$273:C328)+1","v":56},"Power Delivery","Reliability","Cable Rehab","Capital",null,{"$f":"RevReq!K71*$J329","v":423.37394831432806},1,null,null,null,null,null,null,null,{"$f":"RevReq!O71*$J329","v":2.5260245725185593},{"$f":"RevReq!P71*$J329","v":7.3044659032543802},{"$f":"RevReq!Q71*$J329","v":12.149342488585662},{"$f":"RevReq!R71*$J329","v":16.89266927738116},{"$f":"RevReq!S71*$J329","v":22.841263214457001},{"$f":"RevReq!T71*$J329","v":30.590421769436229},{"$f":"RevReq!U71*$J329","v":38.501965126049441},{"$f":"RevReq!V71*$J329","v":41.993988202418208},{"$f":"RevReq!W71*$J329","v":41.057810801099052},{"$f":"RevReq!X71*$J329","v":40.121633399779896},{"$f":"RevReq!Y71*$J329","v":39.185455998460732},{"$f":"RevReq!Z71*$J329","v":38.249278597141583},{"$f":"RevReq!AA71*$J329","v":37.313101195822426},{"$f":"RevReq!AB71*$J329","v":36.37692379450327},{"$f":"RevReq!AC71*$J329","v":35.440746393184114},{"$f":"RevReq!AD71*$J329","v":34.504568991864957},{"$f":"RevReq!AE71*$J329","v":33.568391590545801},{"$f":"RevReq!AF71*$J329","v":32.632214189226644},{"$f":"RevReq!AG71*$J329","v":31.696036787907488},{"$f":"RevReq!AH71*$J329","v":30.759859386588332},{"$f":"RevReq!AI71*$J329","v":29.823681985269182},{"$f":"RevReq!AJ71*$J329","v":28.887504583950026},{"$f":"RevReq!AK71*$J329","v":27.95132718263087},{"$f":"RevReq!AL71*$J329","v":27.015149781311713},{"$f":"RevReq!AM71*$J329","v":26.078972379992557},{"$f":"RevReq!AN71*$J329","v":25.1427949786734},{"$f":"RevReq!AO71*$J329","v":24.206617577354244},{"$f":"RevReq!AP71*$J329","v":23.270440176035088},{"$f":"RevReq!AQ71*$J329","v":22.334262774715931},{"$f":"RevReq!AR71*$J329","v":21.398085373396775},{"$f":"RevReq!AS71*$J329","v":20.461907972077618},{"$f":"RevReq!AT71*$J329","v":19.525730570758462},{"$f":"RevReq!AU71*$J329","v":18.589553169439313},{"$f":"RevReq!AV71*$J329","v":17.653375768120156},{"$f":"RevReq!AW71*$J329","v":16.717198366801007},{"$f":"RevReq!AX71*$J329","v":15.781020965481853},{"$f":"RevReq!AY71*$J329","v":14.844843564162698},{"$f":"RevReq!AZ71*$J329","v":13.908666162843545},{"$f":"RevReq!BA71*$J329","v":12.934255488619122},{"$f":"RevReq!BB71*$J329","v":11.011413766763681},{"$f":"RevReq!BC71*$J329","v":9.2714191451714356},{"$f":"RevReq!BD71*$J329","v":7.4872769284270433},{"$f":"RevReq!BE71*$J329","v":5.9351682836949973},{"$f":"RevReq!BF71*$J329","v":3.8371920921325193},{"$f":"RevReq!BG71*$J329","v":1.8155317919040839},{"$f":"RevReq!BH71*$J329","v":2.864589056990267E-14},{"$f":"RevReq!BI71*$J329","v":2.864589056990267E-14},{"$f":"RevReq!BJ71*$J329","v":2.864589056990267E-14},{"$f":"RevReq!BK71*$J329","v":2.864589056990267E-14},{"$f":"RevReq!BL71*$J329","v":2.864589056990267E-14},{"$f":"RevReq!BM71*$J329","v":2.864589056990267E-14}]
[null,null,{"$f":"MAX($C$273:C329)+1","v":57},"Power Delivery","Reliability","Overhead to Underground","Capital",null,{"$f":"RevReq!K72*$J330","v":55.381168429247907},1,null,null,null,null,null,null,null,{"$f":"RevReq!O72*$J330","v":0.24887473169856697},{"$f":"RevReq!P72*$J330","v":0.6174797645456368},{"$f":"RevReq!Q72*$J330","v":1.4671053951796318},{"$f":"RevReq!R72*$J330","v":2.5129752955567457},{"$f":"RevReq!S72*$J330","v":3.2798826273105712},{"$f":"RevReq!T72*$J330","v":4.1714946344672779},{"$f":"RevReq!U72*$J330","v":5.0428013174602224},{"$f":"RevReq!V72*$J330","v":5.4149742124183371},{"$f":"RevReq!W72*$J330","v":5.2980651289376857},{"$f":"RevReq!X72*$J330","v":5.1811560454570333},{"$f":"RevReq!Y72*$J330","v":5.064246961976381},{"$f":"RevReq!Z72*$J330","v":4.9473378784957287},{"$f":"RevReq!AA72*$J330","v":4.8304287950150764},{"$f":"RevReq!AB72*$J330","v":4.7135197115344241},{"$f":"RevReq!AC72*$J330","v":4.5966106280537726},{"$f":"RevReq!AD72*$J330","v":4.4797015445731203},{"$f":"RevReq!AE72*$J330","v":4.362792461092468},{"$f":"RevReq!AF72*$J330","v":4.2458833776118166},{"$f":"RevReq!AG72*$J330","v":4.1289742941311642},{"$f":"RevReq!AH72*$J330","v":4.0120652106505119},{"$f":"RevReq!AI72*$J330","v":3.8951561271698605},{"$f":"RevReq!AJ72*$J330","v":3.7782470436892082},{"$f":"RevReq!AK72*$J330","v":3.6613379602085567},{"$f":"RevReq!AL72*$J330","v":3.5444288767279044},{"$f":"RevReq!AM72*$J330","v":3.4275197932472521},{"$f":"RevReq!AN72*$J330","v":3.3106107097666007},{"$f":"RevReq!AO72*$J330","v":3.1937016262859483},{"$f":"RevReq!AP72*$J330","v":3.0767925428052969},{"$f":"RevReq!AQ72*$J330","v":2.9598834593246446},{"$f":"RevReq!AR72*$J330","v":2.8429743758439927},{"$f":"RevReq!AS72*$J330","v":2.7260652923633408},{"$f":"RevReq!AT72*$J330","v":2.6091562088826885},{"$f":"RevReq!AU72*$J330","v":2.4922471254020371},{"$f":"RevReq!AV72*$J330","v":2.3753380419213848},{"$f":"RevReq!AW72*$J330","v":2.2584289584407329},{"$f":"RevReq!AX72*$J330","v":2.141519874960081},{"$f":"RevReq!AY72*$J330","v":2.0246107914794287},{"$f":"RevReq!AZ72*$J330","v":1.9077017079987768},{"$f":"RevReq!BA72*$J330","v":1.7907926245181249},{"$f":"RevReq!BB72*$J330","v":1.6738835410374731},{"$f":"RevReq!BC72*$J330","v":1.5095290797302183},{"$f":"RevReq!BD72*$J330","v":1.3264250060038842},{"$f":"RevReq!BE72*$J330","v":1.0577383286445015},{"$f":"RevReq!BF72*$J330","v":0.76575998761925834},{"$f":"RevReq!BG72*$J330","v":0.54458274648260252},{"$f":"RevReq!BH72*$J330","v":0.31303970442109458},{"$f":"RevReq!BI72*$J330","v":0.10108904283548166},{"$f":"RevReq!BJ72*$J330","v":6.4453253782281011E-15},{"$f":"RevReq!BK72*$J330","v":6.4453253782281011E-15},{"$f":"RevReq!BL72*$J330","v":6.4453253782281011E-15},{"$f":"RevReq!BM72*$J330","v":6.4453253782281011E-15}]
[null,null,{"$f":"MAX($C$273:C330)+1","v":58},"Power Delivery","Reliability","MP Reliability","Capital",null,{"$f":"RevReq!K73*$J331","v":205.87212601262368},1,null,null,null,null,null,null,null,{"$f":"RevReq!O73*$J331","v":0.85099947386009289},{"$f":"RevReq!P73*$J331","v":1.7479272934653804},{"$f":"RevReq!Q73*$J331","v":1.7753587805151214},{"$f":"RevReq!R73*$J331","v":1.7383650631242142},{"$f":"RevReq!S73*$J331","v":3.2382387776048311},{"$f":"RevReq!T73*$J331","v":6.1204183594209427},{"$f":"RevReq!U73*$J331","v":15.793056395602491},{"$f":"RevReq!V73*$J331","v":23.853989683560997},{"$f":"RevReq!W73*$J331","v":23.358198204394998},{"$f":"RevReq!X73*$J331","v":22.862406725229},{"$f":"RevReq!Y73*$J331","v":22.366615246063002},{"$f":"RevReq!Z73*$J331","v":21.870823766897001},{"$f":"RevReq!AA73*$J331","v":21.375032287731003},{"$f":"RevReq!AB73*$J331","v":20.879240808565008},{"$f":"RevReq!AC73*$J331","v":20.383449329399006},{"$f":"RevReq!AD73*$J331","v":19.887657850233005},{"$f":"RevReq!AE73*$J331","v":19.39186637106701},{"$f":"RevReq!AF73*$J331","v":18.896074891901009},{"$f":"RevReq!AG73*$J331","v":18.400283412735011},{"$f":"RevReq!AH73*$J331","v":17.904491933569012},{"$f":"RevReq!AI73*$J331","v":17.408700454403011},{"$f":"RevReq!AJ73*$J331","v":16.912908975237016},{"$f":"RevReq!AK73*$J331","v":16.417117496071015},{"$f":"RevReq!AL73*$J331","v":15.921326016905017},{"$f":"RevReq!AM73*$J331","v":15.425534537739019},{"$f":"RevReq!AN73*$J331","v":14.92974305857302},{"$f":"RevReq!AO73*$J331","v":14.433951579407022},{"$f":"RevReq!AP73*$J331","v":13.938160100241024},{"$f":"RevReq!AQ73*$J331","v":13.442368621075026},{"$f":"RevReq!AR73*$J331","v":12.946577141909028},{"$f":"RevReq!AS73*$J331","v":12.45078566274303},{"$f":"RevReq!AT73*$J331","v":11.954994183577032},{"$f":"RevReq!AU73*$J331","v":11.459202704411034},{"$f":"RevReq!AV73*$J331","v":10.963411225245034},{"$f":"RevReq!AW73*$J331","v":10.467619746079036},{"$f":"RevReq!AX73*$J331","v":9.9718282669130378},{"$f":"RevReq!AY73*$J331","v":9.4760367877470397},{"$f":"RevReq!AZ73*$J331","v":8.9802453085810399},{"$f":"RevReq!BA73*$J331","v":8.4844538294150436},{"$f":"RevReq!BB73*$J331","v":7.9886623502490437},{"$f":"RevReq!BC73*$J331","v":7.330636676828103},{"$f":"RevReq!BD73*$J331","v":6.6777917258749664},{"$f":"RevReq!BE73*$J331","v":6.205677827872214},{"$f":"RevReq!BF73*$J331","v":5.7468800660971207},{"$f":"RevReq!BG73*$J331","v":4.995094520962561},{"$f":"RevReq!BH73*$J331","v":4.004955419822382},{"$f":"RevReq!BI73*$J331","v":1.7686014914645378},{"$f":"RevReq!BJ73*$J331","v":2.2916712455922139E-14},{"$f":"RevReq!BK73*$J331","v":2.2916712455922139E-14},{"$f":"RevReq!BL73*$J331","v":2.2916712455922139E-14},{"$f":"RevReq!BM73*$J331","v":2.2916712455922139E-14}]
[null,null,{"$f":"MAX($C$273:C331)+1","v":59},"Power Delivery","Reliability","Other Reliability","Capital",null,{"$f":"RevReq!K74*$J332","v":1036.0084898718098},1,null,null,null,null,null,null,null,{"$f":"RevReq!O74*$J332","v":5.5151352493800347},{"$f":"RevReq!P74*$J332","v":17.067241801823215},{"$f":"RevReq!Q74*$J332","v":30.036094099453123},{"$f":"RevReq!R74*$J332","v":46.839393418246402},{"$f":"RevReq!S74*$J332","v":66.523563047349157},{"$f":"RevReq!T74*$J332","v":82.866915759076448},{"$f":"RevReq!U74*$J332","v":95.329733533739073},{"$f":"RevReq!V74*$J332","v":100.13847049475328},{"$f":"RevReq!W74*$J332","v":97.891511681158562},{"$f":"RevReq!X74*$J332","v":95.644552867563817},{"$f":"RevReq!Y74*$J332","v":93.397594053969101},{"$f":"RevReq!Z74*$J332","v":91.150635240374385},{"$f":"RevReq!AA74*$J332","v":88.90367642677964},{"$f":"RevReq!AB74*$J332","v":86.656717613184924},{"$f":"RevReq!AC74*$J332","v":84.409758799590193},{"$f":"RevReq!AD74*$J332","v":82.162799985995463},{"$f":"RevReq!AE74*$J332","v":79.915841172400732},{"$f":"RevReq!AF74*$J332","v":77.668882358806002},{"$f":"RevReq!AG74*$J332","v":75.421923545211271},{"$f":"RevReq!AH74*$J332","v":73.174964731616541},{"$f":"RevReq!AI74*$J332","v":70.92800591802181},{"$f":"RevReq!AJ74*$J332","v":68.68104710442708},{"$f":"RevReq!AK74*$J332","v":66.434088290832349},{"$f":"RevReq!AL74*$J332","v":64.187129477237619},{"$f":"RevReq!AM74*$J332","v":61.940170663642888},{"$f":"RevReq!AN74*$J332","v":59.693211850048158},{"$f":"RevReq!AO74*$J332","v":57.446253036453427},{"$f":"RevReq!AP74*$J332","v":55.199294222858697},{"$f":"RevReq!AQ74*$J332","v":52.952335409263966},{"$f":"RevReq!AR74*$J332","v":50.705376595669236},{"$f":"RevReq!AS74*$J332","v":48.458417782074505},{"$f":"RevReq!AT74*$J332","v":46.211458968479775},{"$f":"RevReq!AU74*$J332","v":43.964500154885044},{"$f":"RevReq!AV74*$J332","v":41.717541341290314},{"$f":"RevReq!AW74*$J332","v":39.470582527695584},{"$f":"RevReq!AX74*$J332","v":37.223623714100853},{"$f":"RevReq!AY74*$J332","v":34.97666490050613},{"$f":"RevReq!AZ74*$J332","v":32.729706086911399},{"$f":"RevReq!BA74*$J332","v":30.399271572647301},{"$f":"RevReq!BB74*$J332","v":25.98116274831186},{"$f":"RevReq!BC74*$J332","v":21.537902535566548},{"$f":"RevReq!BD74*$J332","v":16.919245482273091},{"$f":"RevReq!BE74*$J332","v":11.433897830844758},{"$f":"RevReq!BF74*$J332","v":6.3650137783514467},{"$f":"RevReq!BG74*$J332","v":2.8927868233043275},{"$f":"RevReq!BH74*$J332","v":-2.2916712455922139E-14},{"$f":"RevReq!BI74*$J332","v":-2.2916712455922139E-14},{"$f":"RevReq!BJ74*$J332","v":-2.2916712455922139E-14},{"$f":"RevReq!BK74*$J332","v":-2.2916712455922139E-14},{"$f":"RevReq!BL74*$J332","v":-2.2916712455922139E-14},{"$f":"RevReq!BM74*$J332","v":-2.2916712455922139E-14}]
[null,null,{"$f":"MAX($C$273:C332)+1","v":60},"Power Delivery","Regulatory","Feeder Hardening","Capital",null,{"$f":"RevReq!K75*$J333","v":3417.4628578437009},1,null,null,null,null,null,null,null,{"$f":"RevReq!O75*$J333","v":35.594768295046585},{"$f":"RevReq!P75*$J333","v":101.6306418156211},{"$f":"RevReq!Q75*$J333","v":167.27615204850122},{"$f":"RevReq!R75*$J333","v":242.15194187699245},{"$f":"RevReq!S75*$J333","v":284.83143411181209},{"$f":"RevReq!T75*$J333","v":290.81981673546119},{"$f":"RevReq!U75*$J333","v":295.81456086020052},{"$f":"RevReq!V75*$J333","v":294.43140018283503},{"$f":"RevReq!W75*$J333","v":287.63614099856221},{"$f":"RevReq!X75*$J333","v":280.8408818142895},{"$f":"RevReq!Y75*$J333","v":274.04562263001674},{"$f":"RevReq!Z75*$J333","v":267.25036344574403},{"$f":"RevReq!AA75*$J333","v":260.45510426147126},{"$f":"RevReq!AB75*$J333","v":253.6598450771985},{"$f":"RevReq!AC75*$J333","v":246.86458589292579},{"$f":"RevReq!AD75*$J333","v":240.06932670865302},{"$f":"RevReq!AE75*$J333","v":233.27406752438026},{"$f":"RevReq!AF75*$J333","v":226.47880834010749},{"$f":"RevReq!AG75*$J333","v":219.68354915583473},{"$f":"RevReq!AH75*$J333","v":212.88828997156202},{"$f":"RevReq!AI75*$J333","v":206.09303078728925},{"$f":"RevReq!AJ75*$J333","v":199.29777160301654},{"$f":"RevReq!AK75*$J333","v":192.50251241874378},{"$f":"RevReq!AL75*$J333","v":185.70725323447104},{"$f":"RevReq!AM75*$J333","v":178.9119940501983},{"$f":"RevReq!AN75*$J333","v":172.11673486592554},{"$f":"RevReq!AO75*$J333","v":165.32147568165283},{"$f":"RevReq!AP75*$J333","v":158.52621649738006},{"$f":"RevReq!AQ75*$J333","v":151.73095731310733},{"$f":"RevReq!AR75*$J333","v":144.93569812883459},{"$f":"RevReq!AS75*$J333","v":138.14043894456182},{"$f":"RevReq!AT75*$J333","v":131.34517976028911},{"$f":"RevReq!AU75*$J333","v":124.54992057601636},{"$f":"RevReq!AV75*$J333","v":117.75466139174361},{"$f":"RevReq!AW75*$J333","v":110.95940220747087},{"$f":"RevReq!AX75*$J333","v":104.16414302319814},{"$f":"RevReq!AY75*$J333","v":97.368883838925385},{"$f":"RevReq!AZ75*$J333","v":90.573624654652647},{"$f":"RevReq!BA75*$J333","v":83.239612005734273},{"$f":"RevReq!BB75*$J333","v":62.560697845444381},{"$f":"RevReq!BC75*$J333","v":44.948304819643567},{"$f":"RevReq!BD75*$J333","v":26.519115026205764},{"$f":"RevReq!BE75*$J333","v":8.1892118232554409},{"$f":"RevReq!BF75*$J333","v":5.0900979826017441},{"$f":"RevReq!BG75*$J333","v":2.2189232284574443},{"$f":"RevReq!BH75*$J333","v":3.2083397438290996E-13},{"$f":"RevReq!BI75*$J333","v":3.2083397438290996E-13},{"$f":"RevReq!BJ75*$J333","v":3.2083397438290996E-13},{"$f":"RevReq!BK75*$J333","v":3.2083397438290996E-13},{"$f":"RevReq!BL75*$J333","v":3.2083397438290996E-13},{"$f":"RevReq!BM75*$J333","v":3.2083397438290996E-13}]
[null,null,{"$f":"MAX($C$273:C333)+1","v":61},{"$f":"D72","v":"Power Delivery"},"Regulatory","Pole Program","Capital",null,{"$f":"RevReq!K76*$J334","v":334.30910283648609},1,null,null,null,null,null,null,null,{"$f":"RevReq!O76*$J334","v":3.0127330352844188},{"$f":"RevReq!P76*$J334","v":8.8216118457228294},{"$f":"RevReq!Q76*$J334","v":14.980312176369878},{"$f":"RevReq!R76*$J334","v":21.095773097846802},{"$f":"RevReq!S76*$J334","v":24.943632378708326},{"$f":"RevReq!T76*$J334","v":27.105312769551933},{"$f":"RevReq!U76*$J334","v":29.23905844483815},{"$f":"RevReq!V76*$J334","v":29.96379318799114},{"$f":"RevReq!W76*$J334","v":29.279226275656562},{"$f":"RevReq!X76*$J334","v":28.594659363321984},{"$f":"RevReq!Y76*$J334","v":27.910092450987406},{"$f":"RevReq!Z76*$J334","v":27.225525538652832},{"$f":"RevReq!AA76*$J334","v":26.540958626318254},{"$f":"RevReq!AB76*$J334","v":25.856391713983676},{"$f":"RevReq!AC76*$J334","v":25.171824801649098},{"$f":"RevReq!AD76*$J334","v":24.48725788931452},{"$f":"RevReq!AE76*$J334","v":23.802690976979942},{"$f":"RevReq!AF76*$J334","v":23.118124064645365},{"$f":"RevReq!AG76*$J334","v":22.433557152310787},{"$f":"RevReq!AH76*$J334","v":21.748990239976209},{"$f":"RevReq!AI76*$J334","v":21.064423327641631},{"$f":"RevReq!AJ76*$J334","v":20.379856415307053},{"$f":"RevReq!AK76*$J334","v":19.695289502972475},{"$f":"RevReq!AL76*$J334","v":19.010722590637897},{"$f":"RevReq!AM76*$J334","v":18.326155678303319},{"$f":"RevReq!AN76*$J334","v":17.641588765968741},{"$f":"RevReq!AO76*$J334","v":16.957021853634163},{"$f":"RevReq!AP76*$J334","v":16.272454941299586},{"$f":"RevReq!AQ76*$J334","v":15.587888028965008},{"$f":"RevReq!AR76*$J334","v":14.90332111663043},{"$f":"RevReq!AS76*$J334","v":14.218754204295852},{"$f":"RevReq!AT76*$J334","v":13.534187291961274},{"$f":"RevReq!AU76*$J334","v":12.849620379626696},{"$f":"RevReq!AV76*$J334","v":12.165053467292118},{"$f":"RevReq!AW76*$J334","v":11.48048655495754},{"$f":"RevReq!AX76*$J334","v":10.795919642622962},{"$f":"RevReq!AY76*$J334","v":10.111352730288385},{"$f":"RevReq!AZ76*$J334","v":9.4267858179538067},{"$f":"RevReq!BA76*$J334","v":8.6966189357765344},{"$f":"RevReq!BB76*$J334","v":6.8336185696039928},{"$f":"RevReq!BC76*$J334","v":5.1448784956217395},{"$f":"RevReq!BD76*$J334","v":3.3477691007932493},{"$f":"RevReq!BE76*$J334","v":1.9226752321060347},{"$f":"RevReq!BF76*$J334","v":1.222223074693525},{"$f":"RevReq!BG76*$J334","v":0.57780400250907438},{"$f":"RevReq!BH76*$J334","v":0},{"$f":"RevReq!BI76*$J334","v":0},{"$f":"RevReq!BJ76*$J334","v":0},{"$f":"RevReq!BK76*$J334","v":0},{"$f":"RevReq!BL76*$J334","v":0},{"$f":"RevReq!BM76*$J334","v":0}]
[null,null,{"$f":"MAX($C$273:C334)+1","v":62},"Power Delivery","Regulatory","Lateral Hardening","Capital",null,{"$f":"RevReq!K77*$J335","v":287.58828962538661},1,null,null,null,null,null,null,null,{"$f":"RevReq!O77*$J335","v":0.13211825650081313},{"$f":"RevReq!P77*$J335","v":1.0593902162262756},{"$f":"RevReq!Q77*$J335","v":5.7261676363788965},{"$f":"RevReq!R77*$J335","v":17.465240599787872},{"$f":"RevReq!S77*$J335","v":25.426893404139953},{"$f":"RevReq!T77*$J335","v":25.901057958202706},{"$f":"RevReq!U77*$J335","v":26.897262432014042},{"$f":"RevReq!V77*$J335","v":27.20630776580856},{"$f":"RevReq!W77*$J335","v":26.591911478158281},{"$f":"RevReq!X77*$J335","v":25.977515190508001},{"$f":"RevReq!Y77*$J335","v":25.363118902857721},{"$f":"RevReq!Z77*$J335","v":24.748722615207441},{"$f":"RevReq!AA77*$J335","v":24.134326327557162},{"$f":"RevReq!AB77*$J335","v":23.519930039906882},{"$f":"RevReq!AC77*$J335","v":22.905533752256602},{"$f":"RevReq!AD77*$J335","v":22.291137464606322},{"$f":"RevReq!AE77*$J335","v":21.676741176956043},{"$f":"RevReq!AF77*$J335","v":21.062344889305763},{"$f":"RevReq!AG77*$J335","v":20.447948601655483},{"$f":"RevReq!AH77*$J335","v":19.833552314005203},{"$f":"RevReq!AI77*$J335","v":19.219156026354923},{"$f":"RevReq!AJ77*$J335","v":18.604759738704644},{"$f":"RevReq!AK77*$J335","v":17.990363451054364},{"$f":"RevReq!AL77*$J335","v":17.375967163404084},{"$f":"RevReq!AM77*$J335","v":16.761570875753804},{"$f":"RevReq!AN77*$J335","v":16.147174588103525},{"$f":"RevReq!AO77*$J335","v":15.532778300453245},{"$f":"RevReq!AP77*$J335","v":14.918382012802965},{"$f":"RevReq!AQ77*$J335","v":14.303985725152684},{"$f":"RevReq!AR77*$J335","v":13.689589437502402},{"$f":"RevReq!AS77*$J335","v":13.075193149852122},{"$f":"RevReq!AT77*$J335","v":12.460796862201841},{"$f":"RevReq!AU77*$J335","v":11.846400574551559},{"$f":"RevReq!AV77*$J335","v":11.232004286901279},{"$f":"RevReq!AW77*$J335","v":10.617607999250998},{"$f":"RevReq!AX77*$J335","v":10.003211711600716},{"$f":"RevReq!AY77*$J335","v":9.3888154239504349},{"$f":"RevReq!AZ77*$J335","v":8.7744191363001534},{"$f":"RevReq!BA77*$J335","v":8.1580231399330536},{"$f":"RevReq!BB77*$J335","v":7.4817693697418441},{"$f":"RevReq!BC77*$J335","v":6.5133541310979588},{"$f":"RevReq!BD77*$J335","v":4.3511032147813919},{"$f":"RevReq!BE77*$J335","v":0.93031540773560151},{"$f":"RevReq!BF77*$J335","v":0.70406272478446497},{"$f":"RevReq!BG77*$J335","v":0.37860472445814164},{"$f":"RevReq!BH77*$J335","v":-2.8645890569902673E-15},{"$f":"RevReq!BI77*$J335","v":-2.8645890569902673E-15},{"$f":"RevReq!BJ77*$J335","v":-2.8645890569902673E-15},{"$f":"RevReq!BK77*$J335","v":-2.8645890569902673E-15},{"$f":"RevReq!BL77*$J335","v":-2.8645890569902673E-15},{"$f":"RevReq!BM77*$J335","v":-2.8645890569902673E-15}]
[null,null,{"$f":"MAX($C$273:C335)+1","v":63},"Power Delivery","Regulatory","T&S Storm Secure","Capital",null,{"$f":"RevReq!K78*$J336","v":325.48108148096276},0.90258099999999997,null,null,null,null,null,null,null,{"$f":"RevReq!O78*$J336","v":2.9309225592841766},{"$f":"RevReq!P78*$J336","v":7.2913310307249306},{"$f":"RevReq!Q78*$J336","v":13.568682163581419},{"$f":"RevReq!R78*$J336","v":22.861907465507617},{"$f":"RevReq!S78*$J336","v":27.423306071232577},{"$f":"RevReq!T78*$J336","v":27.53464314244739},{"$f":"RevReq!U78*$J336","v":27.407455817237736},{"$f":"RevReq!V78*$J336","v":27.02751670121382},{"$f":"RevReq!W78*$J336","v":26.512610213017535},{"$f":"RevReq!X78*$J336","v":25.997703724821253},{"$f":"RevReq!Y78*$J336","v":25.482797236624968},{"$f":"RevReq!Z78*$J336","v":24.967890748428683},{"$f":"RevReq!AA78*$J336","v":24.452984260232402},{"$f":"RevReq!AB78*$J336","v":23.93807777203612},{"$f":"RevReq!AC78*$J336","v":23.423171283839839},{"$f":"RevReq!AD78*$J336","v":22.908264795643554},{"$f":"RevReq!AE78*$J336","v":22.393358307447269},{"$f":"RevReq!AF78*$J336","v":21.878451819250987},{"$f":"RevReq!AG78*$J336","v":21.363545331054706},{"$f":"RevReq!AH78*$J336","v":20.848638842858421},{"$f":"RevReq!AI78*$J336","v":20.333732354662139},{"$f":"RevReq!AJ78*$J336","v":19.818825866465854},{"$f":"RevReq!AK78*$J336","v":19.303919378269573},{"$f":"RevReq!AL78*$J336","v":18.789012890073288},{"$f":"RevReq!AM78*$J336","v":18.274106401877006},{"$f":"RevReq!AN78*$J336","v":17.759199913680725},{"$f":"RevReq!AO78*$J336","v":17.244293425484443},{"$f":"RevReq!AP78*$J336","v":16.729386937288155},{"$f":"RevReq!AQ78*$J336","v":16.214480449091869},{"$f":"RevReq!AR78*$J336","v":15.699573960895588},{"$f":"RevReq!AS78*$J336","v":15.184667472699303},{"$f":"RevReq!AT78*$J336","v":14.669760984503018},{"$f":"RevReq!AU78*$J336","v":14.154854496306733},{"$f":"RevReq!AV78*$J336","v":13.63994800811045},{"$f":"RevReq!AW78*$J336","v":13.125041519914166},{"$f":"RevReq!AX78*$J336","v":12.610135031717881},{"$f":"RevReq!AY78*$J336","v":12.095228543521596},{"$f":"RevReq!AZ78*$J336","v":11.580322055325311},{"$f":"RevReq!BA78*$J336","v":11.065415567129028},{"$f":"RevReq!BB78*$J336","v":10.550509078932743},{"$f":"RevReq!BC78*$J336","v":10.03560259073646},{"$f":"RevReq!BD78*$J336","v":9.5206961025401764},{"$f":"RevReq!BE78*$J336","v":9.0057896143438914},{"$f":"RevReq!BF78*$J336","v":8.4908831261476063},{"$f":"RevReq!BG78*$J336","v":7.9759766379513213},{"$f":"RevReq!BH78*$J336","v":7.4610701497550371},{"$f":"RevReq!BI78*$J336","v":6.946163661558753},{"$f":"RevReq!BJ78*$J336","v":6.4312571733624679},{"$f":"RevReq!BK78*$J336","v":5.0633833572284441},{"$f":"RevReq!BL78*$J336","v":4.0927752094061063},{"$f":"RevReq!BM78*$J336","v":2.2347857811562184}]
[null,null,{"$f":"MAX($C$273:C336)+1","v":64},"Power Delivery","Regulatory","Storm Mitigation","Capital",null,{"$f":"RevReq!K79*$J337","v":4.8226887397299549},1,null,null,null,null,null,null,null,{"$f":"RevReq!O79*$J337","v":-1.0229956368570567E-3},{"$f":"RevReq!P79*$J337","v":-2.0252919696164664E-3},{"$f":"RevReq!Q79*$J337","v":-1.9838933614211725E-3},{"$f":"RevReq!R79*$J337","v":0.12598477380894521},{"$f":"RevReq!S79*$J337","v":0.35721453085232185},{"$f":"RevReq!T79*$J337","v":0.4806923416813445},{"$f":"RevReq!U79*$J337","v":0.49567488022159656},{"$f":"RevReq!V79*$J337","v":0.48524791399827105},{"$f":"RevReq!W79*$J337","v":0.47482094777494543},{"$f":"RevReq!X79*$J337","v":0.46439398155161993},{"$f":"RevReq!Y79*$J337","v":0.45396701532829442},{"$f":"RevReq!Z79*$J337","v":0.4435400491049688},{"$f":"RevReq!AA79*$J337","v":0.4331130828816433},{"$f":"RevReq!AB79*$J337","v":0.42268611665831779},{"$f":"RevReq!AC79*$J337","v":0.41225915043499217},{"$f":"RevReq!AD79*$J337","v":0.40183218421166667},{"$f":"RevReq!AE79*$J337","v":0.39140521798834116},{"$f":"RevReq!AF79*$J337","v":0.38097825176501554},{"$f":"RevReq!AG79*$J337","v":0.37055128554169003},{"$f":"RevReq!AH79*$J337","v":0.36012431931836453},{"$f":"RevReq!AI79*$J337","v":0.34969735309503891},{"$f":"RevReq!AJ79*$J337","v":0.33927038687171329},{"$f":"RevReq!AK79*$J337","v":0.32884342064838779},{"$f":"RevReq!AL79*$J337","v":0.31841645442506228},{"$f":"RevReq!AM79*$J337","v":0.30798948820173666},{"$f":"RevReq!AN79*$J337","v":0.29756252197841115},{"$f":"RevReq!AO79*$J337","v":0.28713555575508565},{"$f":"RevReq!AP79*$J337","v":0.27670858953176014},{"$f":"RevReq!AQ79*$J337","v":0.26628162330843463},{"$f":"RevReq!AR79*$J337","v":0.25585465708510907},{"$f":"RevReq!AS79*$J337","v":0.24542769086178354},{"$f":"RevReq!AT79*$J337","v":0.235000724638458},{"$f":"RevReq!AU79*$J337","v":0.2245737584151325},{"$f":"RevReq!AV79*$J337","v":0.21414679219180693},{"$f":"RevReq!AW79*$J337","v":0.2037198259684814},{"$f":"RevReq!AX79*$J337","v":0.19329285974515586},{"$f":"RevReq!AY79*$J337","v":0.18286589352183036},{"$f":"RevReq!AZ79*$J337","v":0.1724389272985048},{"$f":"RevReq!BA79*$J337","v":0.16201196107517929},{"$f":"RevReq!BB79*$J337","v":0.15158499485185375},{"$f":"RevReq!BC79*$J337","v":0.14135305210147942},{"$f":"RevReq!BD79*$J337","v":0.1311004100470074},{"$f":"RevReq!BE79*$J337","v":0.12063204521548657},{"$f":"RevReq!BF79*$J337","v":8.5775677834117367E-2},{"$f":"RevReq!BG79*$J337","v":3.332867275481366E-2},{"$f":"RevReq!BH79*$J337","v":5.2519263205591032E-3},{"$f":"RevReq!BI79*$J337","v":3.5807363212378341E-16},{"$f":"RevReq!BJ79*$J337","v":3.5807363212378341E-16},{"$f":"RevReq!BK79*$J337","v":3.5807363212378341E-16},{"$f":"RevReq!BL79*$J337","v":3.5807363212378341E-16},{"$f":"RevReq!BM79*$J337","v":3.5807363212378341E-16}]
[null,null,{"$f":"MAX($C$273:C337)+1","v":65},"Power Delivery","Regulatory","T&S Inspections","Capital",null,{"$f":"RevReq!K80*$J338","v":242.05874719203615},{"$f":"$N76","v":0.90258099999999997},null,null,null,null,null,null,null,{"$f":"RevReq!O80*$J338","v":2.1318825839294129},{"$f":"RevReq!P80*$J338","v":6.2625705166592756},{"$f":"RevReq!Q80*$J338","v":11.372137997856278},{"$f":"RevReq!R80*$J338","v":16.241642472526511},{"$f":"RevReq!S80*$J338","v":18.319809593931964},{"$f":"RevReq!T80*$J338","v":19.095607824633412},{"$f":"RevReq!U80*$J338","v":20.56709073060679},{"$f":"RevReq!V80*$J338","v":21.34617685795013},{"$f":"RevReq!W80*$J338","v":20.874130203829388},{"$f":"RevReq!X80*$J338","v":20.402083549708649},{"$f":"RevReq!Y80*$J338","v":19.930036895587907},{"$f":"RevReq!Z80*$J338","v":19.457990241467172},{"$f":"RevReq!AA80*$J338","v":18.98594358734643},{"$f":"RevReq!AB80*$J338","v":18.513896933225691},{"$f":"RevReq!AC80*$J338","v":18.041850279104956},{"$f":"RevReq!AD80*$J338","v":17.569803624984218},{"$f":"RevReq!AE80*$J338","v":17.097756970863475},{"$f":"RevReq!AF80*$J338","v":16.62571031674274},{"$f":"RevReq!AG80*$J338","v":16.153663662621998},{"$f":"RevReq!AH80*$J338","v":15.681617008501258},{"$f":"RevReq!AI80*$J338","v":15.209570354380519},{"$f":"RevReq!AJ80*$J338","v":14.737523700259782},{"$f":"RevReq!AK80*$J338","v":14.265477046139042},{"$f":"RevReq!AL80*$J338","v":13.793430392018301},{"$f":"RevReq!AM80*$J338","v":13.321383737897563},{"$f":"RevReq!AN80*$J338","v":12.849337083776822},{"$f":"RevReq!AO80*$J338","v":12.377290429656085},{"$f":"RevReq!AP80*$J338","v":11.905243775535345},{"$f":"RevReq!AQ80*$J338","v":11.433197121414606},{"$f":"RevReq!AR80*$J338","v":10.961150467293866},{"$f":"RevReq!AS80*$J338","v":10.489103813173127},{"$f":"RevReq!AT80*$J338","v":10.017057159052387},{"$f":"RevReq!AU80*$J338","v":9.545010504931648},{"$f":"RevReq!AV80*$J338","v":9.0729638508109094},{"$f":"RevReq!AW80*$J338","v":8.6009171966901707},{"$f":"RevReq!AX80*$J338","v":8.1288705425694303},{"$f":"RevReq!AY80*$J338","v":7.6568238884486908},{"$f":"RevReq!AZ80*$J338","v":7.184777234327953},{"$f":"RevReq!BA80*$J338","v":6.7127305802072135},{"$f":"RevReq!BB80*$J338","v":6.2406839260864739},{"$f":"RevReq!BC80*$J338","v":5.3622160415493259},{"$f":"RevReq!BD80*$J338","v":4.1376097192186236},{"$f":"RevReq!BE80*$J338","v":2.7947432787055173},{"$f":"RevReq!BF80*$J338","v":1.5834092161811746},{"$f":"RevReq!BG80*$J338","v":0.98778542764307109},{"$f":"RevReq!BH80*$J338","v":0.67999390939711857},{"$f":"RevReq!BI80*$J338","v":0.25859839641202931},{"$f":"RevReq!BJ80*$J338","v":-2.5855236556473325E-15},{"$f":"RevReq!BK80*$J338","v":-2.5855236556473325E-15},{"$f":"RevReq!BL80*$J338","v":-2.5855236556473325E-15},{"$f":"RevReq!BM80*$J338","v":-2.5855236556473325E-15}]
[null,null,{"$f":"MAX($C$273:C338)+1","v":66},"Power Delivery","Regulatory","Other","Capital",null,{"$f":"RevReq!K81*$J339","v":0},1,null,null,null,null,null,null,null,{"$f":"RevReq!O81*$J339","v":0},{"$f":"RevReq!P81*$J339","v":0},{"$f":"RevReq!Q81*$J339","v":0},{"$f":"RevReq!R81*$J339","v":0},{"$f":"RevReq!S81*$J339","v":0},{"$f":"RevReq!T81*$J339","v":0},{"$f":"RevReq!U81*$J339","v":0},{"$f":"RevReq!V81*$J339","v":0},{"$f":"RevReq!W81*$J339","v":0},{"$f":"RevReq!X81*$J339","v":0},{"$f":"RevReq!Y81*$J339","v":0},{"$f":"RevReq!Z81*$J339","v":0},{"$f":"RevReq!AA81*$J339","v":0},{"$f":"RevReq!AB81*$J339","v":0},{"$f":"RevReq!AC81*$J339","v":0},{"$f":"RevReq!AD81*$J339","v":0},{"$f":"RevReq!AE81*$J339","v":0},{"$f":"RevReq!AF81*$J339","v":0},{"$f":"RevReq!AG81*$J339","v":0},{"$f":"RevReq!AH81*$J339","v":0},{"$f":"RevReq!AI81*$J339","v":0},{"$f":"RevReq!AJ81*$J339","v":0},{"$f":"RevReq!AK81*$J339","v":0},{"$f":"RevReq!AL81*$J339","v":0},{"$f":"RevReq!AM81*$J339","v":0},{"$f":"RevReq!AN81*$J339","v":0},{"$f":"RevReq!AO81*$J339","v":0},{"$f":"RevReq!AP81*$J339","v":0},{"$f":"RevReq!AQ81*$J339","v":0},{"$f":"RevReq!AR81*$J339","v":0},{"$f":"RevReq!AS81*$J339","v":0},{"$f":"RevReq!AT81*$J339","v":0},{"$f":"RevReq!AU81*$J339","v":0},{"$f":"RevReq!AV81*$J339","v":0},{"$f":"RevReq!AW81*$J339","v":0},{"$f":"RevReq!AX81*$J339","v":0},{"$f":"RevReq!AY81*$J339","v":0},{"$f":"RevReq!AZ81*$J339","v":0},{"$f":"RevReq!BA81*$J339","v":0},{"$f":"RevReq!BB81*$J339","v":0},{"$f":"RevReq!BC81*$J339","v":0},{"$f":"RevReq!BD81*$J339","v":0},{"$f":"RevReq!BE81*$J339","v":0},{"$f":"RevReq!BF81*$J339","v":0},{"$f":"RevReq!BG81*$J339","v":0},{"$f":"RevReq!BH81*$J339","v":0},{"$f":"RevReq!BI81*$J339","v":0},{"$f":"RevReq!BJ81*$J339","v":0},{"$f":"RevReq!BK81*$J339","v":0},{"$f":"RevReq!BL81*$J339","v":0},{"$f":"RevReq!BM81*$J339","v":0}]
[null,null,{"$f":"MAX($C$273:C339)+1","v":67},"Power Delivery","Regulatory","Relocations","Capital",null,{"$f":"RevReq!K82*$J340","v":283.61325730328474},1,null,null,null,null,null,null,null,{"$f":"RevReq!O82*$J340","v":1.6772801351330617},{"$f":"RevReq!P82*$J340","v":5.388185097095346},{"$f":"RevReq!Q82*$J340","v":9.5263852527818749},{"$f":"RevReq!R82*$J340","v":13.30332506242573},{"$f":"RevReq!S82*$J340","v":17.063924663362858},{"$f":"RevReq!T82*$J340","v":21.234183481893051},{"$f":"RevReq!U82*$J340","v":25.342680505214702},{"$f":"RevReq!V82*$J340","v":27.07536256867553},{"$f":"RevReq!W82*$J340","v":26.48778004571308},{"$f":"RevReq!X82*$J340","v":25.900197522750634},{"$f":"RevReq!Y82*$J340","v":25.312614999788188},{"$f":"RevReq!Z82*$J340","v":24.725032476825742},{"$f":"RevReq!AA82*$J340","v":24.137449953863296},{"$f":"RevReq!AB82*$J340","v":23.549867430900846},{"$f":"RevReq!AC82*$J340","v":22.9622849079384},{"$f":"RevReq!AD82*$J340","v":22.374702384975954},{"$f":"RevReq!AE82*$J340","v":21.787119862013505},{"$f":"RevReq!AF82*$J340","v":21.199537339051062},{"$f":"RevReq!AG82*$J340","v":20.611954816088613},{"$f":"RevReq!AH82*$J340","v":20.024372293126167},{"$f":"RevReq!AI82*$J340","v":19.43678977016372},{"$f":"RevReq!AJ82*$J340","v":18.849207247201271},{"$f":"RevReq!AK82*$J340","v":18.261624724238825},{"$f":"RevReq!AL82*$J340","v":17.674042201276379},{"$f":"RevReq!AM82*$J340","v":17.086459678313929},{"$f":"RevReq!AN82*$J340","v":16.498877155351483},{"$f":"RevReq!AO82*$J340","v":15.911294632389039},{"$f":"RevReq!AP82*$J340","v":15.323712109426591},{"$f":"RevReq!AQ82*$J340","v":14.736129586464145},{"$f":"RevReq!AR82*$J340","v":14.148547063501697},{"$f":"RevReq!AS82*$J340","v":13.560964540539251},{"$f":"RevReq!AT82*$J340","v":12.973382017576803},{"$f":"RevReq!AU82*$J340","v":12.385799494614357},{"$f":"RevReq!AV82*$J340","v":11.798216971651911},{"$f":"RevReq!AW82*$J340","v":11.210634448689463},{"$f":"RevReq!AX82*$J340","v":10.623051925727015},{"$f":"RevReq!AY82*$J340","v":10.035469402764569},{"$f":"RevReq!AZ82*$J340","v":9.4478868798021232},{"$f":"RevReq!BA82*$J340","v":8.8603043568396753},{"$f":"RevReq!BB82*$J340","v":8.2727218338772293},{"$f":"RevReq!BC82*$J340","v":7.3653833068025278},{"$f":"RevReq!BD82*$J340","v":6.0978235252831663},{"$f":"RevReq!BE82*$J340","v":4.8101321833908326},{"$f":"RevReq!BF82*$J340","v":3.6608777422216563},{"$f":"RevReq!BG82*$J340","v":2.579796154951687},{"$f":"RevReq!BH82*$J340","v":1.4867238461436851},{"$f":"RevReq!BI82*$J340","v":0.47957875470144962},{"$f":"RevReq!BJ82*$J340","v":1.4322945284951335E-14},{"$f":"RevReq!BK82*$J340","v":1.4322945284951335E-14},{"$f":"RevReq!BL82*$J340","v":1.4322945284951335E-14},{"$f":"RevReq!BM82*$J340","v":1.4322945284951335E-14}]
[null,null,{"$f":"MAX($C$273:C340)+1","v":68},"Power Delivery","Regulatory","Regulatory Comliance","Capital",null,{"$f":"RevReq!K83*$J341","v":134.9028663877406},1,null,null,null,null,null,null,null,{"$f":"RevReq!O83*$J341","v":0.81103210275498316},{"$f":"RevReq!P83*$J341","v":2.5710575988980162},{"$f":"RevReq!Q83*$J341","v":4.546313287447437},{"$f":"RevReq!R83*$J341","v":6.5844975253196578},{"$f":"RevReq!S83*$J341","v":8.4908854164972425},{"$f":"RevReq!T83*$J341","v":10.279589631759505},{"$f":"RevReq!U83*$J341","v":12.047972803674462},{"$f":"RevReq!V83*$J341","v":12.783159342409359},{"$f":"RevReq!W83*$J341","v":12.505242609640295},{"$f":"RevReq!X83*$J341","v":12.227325876871229},{"$f":"RevReq!Y83*$J341","v":11.949409144102164},{"$f":"RevReq!Z83*$J341","v":11.6714924113331},{"$f":"RevReq!AA83*$J341","v":11.393575678564035},{"$f":"RevReq!AB83*$J341","v":11.115658945794971},{"$f":"RevReq!AC83*$J341","v":10.837742213025907},{"$f":"RevReq!AD83*$J341","v":10.559825480256841},{"$f":"RevReq!AE83*$J341","v":10.281908747487776},{"$f":"RevReq!AF83*$J341","v":10.003992014718712},{"$f":"RevReq!AG83*$J341","v":9.7260752819496474},{"$f":"RevReq!AH83*$J341","v":9.4481585491805813},{"$f":"RevReq!AI83*$J341","v":9.1702418164115151},{"$f":"RevReq!AJ83*$J341","v":8.8923250836424508},{"$f":"RevReq!AK83*$J341","v":8.6144083508733864},{"$f":"RevReq!AL83*$J341","v":8.336491618104322},{"$f":"RevReq!AM83*$J341","v":8.0585748853352559},{"$f":"RevReq!AN83*$J341","v":7.7806581525661915},{"$f":"RevReq!AO83*$J341","v":7.5027414197971272},{"$f":"RevReq!AP83*$J341","v":7.224824687028061},{"$f":"RevReq!AQ83*$J341","v":6.9469079542589984},{"$f":"RevReq!AR83*$J341","v":6.6689912214899332},{"$f":"RevReq!AS83*$J341","v":6.3910744887208697},{"$f":"RevReq!AT83*$J341","v":6.1131577559518053},{"$f":"RevReq!AU83*$J341","v":5.835241023182741},{"$f":"RevReq!AV83*$J341","v":5.5573242904136766},{"$f":"RevReq!AW83*$J341","v":5.2794075576446122},{"$f":"RevReq!AX83*$J341","v":5.0014908248755479},{"$f":"RevReq!AY83*$J341","v":4.7235740921064835},{"$f":"RevReq!AZ83*$J341","v":4.4456573593374191},{"$f":"RevReq!BA83*$J341","v":4.1677406265683548},{"$f":"RevReq!BB83*$J341","v":3.8898238937992908},{"$f":"RevReq!BC83*$J341","v":3.4572923301790164},{"$f":"RevReq!BD83*$J341","v":2.8571270050042621},{"$f":"RevReq!BE83*$J341","v":2.2450222757773703},{"$f":"RevReq!BF83*$J341","v":1.654126253787368},{"$f":"RevReq!BG83*$J341","v":1.1232636482704279},{"$f":"RevReq!BH83*$J341","v":0.64829197353949819},{"$f":"RevReq!BI83*$J341","v":0.20939974181169069},{"$f":"RevReq!BJ83*$J341","v":1.0026061699465936E-14},{"$f":"RevReq!BK83*$J341","v":1.0026061699465936E-14},{"$f":"RevReq!BL83*$J341","v":1.0026061699465936E-14},{"$f":"RevReq!BM83*$J341","v":1.0026061699465936E-14}]
[null,null,{"$f":"MAX($C$273:C341)+1","v":69},"Power Delivery","Regulatory","Compliance","Capital",null,{"$f":"RevReq!K84*$J342","v":175.69362461795546},1,null,null,null,null,null,null,null,{"$f":"RevReq!O84*$J342","v":2.4368745532252047},{"$f":"RevReq!P84*$J342","v":5.5746546878212149},{"$f":"RevReq!Q84*$J342","v":6.9878161388750044},{"$f":"RevReq!R84*$J342","v":8.2835826235637864},{"$f":"RevReq!S84*$J342","v":10.138349739664587},{"$f":"RevReq!T84*$J342","v":12.874443538769171},{"$f":"RevReq!U84*$J342","v":15.465312215913704},{"$f":"RevReq!V84*$J342","v":16.405961796317918},{"$f":"RevReq!W84*$J342","v":16.035198198856456},{"$f":"RevReq!X84*$J342","v":15.664434601394996},{"$f":"RevReq!Y84*$J342","v":15.293671003933536},{"$f":"RevReq!Z84*$J342","v":14.922907406472074},{"$f":"RevReq!AA84*$J342","v":14.552143809010614},{"$f":"RevReq!AB84*$J342","v":14.181380211549154},{"$f":"RevReq!AC84*$J342","v":13.810616614087692},{"$f":"RevReq!AD84*$J342","v":13.439853016626232},{"$f":"RevReq!AE84*$J342","v":13.069089419164772},{"$f":"RevReq!AF84*$J342","v":12.698325821703312},{"$f":"RevReq!AG84*$J342","v":12.32756222424185},{"$f":"RevReq!AH84*$J342","v":11.95679862678039},{"$f":"RevReq!AI84*$J342","v":11.58603502931893},{"$f":"RevReq!AJ84*$J342","v":11.21527143185747},{"$f":"RevReq!AK84*$J342","v":10.844507834396008},{"$f":"RevReq!AL84*$J342","v":10.473744236934548},{"$f":"RevReq!AM84*$J342","v":10.102980639473088},{"$f":"RevReq!AN84*$J342","v":9.7322170420116265},{"$f":"RevReq!AO84*$J342","v":9.3614534445501665},{"$f":"RevReq!AP84*$J342","v":8.9906898470887064},{"$f":"RevReq!AQ84*$J342","v":8.6199262496272446},{"$f":"RevReq!AR84*$J342","v":8.2491626521657864},{"$f":"RevReq!AS84*$J342","v":7.8783990547043246},{"$f":"RevReq!AT84*$J342","v":7.5076354572428645},{"$f":"RevReq!AU84*$J342","v":7.1368718597814036},{"$f":"RevReq!AV84*$J342","v":6.7661082623199427},{"$f":"RevReq!AW84*$J342","v":6.3953446648584826},{"$f":"RevReq!AX84*$J342","v":6.0245810673970226},{"$f":"RevReq!AY84*$J342","v":5.6538174699355617},{"$f":"RevReq!AZ84*$J342","v":5.2830538724741007},{"$f":"RevReq!BA84*$J342","v":4.8754063543877217},{"$f":"RevReq!BB84*$J342","v":3.5750804896843347},{"$f":"RevReq!BC84*$J342","v":3.0110446548671175},{"$f":"RevReq!BD84*$J342","v":2.469920100281489},{"$f":"RevReq!BE84*$J342","v":1.9930873982644652},{"$f":"RevReq!BF84*$J342","v":1.2763478768239311},{"$f":"RevReq!BG84*$J342","v":0.53767039878470846},{"$f":"RevReq!BH84*$J342","v":8.5937671709708019E-15},{"$f":"RevReq!BI84*$J342","v":8.5937671709708019E-15},{"$f":"RevReq!BJ84*$J342","v":8.5937671709708019E-15},{"$f":"RevReq!BK84*$J342","v":8.5937671709708019E-15},{"$f":"RevReq!BL84*$J342","v":8.5937671709708019E-15},{"$f":"RevReq!BM84*$J342","v":8.5937671709708019E-15}]
[null,null,{"$f":"MAX($C$273:C342)+1","v":70},"Power Delivery","Other","Fleet","Capital",null,{"$f":"RevReq!K85*$J343","v":360.42831879441661},0.90258099999999997,null,null,null,null,null,null,null,{"$f":"RevReq!O85*$J343","v":3.9868507990532085},{"$f":"RevReq!P85*$J343","v":11.426893784444061},{"$f":"RevReq!Q85*$J343","v":19.319151418356359},{"$f":"RevReq!R85*$J343","v":27.358410967222255},{"$f":"RevReq!S85*$J343","v":33.26847343041721},{"$f":"RevReq!T85*$J343","v":37.438475390474927},{"$f":"RevReq!U85*$J343","v":42.429950408065991},{"$f":"RevReq!V85*$J343","v":44.487358518879063},{"$f":"RevReq!W85*$J343","v":42.339491901631135},{"$f":"RevReq!X85*$J343","v":40.191625284383207},{"$f":"RevReq!Y85*$J343","v":38.043758667135286},{"$f":"RevReq!Z85*$J343","v":35.895892049887358},{"$f":"RevReq!AA85*$J343","v":33.748025432639437},{"$f":"RevReq!AB85*$J343","v":31.600158815391509},{"$f":"RevReq!AC85*$J343","v":29.452292198143581},{"$f":"RevReq!AD85*$J343","v":25.531340550964405},{"$f":"RevReq!AE85*$J343","v":20.650546706723397},{"$f":"RevReq!AF85*$J343","v":15.697054508776372},{"$f":"RevReq!AG85*$J343","v":11.007033947833204},{"$f":"RevReq!AH85*$J343","v":7.387673855155775},{"$f":"RevReq!AI85*$J343","v":4.5675180429710283},{"$f":"RevReq!AJ85*$J343","v":1.4709779778818275},{"$f":"RevReq!AK85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!AL85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!AM85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!AN85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!AO85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!AP85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!AQ85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!AR85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!AS85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!AT85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!AU85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!AV85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!AW85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!AX85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!AY85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!AZ85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!BA85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!BB85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!BC85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!BD85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!BE85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!BF85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!BG85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!BH85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!BI85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!BJ85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!BK85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!BL85*$J343","v":-1.034209462258933E-14},{"$f":"RevReq!BM85*$J343","v":-1.034209462258933E-14}]
[null,null,{"$f":"MAX($C$273:C343)+1","v":71},"Power Delivery","Other","Outside Requests","Capital",null,{"$f":"RevReq!K86*$J344","v":260.34873093403615},1,null,null,null,null,null,null,null,{"$f":"RevReq!O86*$J344","v":2.5918480728249649},{"$f":"RevReq!P86*$J344","v":10.01246801390127},{"$f":"RevReq!Q86*$J344","v":17.729322390646267},{"$f":"RevReq!R86*$J344","v":20.761867275546603},{"$f":"RevReq!S86*$J344","v":21.041676636491999},{"$f":"RevReq!T86*$J344","v":21.312049935542024},{"$f":"RevReq!U86*$J344","v":21.574377969917371},{"$f":"RevReq!V86*$J344","v":21.451373693646392},{"$f":"RevReq!W86*$J344","v":20.950761701376365},{"$f":"RevReq!X86*$J344","v":20.450149709106338},{"$f":"RevReq!Y86*$J344","v":19.949537716836311},{"$f":"RevReq!Z86*$J344","v":19.448925724566283},{"$f":"RevReq!AA86*$J344","v":18.948313732296256},{"$f":"RevReq!AB86*$J344","v":18.447701740026229},{"$f":"RevReq!AC86*$J344","v":17.947089747756202},{"$f":"RevReq!AD86*$J344","v":17.446477755486171},{"$f":"RevReq!AE86*$J344","v":16.945865763216144},{"$f":"RevReq!AF86*$J344","v":16.445253770946117},{"$f":"RevReq!AG86*$J344","v":15.94464177867609},{"$f":"RevReq!AH86*$J344","v":15.444029786406062},{"$f":"RevReq!AI86*$J344","v":14.943417794136035},{"$f":"RevReq!AJ86*$J344","v":14.442805801866006},{"$f":"RevReq!AK86*$J344","v":13.942193809595979},{"$f":"RevReq!AL86*$J344","v":13.441581817325952},{"$f":"RevReq!AM86*$J344","v":12.940969825055925},{"$f":"RevReq!AN86*$J344","v":12.440357832785896},{"$f":"RevReq!AO86*$J344","v":11.939745840515869},{"$f":"RevReq!AP86*$J344","v":11.439133848245842},{"$f":"RevReq!AQ86*$J344","v":10.938521855975814},{"$f":"RevReq!AR86*$J344","v":10.437909863705787},{"$f":"RevReq!AS86*$J344","v":9.93729787143576},{"$f":"RevReq!AT86*$J344","v":9.4366858791657329},{"$f":"RevReq!AU86*$J344","v":8.9360738868957057},{"$f":"RevReq!AV86*$J344","v":8.4354618946256767},{"$f":"RevReq!AW86*$J344","v":7.9348499023556496},{"$f":"RevReq!AX86*$J344","v":7.4342379100856224},{"$f":"RevReq!AY86*$J344","v":6.9336259178155952},{"$f":"RevReq!AZ86*$J344","v":6.4330139255455672},{"$f":"RevReq!BA86*$J344","v":5.8931723724171849},{"$f":"RevReq!BB86*$J344","v":4.3420787344350931},{"$f":"RevReq!BC86*$J344","v":2.0638330644521643},{"$f":"RevReq!BD86*$J344","v":0.72290609902163983},{"$f":"RevReq!BE86*$J344","v":0.51895904145454763},{"$f":"RevReq!BF86*$J344","v":0.33068092438512364},{"$f":"RevReq!BG86*$J344","v":0.15481657091154963},{"$f":"RevReq!BH86*$J344","v":-2.8645890569902673E-15},{"$f":"RevReq!BI86*$J344","v":-2.8645890569902673E-15},{"$f":"RevReq!BJ86*$J344","v":-2.8645890569902673E-15},{"$f":"RevReq!BK86*$J344","v":-2.8645890569902673E-15},{"$f":"RevReq!BL86*$J344","v":-2.8645890569902673E-15},{"$f":"RevReq!BM86*$J344","v":-2.8645890569902673E-15}]
[null,null,{"$f":"MAX($C$273:C344)+1","v":72},"Power Delivery","Other","MP Outside Requests","Capital",null,{"$f":"RevReq!K87*$J345","v":94.659978301362699},1,null,null,null,null,null,null,null,{"$f":"RevReq!O87*$J345","v":1.018650236737227},{"$f":"RevReq!P87*$J345","v":2.5797403238403032},{"$f":"RevReq!Q87*$J345","v":3.2090112051499249},{"$f":"RevReq!R87*$J345","v":3.5220277800840538},{"$f":"RevReq!S87*$J345","v":5.5735606787630001},{"$f":"RevReq!T87*$J345","v":7.807153197466528},{"$f":"RevReq!U87*$J345","v":8.6013628636376698},{"$f":"RevReq!V87*$J345","v":8.890506949800141},{"$f":"RevReq!W87*$J345","v":8.6968661178126734},{"$f":"RevReq!X87*$J345","v":8.5032252858252075},{"$f":"RevReq!Y87*$J345","v":8.3095844538377399},{"$f":"RevReq!Z87*$J345","v":8.1159436218502741},{"$f":"RevReq!AA87*$J345","v":7.9223027898628082},{"$f":"RevReq!AB87*$J345","v":7.7286619578753406},{"$f":"RevReq!AC87*$J345","v":7.5350211258878748},{"$f":"RevReq!AD87*$J345","v":7.3413802939004071},{"$f":"RevReq!AE87*$J345","v":7.1477394619129413},{"$f":"RevReq!AF87*$J345","v":6.9540986299254737},{"$f":"RevReq!AG87*$J345","v":6.7604577979380078},{"$f":"RevReq!AH87*$J345","v":6.566816965950542},{"$f":"RevReq!AI87*$J345","v":6.3731761339630744},{"$f":"RevReq!AJ87*$J345","v":6.1795353019756085},{"$f":"RevReq!AK87*$J345","v":5.9858944699881409},{"$f":"RevReq!AL87*$J345","v":5.7922536380006751},{"$f":"RevReq!AM87*$J345","v":5.5986128060132083},{"$f":"RevReq!AN87*$J345","v":5.4049719740257416},{"$f":"RevReq!AO87*$J345","v":5.2113311420382749},{"$f":"RevReq!AP87*$J345","v":5.0176903100508081},{"$f":"RevReq!AQ87*$J345","v":4.8240494780633423},{"$f":"RevReq!AR87*$J345","v":4.6304086460758755},{"$f":"RevReq!AS87*$J345","v":4.4367678140884088},{"$f":"RevReq!AT87*$J345","v":4.2431269821009421},{"$f":"RevReq!AU87*$J345","v":4.0494861501134753},{"$f":"RevReq!AV87*$J345","v":3.8558453181260086},{"$f":"RevReq!AW87*$J345","v":3.6622044861385423},{"$f":"RevReq!AX87*$J345","v":3.4685636541510756},{"$f":"RevReq!AY87*$J345","v":3.2749228221636093},{"$f":"RevReq!AZ87*$J345","v":3.0812819901761417},{"$f":"RevReq!BA87*$J345","v":2.8876411581886745},{"$f":"RevReq!BB87*$J345","v":2.6940003262012069},{"$f":"RevReq!BC87*$J345","v":2.3061644265774923},{"$f":"RevReq!BD87*$J345","v":1.8316000483280697},{"$f":"RevReq!BE87*$J345","v":1.5605802080012889},{"$f":"RevReq!BF87*$J345","v":1.3610179460248204},{"$f":"RevReq!BG87*$J345","v":0.83623940407569652},{"$f":"RevReq!BH87*$J345","v":0.31156358377490323},{"$f":"RevReq!BI87*$J345","v":9.9787494577032704E-2},{"$f":"RevReq!BJ87*$J345","v":4.296883585485401E-15},{"$f":"RevReq!BK87*$J345","v":4.296883585485401E-15},{"$f":"RevReq!BL87*$J345","v":4.296883585485401E-15},{"$f":"RevReq!BM87*$J345","v":4.296883585485401E-15}]
[null,null,{"$f":"MAX($C$273:C345)+1","v":73},"Power Delivery","Other","Streetlight Restoration","Capital",null,{"$f":"RevReq!K88*$J346","v":152.99780308943679},1,null,null,null,null,null,null,null,{"$f":"RevReq!O88*$J346","v":0.84843448527175291},{"$f":"RevReq!P88*$J346","v":2.6173375610807108},{"$f":"RevReq!Q88*$J346","v":4.865296128704502},{"$f":"RevReq!R88*$J346","v":7.4081945030391392},{"$f":"RevReq!S88*$J346","v":9.67888878772367},{"$f":"RevReq!T88*$J346","v":11.788445644884824},{"$f":"RevReq!U88*$J346","v":13.872536070983461},{"$f":"RevReq!V88*$J346","v":14.736908744294428},{"$f":"RevReq!W88*$J346","v":14.406015178168424},{"$f":"RevReq!X88*$J346","v":14.07512161204242},{"$f":"RevReq!Y88*$J346","v":13.744228045916419},{"$f":"RevReq!Z88*$J346","v":13.413334479790414},{"$f":"RevReq!AA88*$J346","v":13.082440913664414},{"$f":"RevReq!AB88*$J346","v":12.751547347538409},{"$f":"RevReq!AC88*$J346","v":12.420653781412408},{"$f":"RevReq!AD88*$J346","v":12.089760215286404},{"$f":"RevReq!AE88*$J346","v":11.758866649160403},{"$f":"RevReq!AF88*$J346","v":11.427973083034402},{"$f":"RevReq!AG88*$J346","v":11.097079516908398},{"$f":"RevReq!AH88*$J346","v":10.766185950782395},{"$f":"RevReq!AI88*$J346","v":10.435292384656393},{"$f":"RevReq!AJ88*$J346","v":10.10439881853039},{"$f":"RevReq!AK88*$J346","v":9.7735052524043873},{"$f":"RevReq!AL88*$J346","v":9.4426116862783829},{"$f":"RevReq!AM88*$J346","v":9.111718120152382},{"$f":"RevReq!AN88*$J346","v":8.7808245540263776},{"$f":"RevReq!AO88*$J346","v":8.4499309879003768},{"$f":"RevReq!AP88*$J346","v":8.1190374217743724},{"$f":"RevReq!AQ88*$J346","v":7.7881438556483706},{"$f":"RevReq!AR88*$J346","v":7.457250289522368},{"$f":"RevReq!AS88*$J346","v":7.1263567233963654},{"$f":"RevReq!AT88*$J346","v":6.7954631572703628},{"$f":"RevReq!AU88*$J346","v":6.4645695911443601},{"$f":"RevReq!AV88*$J346","v":6.1336760250183575},{"$f":"RevReq!AW88*$J346","v":5.8027824588923549},{"$f":"RevReq!AX88*$J346","v":5.4718888927663523},{"$f":"RevReq!AY88*$J346","v":5.1409953266403496},{"$f":"RevReq!AZ88*$J346","v":4.810101760514347},{"$f":"RevReq!BA88*$J346","v":4.4663665033095858},{"$f":"RevReq!BB88*$J346","v":3.8015934766514929},{"$f":"RevReq!BC88*$J346","v":3.1319831769224886},{"$f":"RevReq!BD88*$J346","v":2.3420813966012615},{"$f":"RevReq!BE88*$J346","v":1.6426950306597774},{"$f":"RevReq!BF88*$J346","v":1.0467259610715109},{"$f":"RevReq!BG88*$J346","v":0.49005095149181394},{"$f":"RevReq!BH88*$J346","v":1.1458356227961069E-14},{"$f":"RevReq!BI88*$J346","v":1.1458356227961069E-14},{"$f":"RevReq!BJ88*$J346","v":1.1458356227961069E-14},{"$f":"RevReq!BK88*$J346","v":1.1458356227961069E-14},{"$f":"RevReq!BL88*$J346","v":1.1458356227961069E-14},{"$f":"RevReq!BM88*$J346","v":1.1458356227961069E-14}]
[null,null,{"$f":"MAX($C$273:C346)+1","v":74},"Power Delivery","Other","Restoration","Capital",null,{"$f":"RevReq!K89*$J347","v":1105.2383010127166},1,null,null,null,null,null,null,null,{"$f":"RevReq!O89*$J347","v":7.0811047368496896},{"$f":"RevReq!P89*$J347","v":21.881424428253069},{"$f":"RevReq!Q89*$J347","v":37.436015760129067},{"$f":"RevReq!R89*$J347","v":53.767539769163506},{"$f":"RevReq!S89*$J347","v":69.761728000530482},{"$f":"RevReq!T89*$J347","v":84.747912748813548},{"$f":"RevReq!U89*$J347","v":99.556285495898067},{"$f":"RevReq!V89*$J347","v":105.68809770498368},{"$f":"RevReq!W89*$J347","v":103.31126492624227},{"$f":"RevReq!X89*$J347","v":100.9344321475009},{"$f":"RevReq!Y89*$J347","v":98.557599368759497},{"$f":"RevReq!Z89*$J347","v":96.180766590018123},{"$f":"RevReq!AA89*$J347","v":93.803933811276721},{"$f":"RevReq!AB89*$J347","v":91.427101032535347},{"$f":"RevReq!AC89*$J347","v":89.050268253793945},{"$f":"RevReq!AD89*$J347","v":86.673435475052557},{"$f":"RevReq!AE89*$J347","v":84.296602696311169},{"$f":"RevReq!AF89*$J347","v":81.919769917569766},{"$f":"RevReq!AG89*$J347","v":79.542937138828378},{"$f":"RevReq!AH89*$J347","v":77.16610436008699},{"$f":"RevReq!AI89*$J347","v":74.789271581345588},{"$f":"RevReq!AJ89*$J347","v":72.4124388026042},{"$f":"RevReq!AK89*$J347","v":70.035606023862812},{"$f":"RevReq!AL89*$J347","v":67.658773245121409},{"$f":"RevReq!AM89*$J347","v":65.281940466380021},{"$f":"RevReq!AN89*$J347","v":62.905107687638626},{"$f":"RevReq!AO89*$J347","v":60.528274908897238},{"$f":"RevReq!AP89*$J347","v":58.151442130155843},{"$f":"RevReq!AQ89*$J347","v":55.774609351414448},{"$f":"RevReq!AR89*$J347","v":53.397776572673052},{"$f":"RevReq!AS89*$J347","v":51.020943793931664},{"$f":"RevReq!AT89*$J347","v":48.644111015190276},{"$f":"RevReq!AU89*$J347","v":46.267278236448874},{"$f":"RevReq!AV89*$J347","v":43.890445457707486},{"$f":"RevReq!AW89*$J347","v":41.513612678966098},{"$f":"RevReq!AX89*$J347","v":39.136779900224703},{"$f":"RevReq!AY89*$J347","v":36.759947121483307},{"$f":"RevReq!AZ89*$J347","v":34.383114342741919},{"$f":"RevReq!BA89*$J347","v":31.899103742842257},{"$f":"RevReq!BB89*$J347","v":26.735126610118485},{"$f":"RevReq!BC89*$J347","v":21.566517687104348},{"$f":"RevReq!BD89*$J347","v":16.608253550591616},{"$f":"RevReq!BE89*$J347","v":11.689485250038093},{"$f":"RevReq!BF89*$J347","v":7.4487237412613334},{"$f":"RevReq!BG89*$J347","v":3.4884860247995517},{"$f":"RevReq!BH89*$J347","v":0},{"$f":"RevReq!BI89*$J347","v":0},{"$f":"RevReq!BJ89*$J347","v":0},{"$f":"RevReq!BK89*$J347","v":0},{"$f":"RevReq!BL89*$J347","v":0},{"$f":"RevReq!BM89*$J347","v":0}]
[null,null,{"$f":"MAX($C$273:C347)+1","v":75},"Power Delivery","Other","Other Requests","Capital",null,{"$f":"RevReq!K90*$J348","v":635.72706453130809},1,null,null,null,null,null,null,null,{"$f":"RevReq!O90*$J348","v":2.8117505821329942},{"$f":"RevReq!P90*$J348","v":8.5658489702216905},{"$f":"RevReq!Q90*$J348","v":14.537856146580598},{"$f":"RevReq!R90*$J348","v":21.297304414714368},{"$f":"RevReq!S90*$J348","v":32.147420962782796},{"$f":"RevReq!T90*$J348","v":45.036528719105135},{"$f":"RevReq!U90*$J348","v":58.171947210027362},{"$f":"RevReq!V90*$J348","v":64.820556562756309},{"$f":"RevReq!W90*$J348","v":63.384498498338615},{"$f":"RevReq!X90*$J348","v":61.948440433920908},{"$f":"RevReq!Y90*$J348","v":60.512382369503214},{"$f":"RevReq!Z90*$J348","v":59.076324305085507},{"$f":"RevReq!AA90*$J348","v":57.640266240667813},{"$f":"RevReq!AB90*$J348","v":56.204208176250106},{"$f":"RevReq!AC90*$J348","v":54.768150111832412},{"$f":"RevReq!AD90*$J348","v":53.332092047414704},{"$f":"RevReq!AE90*$J348","v":51.896033982997011},{"$f":"RevReq!AF90*$J348","v":50.459975918579303},{"$f":"RevReq!AG90*$J348","v":49.02391785416161},{"$f":"RevReq!AH90*$J348","v":47.587859789743902},{"$f":"RevReq!AI90*$J348","v":46.151801725326209},{"$f":"RevReq!AJ90*$J348","v":44.715743660908501},{"$f":"RevReq!AK90*$J348","v":43.279685596490808},{"$f":"RevReq!AL90*$J348","v":41.8436275320731},{"$f":"RevReq!AM90*$J348","v":40.407569467655392},{"$f":"RevReq!AN90*$J348","v":38.971511403237692},{"$f":"RevReq!AO90*$J348","v":37.535453338819991},{"$f":"RevReq!AP90*$J348","v":36.099395274402283},{"$f":"RevReq!AQ90*$J348","v":34.663337209984576},{"$f":"RevReq!AR90*$J348","v":33.227279145566882},{"$f":"RevReq!AS90*$J348","v":31.791221081149175},{"$f":"RevReq!AT90*$J348","v":30.355163016731471},{"$f":"RevReq!AU90*$J348","v":28.919104952313766},{"$f":"RevReq!AV90*$J348","v":27.483046887896066},{"$f":"RevReq!AW90*$J348","v":26.046988823478362},{"$f":"RevReq!AX90*$J348","v":24.610930759060658},{"$f":"RevReq!AY90*$J348","v":23.174872694642957},{"$f":"RevReq!AZ90*$J348","v":21.738814630225253},{"$f":"RevReq!BA90*$J348","v":20.260198615850214},{"$f":"RevReq!BB90*$J348","v":17.719285375054255},{"$f":"RevReq!BC90*$J348","v":15.22221117160656},{"$f":"RevReq!BD90*$J348","v":12.782380386188191},{"$f":"RevReq!BE90*$J348","v":10.133011997500656},{"$f":"RevReq!BF90*$J348","v":6.3570363187213639},{"$f":"RevReq!BG90*$J348","v":3.3146581318432644},{"$f":"RevReq!BH90*$J348","v":-1.1458356227961069E-14},{"$f":"RevReq!BI90*$J348","v":-1.1458356227961069E-14},{"$f":"RevReq!BJ90*$J348","v":-1.1458356227961069E-14},{"$f":"RevReq!BK90*$J348","v":-1.1458356227961069E-14},{"$f":"RevReq!BL90*$J348","v":-1.1458356227961069E-14},{"$f":"RevReq!BM90*$J348","v":-1.1458356227961069E-14}]
[null,null,{"$f":"MAX($C$273:C348)+1","v":76},"Power Delivery","Gulf Power","Gulf Power","Capital",null,{"$f":"RevReq!K91*$J349","v":27.553680636617425},1,null,null,null,null,null,null,null,{"$f":"RevReq!O91*$J349","v":0},{"$f":"RevReq!P91*$J349","v":0},{"$f":"RevReq!Q91*$J349","v":0.19391471022602649},{"$f":"RevReq!R91*$J349","v":0.49268510697533618},{"$f":"RevReq!S91*$J349","v":0.7027831263195119},{"$f":"RevReq!T91*$J349","v":1.4196090518235942},{"$f":"RevReq!U91*$J349","v":2.5723253600161273},{"$f":"RevReq!V91*$J349","v":3.0811630176825977},{"$f":"RevReq!W91*$J349","v":3.0165729019968532},{"$f":"RevReq!X91*$J349","v":2.9519827863111083},{"$f":"RevReq!Y91*$J349","v":2.8873926706253639},{"$f":"RevReq!Z91*$J349","v":2.822802554939619},{"$f":"RevReq!AA91*$J349","v":2.758212439253874},{"$f":"RevReq!AB91*$J349","v":2.6936223235681296},{"$f":"RevReq!AC91*$J349","v":2.6290322078823847},{"$f":"RevReq!AD91*$J349","v":2.5644420921966402},{"$f":"RevReq!AE91*$J349","v":2.4998519765108953},{"$f":"RevReq!AF91*$J349","v":2.4352618608251508},{"$f":"RevReq!AG91*$J349","v":2.3706717451394064},{"$f":"RevReq!AH91*$J349","v":2.3060816294536615},{"$f":"RevReq!AI91*$J349","v":2.241491513767917},{"$f":"RevReq!AJ91*$J349","v":2.1769013980821725},{"$f":"RevReq!AK91*$J349","v":2.1123112823964276},{"$f":"RevReq!AL91*$J349","v":2.0477211667106832},{"$f":"RevReq!AM91*$J349","v":1.9831310510249387},{"$f":"RevReq!AN91*$J349","v":1.9185409353391938},{"$f":"RevReq!AO91*$J349","v":1.8539508196534493},{"$f":"RevReq!AP91*$J349","v":1.7893607039677044},{"$f":"RevReq!AQ91*$J349","v":1.7247705882819599},{"$f":"RevReq!AR91*$J349","v":1.6601804725962155},{"$f":"RevReq!AS91*$J349","v":1.5955903569104706},{"$f":"RevReq!AT91*$J349","v":1.5310002412247261},{"$f":"RevReq!AU91*$J349","v":1.4664101255389812},{"$f":"RevReq!AV91*$J349","v":1.4018200098532367},{"$f":"RevReq!AW91*$J349","v":1.3372298941674921},{"$f":"RevReq!AX91*$J349","v":1.2726397784817474},{"$f":"RevReq!AY91*$J349","v":1.2080496627960027},{"$f":"RevReq!AZ91*$J349","v":1.143459547110258},{"$f":"RevReq!BA91*$J349","v":1.0788694314245135},{"$f":"RevReq!BB91*$J349","v":1.0142793157387688},{"$f":"RevReq!BC91*$J349","v":0.94968920005302415},{"$f":"RevReq!BD91*$J349","v":0.88509908436727947},{"$f":"RevReq!BE91*$J349","v":0.78354114703882449},{"$f":"RevReq!BF91*$J349","v":0.66516922913140275},{"$f":"RevReq!BG91*$J349","v":0.5686588789660274},{"$f":"RevReq!BH91*$J349","v":0.37915137757084244},{"$f":"RevReq!BI91*$J349","v":0.11852259395959636},{"$f":"RevReq!BJ91*$J349","v":1.7903681606189169E-15},{"$f":"RevReq!BK91*$J349","v":1.7903681606189169E-15},{"$f":"RevReq!BL91*$J349","v":1.7903681606189169E-15},{"$f":"RevReq!BM91*$J349","v":1.7903681606189169E-15}]
[null,null,{"$f":"MAX($C$273:C349)+1","v":77},"Power Generation","Projects","CT Overhauls (Outage Execution and Not Parts)","Capital",null,{"$f":"RevReq!K92*$J350","v":2148.3115593439202},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O92*$J350","v":17.240215156855339},{"$f":"RevReq!P92*$J350","v":42.009637342034793},{"$f":"RevReq!Q92*$J350","v":68.697027958972654},{"$f":"RevReq!R92*$J350","v":109.67399094770538},{"$f":"RevReq!S92*$J350","v":156.69645210033747},{"$f":"RevReq!T92*$J350","v":204.05604006151714},{"$f":"RevReq!U92*$J350","v":233.5154312176781},{"$f":"RevReq!V92*$J350","v":236.78507092535727},{"$f":"RevReq!W92*$J350","v":228.71738044572677},{"$f":"RevReq!X92*$J350","v":220.64968996609622},{"$f":"RevReq!Y92*$J350","v":212.58199948646572},{"$f":"RevReq!Z92*$J350","v":204.51430900683516},{"$f":"RevReq!AA92*$J350","v":196.44661852720463},{"$f":"RevReq!AB92*$J350","v":188.37892804757411},{"$f":"RevReq!AC92*$J350","v":180.31123756794355},{"$f":"RevReq!AD92*$J350","v":172.24354708831305},{"$f":"RevReq!AE92*$J350","v":164.17585660868249},{"$f":"RevReq!AF92*$J350","v":156.10816612905199},{"$f":"RevReq!AG92*$J350","v":148.04047564942147},{"$f":"RevReq!AH92*$J350","v":139.97278516979094},{"$f":"RevReq!AI92*$J350","v":131.90509469016044},{"$f":"RevReq!AJ92*$J350","v":123.83740421052993},{"$f":"RevReq!AK92*$J350","v":115.7697137308994},{"$f":"RevReq!AL92*$J350","v":105.27443451375993},{"$f":"RevReq!AM92*$J350","v":88.81596287720302},{"$f":"RevReq!AN92*$J350","v":75.6057228995532},{"$f":"RevReq!AO92*$J350","v":57.429722044176202},{"$f":"RevReq!AP92*$J350","v":38.520489084678168},{"$f":"RevReq!AQ92*$J350","v":19.619351679178202},{"$f":"RevReq!AR92*$J350","v":5.3034124765807951},{"$f":"RevReq!AS92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!AT92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!AU92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!AV92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!AW92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!AX92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!AY92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!AZ92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!BA92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!BB92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!BC92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!BD92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!BE92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!BF92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!BG92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!BH92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!BI92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!BJ92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!BK92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!BL92*$J350","v":1.5326303123066486E-13},{"$f":"RevReq!BM92*$J350","v":1.5326303123066486E-13}]
[null,null,{"$f":"MAX($C$273:C350)+1","v":78},"Power Generation","Projects","CT Parts","Capital",null,{"$f":"RevReq!K93*$J351","v":1413.2789846045284},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O93*$J351","v":8.4170731101872054},{"$f":"RevReq!P93*$J351","v":37.15419030972523},{"$f":"RevReq!Q93*$J351","v":74.171315125348059},{"$f":"RevReq!R93*$J351","v":94.806000732175164},{"$f":"RevReq!S93*$J351","v":104.1721073393887},{"$f":"RevReq!T93*$J351","v":121.31895825467228},{"$f":"RevReq!U93*$J351","v":142.80027991360882},{"$f":"RevReq!V93*$J351","v":149.97848509366258},{"$f":"RevReq!W93*$J351","v":144.80895051314741},{"$f":"RevReq!X93*$J351","v":139.63941593263223},{"$f":"RevReq!Y93*$J351","v":134.46988135211708},{"$f":"RevReq!Z93*$J351","v":129.30034677160188},{"$f":"RevReq!AA93*$J351","v":124.13081219108673},{"$f":"RevReq!AB93*$J351","v":118.96127761057157},{"$f":"RevReq!AC93*$J351","v":113.79174303005641},{"$f":"RevReq!AD93*$J351","v":108.62220844954126},{"$f":"RevReq!AE93*$J351","v":103.4526738690261},{"$f":"RevReq!AF93*$J351","v":98.283139288510938},{"$f":"RevReq!AG93*$J351","v":93.113604707995776},{"$f":"RevReq!AH93*$J351","v":87.944070127480614},{"$f":"RevReq!AI93*$J351","v":82.774535546965467},{"$f":"RevReq!AJ93*$J351","v":77.605000966450305},{"$f":"RevReq!AK93*$J351","v":72.435466385935129},{"$f":"RevReq!AL93*$J351","v":66.080726649963722},{"$f":"RevReq!AM93*$J351","v":54.470966548492292},{"$f":"RevReq!AN93*$J351","v":38.679538192875164},{"$f":"RevReq!AO93*$J351","v":27.128269707123778},{"$f":"RevReq!AP93*$J351","v":21.564093733486477},{"$f":"RevReq!AQ93*$J351","v":14.71565733654781},{"$f":"RevReq!AR93*$J351","v":5.7760650895634598},{"$f":"RevReq!AS93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!AT93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!AU93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!AV93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!AW93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!AX93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!AY93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!AZ93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!BA93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!BB93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!BC93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!BD93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!BE93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!BF93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!BG93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!BH93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!BI93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!BJ93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!BK93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!BL93*$J351","v":1.0947359373618917E-13},{"$f":"RevReq!BM93*$J351","v":1.0947359373618917E-13}]
[null,null,{"$f":"MAX($C$273:C351)+1","v":79},"Power Generation","Projects","CT Gas Turbines","Capital",null,{"$f":"RevReq!K94*$J352","v":59.093571734358534},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O94*$J352","v":0.12281670559462662},{"$f":"RevReq!P94*$J352","v":0.36229981807769085},{"$f":"RevReq!Q94*$J352","v":3.4915938128037967},{"$f":"RevReq!R94*$J352","v":6.3983087062970778},{"$f":"RevReq!S94*$J352","v":6.2135770022338166},{"$f":"RevReq!T94*$J352","v":6.0550917747864741},{"$f":"RevReq!U94*$J352","v":5.9261040010245463},{"$f":"RevReq!V94*$J352","v":5.7742532635126302},{"$f":"RevReq!W94*$J352","v":5.5691949005557113},{"$f":"RevReq!X94*$J352","v":5.3641365375987924},{"$f":"RevReq!Y94*$J352","v":5.1590781746418726},{"$f":"RevReq!Z94*$J352","v":4.9540198116849528},{"$f":"RevReq!AA94*$J352","v":4.7489614487280338},{"$f":"RevReq!AB94*$J352","v":4.5439030857711149},{"$f":"RevReq!AC94*$J352","v":4.3388447228141951},{"$f":"RevReq!AD94*$J352","v":4.1337863598572762},{"$f":"RevReq!AE94*$J352","v":3.9287279969003568},{"$f":"RevReq!AF94*$J352","v":3.7236696339434379},{"$f":"RevReq!AG94*$J352","v":3.5186112709865189},{"$f":"RevReq!AH94*$J352","v":3.3135529080295996},{"$f":"RevReq!AI94*$J352","v":3.1084945450726797},{"$f":"RevReq!AJ94*$J352","v":2.9034361821157604},{"$f":"RevReq!AK94*$J352","v":2.698377819158841},{"$f":"RevReq!AL94*$J352","v":2.4760256783362244},{"$f":"RevReq!AM94*$J352","v":2.2023174922856605},{"$f":"RevReq!AN94*$J352","v":1.5288346982229286},{"$f":"RevReq!AO94*$J352","v":6.8384872320997478E-2},{"$f":"RevReq!AP94*$J352","v":6.2663163312392536E-2},{"$f":"RevReq!AQ94*$J352","v":4.5274993247223387E-2},{"$f":"RevReq!AR94*$J352","v":2.4889632741764072E-2},{"$f":"RevReq!AS94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!AT94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!AU94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!AV94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!AW94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!AX94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!AY94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!AZ94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!BA94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!BB94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!BC94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!BD94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!BE94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!BF94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!BG94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!BH94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!BI94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!BJ94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!BK94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!BL94*$J352","v":-6.8420996085118233E-16},{"$f":"RevReq!BM94*$J352","v":-6.8420996085118233E-16}]
[null,null,{"$f":"MAX($C$273:C352)+1","v":80},"Power Generation","Projects","Coal Sites","Capital",null,{"$f":"RevReq!K95*$J353","v":79.101272462461424},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O95*$J353","v":0.65211827640368536},{"$f":"RevReq!P95*$J353","v":2.7448988334201112},{"$f":"RevReq!Q95*$J353","v":4.5232815859730033},{"$f":"RevReq!R95*$J353","v":5.3210860476133144},{"$f":"RevReq!S95*$J353","v":6.2775713162827165},{"$f":"RevReq!T95*$J353","v":6.7095213966043978},{"$f":"RevReq!U95*$J353","v":6.5806189993092747},{"$f":"RevReq!V95*$J353","v":6.4517166020141499},{"$f":"RevReq!W95*$J353","v":6.3228142047190268},{"$f":"RevReq!X95*$J353","v":6.1939118074239019},{"$f":"RevReq!Y95*$J353","v":6.0650094101287788},{"$f":"RevReq!Z95*$J353","v":5.9361070128336548},{"$f":"RevReq!AA95*$J353","v":5.80720461553853},{"$f":"RevReq!AB95*$J353","v":5.6783022182434069},{"$f":"RevReq!AC95*$J353","v":5.5493998209482829},{"$f":"RevReq!AD95*$J353","v":5.420497423653158},{"$f":"RevReq!AE95*$J353","v":5.291595026358034},{"$f":"RevReq!AF95*$J353","v":5.1626926290629109},{"$f":"RevReq!AG95*$J353","v":5.0337902317677869},{"$f":"RevReq!AH95*$J353","v":4.904887834472663},{"$f":"RevReq!AI95*$J353","v":4.7759854371775381},{"$f":"RevReq!AJ95*$J353","v":4.647083039882415},{"$f":"RevReq!AK95*$J353","v":4.5181806425872919},{"$f":"RevReq!AL95*$J353","v":4.389278245292167},{"$f":"RevReq!AM95*$J353","v":4.2603758479970431},{"$f":"RevReq!AN95*$J353","v":4.1314734507019191},{"$f":"RevReq!AO95*$J353","v":4.0025710534067942},{"$f":"RevReq!AP95*$J353","v":3.8736686561116711},{"$f":"RevReq!AQ95*$J353","v":3.7447662588165467},{"$f":"RevReq!AR95*$J353","v":3.6158638615214223},{"$f":"RevReq!AS95*$J353","v":3.4869614642262983},{"$f":"RevReq!AT95*$J353","v":3.3580590669311738},{"$f":"RevReq!AU95*$J353","v":3.2291566696360494},{"$f":"RevReq!AV95*$J353","v":3.100254272340925},{"$f":"RevReq!AW95*$J353","v":2.971351875045801},{"$f":"RevReq!AX95*$J353","v":2.8424494777506766},{"$f":"RevReq!AY95*$J353","v":2.7135470804555522},{"$f":"RevReq!AZ95*$J353","v":2.5846446831604282},{"$f":"RevReq!BA95*$J353","v":2.4557422858653037},{"$f":"RevReq!BB95*$J353","v":2.3268398885701793},{"$f":"RevReq!BC95*$J353","v":2.1979374912750549},{"$f":"RevReq!BD95*$J353","v":2.0690350939799309},{"$f":"RevReq!BE95*$J353","v":1.9401326966848065},{"$f":"RevReq!BF95*$J353","v":1.8112302993896821},{"$f":"RevReq!BG95*$J353","v":1.6823279020945576},{"$f":"RevReq!BH95*$J353","v":1.5432470906706761},{"$f":"RevReq!BI95*$J353","v":1.1790066360008542},{"$f":"RevReq!BJ95*$J353","v":0.59430245000440962},{"$f":"RevReq!BK95*$J353","v":0.41157549816149747},{"$f":"RevReq!BL95*$J353","v":0.19970455843972937},{"$f":"RevReq!BM95*$J353","v":-1.3684199217023647E-15}]
[null,null,{"$f":"MAX($C$273:C353)+1","v":81},{"$f":"D92","v":"Power Generation"},"Projects","Steam Sites","Capital",null,{"$f":"RevReq!K96*$J354","v":582.66575619643834},0.95899199999999996,null,null,null,null,null,null,null,{"$f":"RevReq!O96*$J354","v":5.2777856247106172},{"$f":"RevReq!P96*$J354","v":14.445484325688447},{"$f":"RevReq!Q96*$J354","v":23.908428468189406},{"$f":"RevReq!R96*$J354","v":33.810795589096855},{"$f":"RevReq!S96*$J354","v":40.989637058767471},{"$f":"RevReq!T96*$J354","v":48.492302929850879},{"$f":"RevReq!U96*$J354","v":56.320027670450607},{"$f":"RevReq!V96*$J354","v":58.641468382971446},{"$f":"RevReq!W96*$J354","v":56.935221238986728},{"$f":"RevReq!X96*$J354","v":55.228974095001973},{"$f":"RevReq!Y96*$J354","v":53.522726951017233},{"$f":"RevReq!Z96*$J354","v":51.816479807032501},{"$f":"RevReq!AA96*$J354","v":50.110232663047761},{"$f":"RevReq!AB96*$J354","v":48.403985519063021},{"$f":"RevReq!AC96*$J354","v":46.697738375078288},{"$f":"RevReq!AD96*$J354","v":44.991491231093548},{"$f":"RevReq!AE96*$J354","v":43.285244087108808},{"$f":"RevReq!AF96*$J354","v":41.578996943124068},{"$f":"RevReq!AG96*$J354","v":39.872749799139335},{"$f":"RevReq!AH96*$J354","v":38.166502655154588},{"$f":"RevReq!AI96*$J354","v":36.460255511169848},{"$f":"RevReq!AJ96*$J354","v":34.754008367185115},{"$f":"RevReq!AK96*$J354","v":33.047761223200368},{"$f":"RevReq!AL96*$J354","v":31.341514079215631},{"$f":"RevReq!AM96*$J354","v":29.635266935230895},{"$f":"RevReq!AN96*$J354","v":27.929019791246155},{"$f":"RevReq!AO96*$J354","v":26.222772647261419},{"$f":"RevReq!AP96*$J354","v":24.516525503276679},{"$f":"RevReq!AQ96*$J354","v":22.810278359291942},{"$f":"RevReq!AR96*$J354","v":18.673379810480391},{"$f":"RevReq!AS96*$J354","v":15.182691418391148},{"$f":"RevReq!AT96*$J354","v":11.129041033503833},{"$f":"RevReq!AU96*$J354","v":7.8137964133701105},{"$f":"RevReq!AV96*$J354","v":5.4143657950081252},{"$f":"RevReq!AW96*$J354","v":2.3740184407371014},{"$f":"RevReq!AX96*$J354","v":0.15378341103610016},{"$f":"RevReq!AY96*$J354","v":3.8459651845176948E-14},{"$f":"RevReq!AZ96*$J354","v":3.8459651845176948E-14},{"$f":"RevReq!BA96*$J354","v":3.8459651845176948E-14},{"$f":"RevReq!BB96*$J354","v":3.8459651845176948E-14},{"$f":"RevReq!BC96*$J354","v":3.8459651845176948E-14},{"$f":"RevReq!BD96*$J354","v":3.8459651845176948E-14},{"$f":"RevReq!BE96*$J354","v":3.8459651845176948E-14},{"$f":"RevReq!BF96*$J354","v":3.8459651845176948E-14},{"$f":"RevReq!BG96*$J354","v":3.8459651845176948E-14},{"$f":"RevReq!BH96*$J354","v":3.8459651845176948E-14},{"$f":"RevReq!BI96*$J354","v":3.8459651845176948E-14},{"$f":"RevReq!BJ96*$J354","v":3.8459651845176948E-14},{"$f":"RevReq!BK96*$J354","v":3.8459651845176948E-14},{"$f":"RevReq!BL96*$J354","v":3.8459651845176948E-14},{"$f":"RevReq!BM96*$J354","v":3.8459651845176948E-14}]
[null,null,{"$f":"MAX($C$273:C354)+1","v":82},"Power Generation","Projects","GE DOT05 Tech 2","Capital",null,{"$f":"RevReq!K97*$J355","v":129.36287375866635},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O97*$J355","v":0},{"$f":"RevReq!P97*$J355","v":0},{"$f":"RevReq!Q97*$J355","v":0},{"$f":"RevReq!R97*$J355","v":3.8400897698827562E-2},{"$f":"RevReq!S97*$J355","v":0.16326208684628724},{"$f":"RevReq!T97*$J355","v":4.4554698393389502},{"$f":"RevReq!U97*$J355","v":13.684158811055397},{"$f":"RevReq!V97*$J355","v":18.416648300673128},{"$f":"RevReq!W97*$J355","v":17.835744258563757},{"$f":"RevReq!X97*$J355","v":17.254840216454383},{"$f":"RevReq!Y97*$J355","v":16.673936174345013},{"$f":"RevReq!Z97*$J355","v":16.093032132235642},{"$f":"RevReq!AA97*$J355","v":15.512128090126268},{"$f":"RevReq!AB97*$J355","v":14.931224048016897},{"$f":"RevReq!AC97*$J355","v":14.350320005907525},{"$f":"RevReq!AD97*$J355","v":13.769415963798153},{"$f":"RevReq!AE97*$J355","v":13.188511921688781},{"$f":"RevReq!AF97*$J355","v":12.607607879579408},{"$f":"RevReq!AG97*$J355","v":12.026703837470038},{"$f":"RevReq!AH97*$J355","v":11.445799795360665},{"$f":"RevReq!AI97*$J355","v":10.864895753251291},{"$f":"RevReq!AJ97*$J355","v":10.283991711141919},{"$f":"RevReq!AK97*$J355","v":9.7030876690325467},{"$f":"RevReq!AL97*$J355","v":9.1221836269231762},{"$f":"RevReq!AM97*$J355","v":8.5412795848138039},{"$f":"RevReq!AN97*$J355","v":7.9603755427044316},{"$f":"RevReq!AO97*$J355","v":7.3740642834625723},{"$f":"RevReq!AP97*$J355","v":6.7646576097517688},{"$f":"RevReq!AQ97*$J355","v":5.5564656655117588},{"$f":"RevReq!AR97*$J355","v":2.485516173877198},{"$f":"RevReq!AS97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!AT97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!AU97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!AV97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!AW97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!AX97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!AY97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!AZ97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!BA97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!BB97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!BC97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!BD97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!BE97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!BF97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!BG97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!BH97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!BI97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!BJ97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!BK97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!BL97*$J355","v":-2.7368398434047293E-15},{"$f":"RevReq!BM97*$J355","v":-2.7368398434047293E-15}]
[null,null,{"$f":"MAX($C$273:C355)+1","v":83},"Power Generation","Projects","Manatee 1&2 Dismantlement","Capital",null,{"$f":"RevReq!K98*$J356","v":11.456457063047388},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O98*$J356","v":0},{"$f":"RevReq!P98*$J356","v":0},{"$f":"RevReq!Q98*$J356","v":0},{"$f":"RevReq!R98*$J356","v":0},{"$f":"RevReq!S98*$J356","v":0.75299485858045423},{"$f":"RevReq!T98*$J356","v":1.4829465344679573},{"$f":"RevReq!U98*$J356","v":1.4368601690820553},{"$f":"RevReq!V98*$J356","v":1.390773803696153},{"$f":"RevReq!W98*$J356","v":1.3446874383102507},{"$f":"RevReq!X98*$J356","v":1.2986010729243485},{"$f":"RevReq!Y98*$J356","v":1.2525147075384464},{"$f":"RevReq!Z98*$J356","v":1.2064283421525441},{"$f":"RevReq!AA98*$J356","v":1.1603419767666419},{"$f":"RevReq!AB98*$J356","v":1.1142556113807396},{"$f":"RevReq!AC98*$J356","v":1.0681692459948373},{"$f":"RevReq!AD98*$J356","v":1.0220828806089353},{"$f":"RevReq!AE98*$J356","v":0.9759965152230331},{"$f":"RevReq!AF98*$J356","v":0.92991014983713083},{"$f":"RevReq!AG98*$J356","v":0.88382378445122867},{"$f":"RevReq!AH98*$J356","v":0.83773741906532651},{"$f":"RevReq!AI98*$J356","v":0.79165105367942423},{"$f":"RevReq!AJ98*$J356","v":0.74556468829352207},{"$f":"RevReq!AK98*$J356","v":0.6994783229076198},{"$f":"RevReq!AL98*$J356","v":0.65339195752171764},{"$f":"RevReq!AM98*$J356","v":0.60730559213581536},{"$f":"RevReq!AN98*$J356","v":0.5612192267499132},{"$f":"RevReq!AO98*$J356","v":0.51513286136401093},{"$f":"RevReq!AP98*$J356","v":0.36301755019867044},{"$f":"RevReq!AQ98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!AR98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!AS98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!AT98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!AU98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!AV98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!AW98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!AX98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!AY98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!AZ98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!BA98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!BB98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!BC98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!BD98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!BE98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!BF98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!BG98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!BH98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!BI98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!BJ98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!BK98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!BL98*$J356","v":5.1315747063838677E-16},{"$f":"RevReq!BM98*$J356","v":5.1315747063838677E-16}]
[null,null,{"$f":"MAX($C$273:C356)+1","v":84},"Power Generation","Projects","Martin 1&2 Dismantlement","Capital",null,{"$f":"RevReq!K99*$J357","v":86.883474850582928},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O99*$J357","v":0},{"$f":"RevReq!P99*$J357","v":0.90286205137909925},{"$f":"RevReq!Q99*$J357","v":2.8478920452107142},{"$f":"RevReq!R99*$J357","v":4.6555469023796192},{"$f":"RevReq!S99*$J357","v":6.6457168164756606},{"$f":"RevReq!T99*$J357","v":8.8027314422609901},{"$f":"RevReq!U99*$J357","v":9.7721137154512174},{"$f":"RevReq!V99*$J357","v":9.6450738697454881},{"$f":"RevReq!W99*$J357","v":9.3168928847649237},{"$f":"RevReq!X99*$J357","v":8.9887118997843594},{"$f":"RevReq!Y99*$J357","v":8.660530914803795},{"$f":"RevReq!Z99*$J357","v":8.3323499298232324},{"$f":"RevReq!AA99*$J357","v":8.0041689448426681},{"$f":"RevReq!AB99*$J357","v":7.6759879598621037},{"$f":"RevReq!AC99*$J357","v":7.3478069748815393},{"$f":"RevReq!AD99*$J357","v":7.019625989900975},{"$f":"RevReq!AE99*$J357","v":6.6914450049204115},{"$f":"RevReq!AF99*$J357","v":6.363264019939848},{"$f":"RevReq!AG99*$J357","v":6.0350830349592846},{"$f":"RevReq!AH99*$J357","v":5.7069020499787202},{"$f":"RevReq!AI99*$J357","v":5.3787210649981567},{"$f":"RevReq!AJ99*$J357","v":5.0505400800175924},{"$f":"RevReq!AK99*$J357","v":4.7223590950370289},{"$f":"RevReq!AL99*$J357","v":4.3941781100564645},{"$f":"RevReq!AM99*$J357","v":3.9388654316770162},{"$f":"RevReq!AN99*$J357","v":3.0800372288392635},{"$f":"RevReq!AO99*$J357","v":2.2405553017682971},{"$f":"RevReq!AP99*$J357","v":1.5010056649180974},{"$f":"RevReq!AQ99*$J357","v":0.64361115351346199},{"$f":"RevReq!AR99*$J357","v":9.4090443689989783E-2},{"$f":"RevReq!AS99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!AT99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!AU99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!AV99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!AW99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!AX99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!AY99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!AZ99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!BA99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!BB99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!BC99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!BD99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!BE99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!BF99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!BG99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!BH99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!BI99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!BJ99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!BK99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!BL99*$J357","v":8.2105195302141884E-15},{"$f":"RevReq!BM99*$J357","v":8.2105195302141884E-15}]
[null,null,{"$f":"MAX($C$273:C357)+1","v":85},"Power Generation","Projects","Scherer 4 Dismantlement","Capital",null,{"$f":"RevReq!K100*$J358","v":38.666883411696425},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O100*$J358","v":0},{"$f":"RevReq!P100*$J358","v":0},{"$f":"RevReq!Q100*$J358","v":0.12592316996507746},{"$f":"RevReq!R100*$J358","v":0.38621436838869905},{"$f":"RevReq!S100*$J358","v":0.97611264593141089},{"$f":"RevReq!T100*$J358","v":2.7084616701874356},{"$f":"RevReq!U100*$J358","v":4.5886731692891081},{"$f":"RevReq!V100*$J358","v":5.109677034920928},{"$f":"RevReq!W100*$J358","v":4.9448993183249392},{"$f":"RevReq!X100*$J358","v":4.7801216017289496},{"$f":"RevReq!Y100*$J358","v":4.61534388513296},{"$f":"RevReq!Z100*$J358","v":4.4505661685369704},{"$f":"RevReq!AA100*$J358","v":4.2857884519409808},{"$f":"RevReq!AB100*$J358","v":4.1210107353449912},{"$f":"RevReq!AC100*$J358","v":3.956233018749002},{"$f":"RevReq!AD100*$J358","v":3.7914553021530124},{"$f":"RevReq!AE100*$J358","v":3.6266775855570232},{"$f":"RevReq!AF100*$J358","v":3.4618998689610336},{"$f":"RevReq!AG100*$J358","v":3.297122152365044},{"$f":"RevReq!AH100*$J358","v":3.1323444357690549},{"$f":"RevReq!AI100*$J358","v":2.9675667191730652},{"$f":"RevReq!AJ100*$J358","v":2.8027890025770756},{"$f":"RevReq!AK100*$J358","v":2.6380112859810865},{"$f":"RevReq!AL100*$J358","v":2.4732335693850969},{"$f":"RevReq!AM100*$J358","v":2.3084558527891073},{"$f":"RevReq!AN100*$J358","v":2.125946938153104},{"$f":"RevReq!AO100*$J358","v":1.8887059603935548},{"$f":"RevReq!AP100*$J358","v":1.6081773382928013},{"$f":"RevReq!AQ100*$J358","v":1.0815096983800168},{"$f":"RevReq!AR100*$J358","v":0.32079709590422129},{"$f":"RevReq!AS100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!AT100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!AU100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!AV100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!AW100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!AX100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!AY100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!AZ100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!BA100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!BB100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!BC100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!BD100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!BE100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!BF100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!BG100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!BH100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!BI100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!BJ100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!BK100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!BL100*$J358","v":1.3684199217023647E-15},{"$f":"RevReq!BM100*$J358","v":1.3684199217023647E-15}]
[null,null,{"$f":"MAX($C$273:C358)+1","v":86},"Power Generation","Projects","Other","Capital",null,{"$f":"RevReq!K101*$J359","v":395.90434272760865},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O101*$J359","v":4.1120088704897055},{"$f":"RevReq!P101*$J359","v":10.754646371302542},{"$f":"RevReq!Q101*$J359","v":17.969894977147991},{"$f":"RevReq!R101*$J359","v":25.370050127469039},{"$f":"RevReq!S101*$J359","v":31.875871531774564},{"$f":"RevReq!T101*$J359","v":37.818919869611371},{"$f":"RevReq!U101*$J359","v":41.017264530142413},{"$f":"RevReq!V101*$J359","v":41.346239630157747},{"$f":"RevReq!W101*$J359","v":39.913024725786329},{"$f":"RevReq!X101*$J359","v":38.479809821414904},{"$f":"RevReq!Y101*$J359","v":37.046594917043493},{"$f":"RevReq!Z101*$J359","v":35.613380012672074},{"$f":"RevReq!AA101*$J359","v":34.180165108300649},{"$f":"RevReq!AB101*$J359","v":32.746950203929231},{"$f":"RevReq!AC101*$J359","v":31.313735299557813},{"$f":"RevReq!AD101*$J359","v":29.880520395186391},{"$f":"RevReq!AE101*$J359","v":28.447305490814969},{"$f":"RevReq!AF101*$J359","v":27.014090586443555},{"$f":"RevReq!AG101*$J359","v":25.580875682072129},{"$f":"RevReq!AH101*$J359","v":24.147660777700708},{"$f":"RevReq!AI101*$J359","v":22.714445873329289},{"$f":"RevReq!AJ101*$J359","v":21.281230968957868},{"$f":"RevReq!AK101*$J359","v":19.848016064586449},{"$f":"RevReq!AL101*$J359","v":17.835790612393158},{"$f":"RevReq!AM101*$J359","v":14.297799085854928},{"$f":"RevReq!AN101*$J359","v":11.309359880867893},{"$f":"RevReq!AO101*$J359","v":7.7988760947864302},{"$f":"RevReq!AP101*$J359","v":5.1889826266852586},{"$f":"RevReq!AQ101*$J359","v":2.4875049453113789},{"$f":"RevReq!AR101*$J359","v":0.82432286093523688},{"$f":"RevReq!AS101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!AT101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!AU101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!AV101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!AW101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!AX101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!AY101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!AZ101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!BA101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!BB101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!BC101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!BD101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!BE101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!BF101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!BG101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!BH101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!BI101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!BJ101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!BK101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!BL101*$J359","v":5.4736796868094587E-15},{"$f":"RevReq!BM101*$J359","v":5.4736796868094587E-15}]
[null,null,{"$f":"MAX($C$273:C359)+1","v":87},"Nuclear Generation","Reliability","Turbine Reliability","Capital",null,{"$f":"RevReq!K102*$J360","v":740.31408871201722},0.959314,null,null,null,null,null,null,null,{"$f":"RevReq!O102*$J360","v":4.8581067328367533},{"$f":"RevReq!P102*$J360","v":16.586854935918929},{"$f":"RevReq!Q102*$J360","v":31.660500271105999},{"$f":"RevReq!R102*$J360","v":45.160015686595941},{"$f":"RevReq!S102*$J360","v":54.839744441966452},{"$f":"RevReq!T102*$J360","v":63.951138289723517},{"$f":"RevReq!U102*$J360","v":73.990452174583965},{"$f":"RevReq!V102*$J360","v":78.038268008490434},{"$f":"RevReq!W102*$J360","v":75.511625192452144},{"$f":"RevReq!X102*$J360","v":72.984982376413853},{"$f":"RevReq!Y102*$J360","v":70.458339560375563},{"$f":"RevReq!Z102*$J360","v":67.931696744337273},{"$f":"RevReq!AA102*$J360","v":65.405053928298983},{"$f":"RevReq!AB102*$J360","v":62.878411112260707},{"$f":"RevReq!AC102*$J360","v":60.351768296222424},{"$f":"RevReq!AD102*$J360","v":57.825125480184134},{"$f":"RevReq!AE102*$J360","v":55.298482664145851},{"$f":"RevReq!AF102*$J360","v":52.771839848107561},{"$f":"RevReq!AG102*$J360","v":50.245197032069278},{"$f":"RevReq!AH102*$J360","v":47.718554216030995},{"$f":"RevReq!AI102*$J360","v":45.191911399992705},{"$f":"RevReq!AJ102*$J360","v":42.665268583954415},{"$f":"RevReq!AK102*$J360","v":40.138625767916132},{"$f":"RevReq!AL102*$J360","v":37.611982951877849},{"$f":"RevReq!AM102*$J360","v":35.085340135839559},{"$f":"RevReq!AN102*$J360","v":31.228961504589304},{"$f":"RevReq!AO102*$J360","v":25.594490612667752},{"$f":"RevReq!AP102*$J360","v":19.294921661347672},{"$f":"RevReq!AQ102*$J360","v":13.754517194005928},{"$f":"RevReq!AR102*$J360","v":9.5642708508840553},{"$f":"RevReq!AS102*$J360","v":5.7624659131423241},{"$f":"RevReq!AT102*$J360","v":1.9343290669051534},{"$f":"RevReq!AU102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!AV102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!AW102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!AX102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!AY102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!AZ102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!BA102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!BB102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!BC102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!BD102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!BE102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!BF102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!BG102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!BH102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!BI102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!BJ102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!BK102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!BL102*$J360","v":1.0992161546470245E-14},{"$f":"RevReq!BM102*$J360","v":1.0992161546470245E-14}]
[null,null,{"$f":"MAX($C$273:C360)+1","v":88},"Nuclear Generation","Reliability","Projects","Capital",null,{"$f":"RevReq!K103*$J361","v":900.70939726066069},0.959314,null,null,null,null,null,null,null,{"$f":"RevReq!O103*$J361","v":3.4353680104020476},{"$f":"RevReq!P103*$J361","v":8.9472847167476974},{"$f":"RevReq!Q103*$J361","v":14.368676902497562},{"$f":"RevReq!R103*$J361","v":24.338135722212261},{"$f":"RevReq!S103*$J361","v":38.423898073317737},{"$f":"RevReq!T103*$J361","v":60.787659236378531},{"$f":"RevReq!U103*$J361","v":93.518780209031291},{"$f":"RevReq!V103*$J361","v":109.64747889275405},{"$f":"RevReq!W103*$J361","v":106.24786259862154},{"$f":"RevReq!X103*$J361","v":102.848246304489},{"$f":"RevReq!Y103*$J361","v":99.448630010356467},{"$f":"RevReq!Z103*$J361","v":96.049013716223953},{"$f":"RevReq!AA103*$J361","v":92.64939742209144},{"$f":"RevReq!AB103*$J361","v":89.249781127958897},{"$f":"RevReq!AC103*$J361","v":85.850164833826383},{"$f":"RevReq!AD103*$J361","v":82.450548539693855},{"$f":"RevReq!AE103*$J361","v":79.050932245561313},{"$f":"RevReq!AF103*$J361","v":75.651315951428799},{"$f":"RevReq!AG103*$J361","v":72.251699657296271},{"$f":"RevReq!AH103*$J361","v":68.852083363163729},{"$f":"RevReq!AI103*$J361","v":65.452467069031215},{"$f":"RevReq!AJ103*$J361","v":62.052850774898687},{"$f":"RevReq!AK103*$J361","v":58.653234480766152},{"$f":"RevReq!AL103*$J361","v":55.253618186633624},{"$f":"RevReq!AM103*$J361","v":51.854001892501095},{"$f":"RevReq!AN103*$J361","v":47.514074458024865},{"$f":"RevReq!AO103*$J361","v":42.678249781765388},{"$f":"RevReq!AP103*$J361","v":37.98560807044268},{"$f":"RevReq!AQ103*$J361","v":32.168027977985759},{"$f":"RevReq!AR103*$J361","v":25.443136157390377},{"$f":"RevReq!AS103*$J361","v":16.765040656945793},{"$f":"RevReq!AT103*$J361","v":5.7455966035563923},{"$f":"RevReq!AU103*$J361","v":0},{"$f":"RevReq!AV103*$J361","v":0},{"$f":"RevReq!AW103*$J361","v":0},{"$f":"RevReq!AX103*$J361","v":0},{"$f":"RevReq!AY103*$J361","v":0},{"$f":"RevReq!AZ103*$J361","v":0},{"$f":"RevReq!BA103*$J361","v":0},{"$f":"RevReq!BB103*$J361","v":0},{"$f":"RevReq!BC103*$J361","v":0},{"$f":"RevReq!BD103*$J361","v":0},{"$f":"RevReq!BE103*$J361","v":0},{"$f":"RevReq!BF103*$J361","v":0},{"$f":"RevReq!BG103*$J361","v":0},{"$f":"RevReq!BH103*$J361","v":0},{"$f":"RevReq!BI103*$J361","v":0},{"$f":"RevReq!BJ103*$J361","v":0},{"$f":"RevReq!BK103*$J361","v":0},{"$f":"RevReq!BL103*$J361","v":0},{"$f":"RevReq!BM103*$J361","v":0}]
[null,null,{"$f":"MAX($C$273:C361)+1","v":89},"Nuclear Generation","Reliability","PTN Brighter Future","Capital",null,{"$f":"RevReq!K104*$J362","v":130.61002361359715},0.959314,null,null,null,null,null,null,null,{"$f":"RevReq!O104*$J362","v":0},{"$f":"RevReq!P104*$J362","v":0.27574595431364513},{"$f":"RevReq!Q104*$J362","v":2.1048873689740488},{"$f":"RevReq!R104*$J362","v":6.0355632361860563},{"$f":"RevReq!S104*$J362","v":9.5768444939406887},{"$f":"RevReq!T104*$J362","v":12.529750478217913},{"$f":"RevReq!U104*$J362","v":14.66704770048962},{"$f":"RevReq!V104*$J362","v":14.780920719075819},{"$f":"RevReq!W104*$J362","v":14.311882578480486},{"$f":"RevReq!X104*$J362","v":13.84284443788515},{"$f":"RevReq!Y104*$J362","v":13.373806297289816},{"$f":"RevReq!Z104*$J362","v":12.90476815669448},{"$f":"RevReq!AA104*$J362","v":12.435730016099146},{"$f":"RevReq!AB104*$J362","v":11.966691875503811},{"$f":"RevReq!AC104*$J362","v":11.497653734908477},{"$f":"RevReq!AD104*$J362","v":11.028615594313141},{"$f":"RevReq!AE104*$J362","v":10.559577453717807},{"$f":"RevReq!AF104*$J362","v":10.090539313122472},{"$f":"RevReq!AG104*$J362","v":9.6215011725271378},{"$f":"RevReq!AH104*$J362","v":9.1524630319318021},{"$f":"RevReq!AI104*$J362","v":8.6834248913364682},{"$f":"RevReq!AJ104*$J362","v":8.2143867507411326},{"$f":"RevReq!AK104*$J362","v":7.7453486101457978},{"$f":"RevReq!AL104*$J362","v":7.2763104695504621},{"$f":"RevReq!AM104*$J362","v":6.8072723289551273},{"$f":"RevReq!AN104*$J362","v":6.3382341883597926},{"$f":"RevReq!AO104*$J362","v":5.7937202932133527},{"$f":"RevReq!AP104*$J362","v":4.8298371686715029},{"$f":"RevReq!AQ104*$J362","v":3.3294961063121704},{"$f":"RevReq!AR104*$J362","v":2.0199689837501982},{"$f":"RevReq!AS104*$J362","v":0.94995070995038777},{"$f":"RevReq!AT104*$J362","v":0.1715033980231549},{"$f":"RevReq!AU104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!AV104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!AW104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!AX104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!AY104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!AZ104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!BA104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!BB104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!BC104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!BD104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!BE104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!BF104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!BG104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!BH104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!BI104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!BJ104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!BK104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!BL104*$J362","v":5.4960807732351223E-15},{"$f":"RevReq!BM104*$J362","v":5.4960807732351223E-15}]
[null,null,{"$f":"MAX($C$273:C362)+1","v":90},"Nuclear Generation","Reliability","Other Reliability","Capital",null,{"$f":"RevReq!K105*$J363","v":245.25632267441242},0.959314,null,null,null,null,null,null,null,{"$f":"RevReq!O105*$J363","v":1.3923377623281641},{"$f":"RevReq!P105*$J363","v":4.4595103726580279},{"$f":"RevReq!Q105*$J363","v":8.3701624532168211},{"$f":"RevReq!R105*$J363","v":12.716018379056239},{"$f":"RevReq!S105*$J363","v":16.430355289176877},{"$f":"RevReq!T105*$J363","v":20.161059990559608},{"$f":"RevReq!U105*$J363","v":24.832396627390157},{"$f":"RevReq!V105*$J363","v":26.946653862776284},{"$f":"RevReq!W105*$J363","v":26.085308028976275},{"$f":"RevReq!X105*$J363","v":25.223962195176277},{"$f":"RevReq!Y105*$J363","v":24.362616361376269},{"$f":"RevReq!Z105*$J363","v":23.501270527576271},{"$f":"RevReq!AA105*$J363","v":22.639924693776262},{"$f":"RevReq!AB105*$J363","v":21.77857885997626},{"$f":"RevReq!AC105*$J363","v":20.917233026176262},{"$f":"RevReq!AD105*$J363","v":20.055887192376254},{"$f":"RevReq!AE105*$J363","v":19.194541358576252},{"$f":"RevReq!AF105*$J363","v":18.333195524776247},{"$f":"RevReq!AG105*$J363","v":17.471849690976246},{"$f":"RevReq!AH105*$J363","v":16.610503857176241},{"$f":"RevReq!AI105*$J363","v":15.749158023376241},{"$f":"RevReq!AJ105*$J363","v":14.887812189576236},{"$f":"RevReq!AK105*$J363","v":14.026466355776234},{"$f":"RevReq!AL105*$J363","v":13.165120521976233},{"$f":"RevReq!AM105*$J363","v":12.303774688176231},{"$f":"RevReq!AN105*$J363","v":11.061325372864459},{"$f":"RevReq!AO105*$J363","v":9.3898267156000284},{"$f":"RevReq!AP105*$J363","v":7.5530248268375733},{"$f":"RevReq!AQ105*$J363","v":5.682372770250196},{"$f":"RevReq!AR105*$J363","v":4.0815082919858847},{"$f":"RevReq!AS105*$J363","v":2.5625863633165746},{"$f":"RevReq!AT105*$J363","v":0.87547824311699263},{"$f":"RevReq!AU105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!AV105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!AW105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!AX105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!AY105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!AZ105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!BA105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!BB105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!BC105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!BD105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!BE105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!BF105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!BG105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!BH105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!BI105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!BJ105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!BK105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!BL105*$J363","v":1.0992161546470245E-14},{"$f":"RevReq!BM105*$J363","v":1.0992161546470245E-14}]
[null,null,{"$f":"MAX($C$273:C363)+1","v":91},"Nuclear Generation","Regulatory","Regulatory","Capital",null,{"$f":"RevReq!K106*$J364","v":130.08547528645508},0.959314,null,null,null,null,null,null,null,{"$f":"RevReq!O106*$J364","v":1.9609996096803648},{"$f":"RevReq!P106*$J364","v":5.2438437477029138},{"$f":"RevReq!Q106*$J364","v":7.4094384967972786},{"$f":"RevReq!R106*$J364","v":8.68649724901322},{"$f":"RevReq!S106*$J364","v":10.258520077320638},{"$f":"RevReq!T106*$J364","v":12.299303307102276},{"$f":"RevReq!U106*$J364","v":13.007537261124194},{"$f":"RevReq!V106*$J364","v":12.604166752028233},{"$f":"RevReq!W106*$J364","v":12.185095691668439},{"$f":"RevReq!X106*$J364","v":11.766024631308646},{"$f":"RevReq!Y106*$J364","v":11.346953570948852},{"$f":"RevReq!Z106*$J364","v":10.927882510589058},{"$f":"RevReq!AA106*$J364","v":10.508811450229263},{"$f":"RevReq!AB106*$J364","v":10.089740389869469},{"$f":"RevReq!AC106*$J364","v":9.6706693295096748},{"$f":"RevReq!AD106*$J364","v":9.2515982691498824},{"$f":"RevReq!AE106*$J364","v":8.8325272087900881},{"$f":"RevReq!AF106*$J364","v":8.4134561484302939},{"$f":"RevReq!AG106*$J364","v":7.9943850880704996},{"$f":"RevReq!AH106*$J364","v":7.5753140277107063},{"$f":"RevReq!AI106*$J364","v":7.156242967350912},{"$f":"RevReq!AJ106*$J364","v":6.7371719069911169},{"$f":"RevReq!AK106*$J364","v":6.3181008466313227},{"$f":"RevReq!AL106*$J364","v":5.8990297862715275},{"$f":"RevReq!AM106*$J364","v":5.4799587259117333},{"$f":"RevReq!AN106*$J364","v":4.5241330082317521},{"$f":"RevReq!AO106*$J364","v":3.2478751719700036},{"$f":"RevReq!AP106*$J364","v":2.3478938119599873},{"$f":"RevReq!AQ106*$J364","v":1.740060377237993},{"$f":"RevReq!AR106*$J364","v":1.0831074443806812},{"$f":"RevReq!AS106*$J364","v":0.33660651421132137},{"$f":"RevReq!AT106*$J364","v":4.6193967128094274E-3},{"$f":"RevReq!AU106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!AV106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!AW106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!AX106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!AY106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!AZ106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!BA106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!BB106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!BC106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!BD106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!BE106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!BF106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!BG106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!BH106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!BI106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!BJ106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!BK106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!BL106*$J364","v":-1.3740201933087806E-15},{"$f":"RevReq!BM106*$J364","v":-1.3740201933087806E-15}]
[null,null,{"$f":"MAX($C$273:C364)+1","v":92},"Nuclear Generation","Other","All other","Capital",null,{"$f":"RevReq!K107*$J365","v":17.49788213328787},0.959314,null,null,null,null,null,null,null,{"$f":"RevReq!O107*$J365","v":2.0877665276317712E-2},{"$f":"RevReq!P107*$J365","v":3.4235859250229712E-2},{"$f":"RevReq!Q107*$J365","v":0.2101932901542552},{"$f":"RevReq!R107*$J365","v":0.68003814006905572},{"$f":"RevReq!S107*$J365","v":1.1332095650391669},{"$f":"RevReq!T107*$J365","v":1.3865844018844546},{"$f":"RevReq!U107*$J365","v":1.7898361899228175},{"$f":"RevReq!V107*$J365","v":2.0740859299197814},{"$f":"RevReq!W107*$J365","v":2.0092245530040773},{"$f":"RevReq!X107*$J365","v":1.9443631760883726},{"$f":"RevReq!Y107*$J365","v":1.8795017991726681},{"$f":"RevReq!Z107*$J365","v":1.8146404222569639},{"$f":"RevReq!AA107*$J365","v":1.7497790453412589},{"$f":"RevReq!AB107*$J365","v":1.6849176684255542},{"$f":"RevReq!AC107*$J365","v":1.6200562915098502},{"$f":"RevReq!AD107*$J365","v":1.5551949145941455},{"$f":"RevReq!AE107*$J365","v":1.490333537678441},{"$f":"RevReq!AF107*$J365","v":1.425472160762737},{"$f":"RevReq!AG107*$J365","v":1.3606107838470323},{"$f":"RevReq!AH107*$J365","v":1.2957494069313282},{"$f":"RevReq!AI107*$J365","v":1.2308880300156235},{"$f":"RevReq!AJ107*$J365","v":1.1660266530999193},{"$f":"RevReq!AK107*$J365","v":1.1011652761842148},{"$f":"RevReq!AL107*$J365","v":1.0363038992685103},{"$f":"RevReq!AM107*$J365","v":0.97144252235280582},{"$f":"RevReq!AN107*$J365","v":0.90086661902122833},{"$f":"RevReq!AO107*$J365","v":0.83278941695268027},{"$f":"RevReq!AP107*$J365","v":0.72050104392467273},{"$f":"RevReq!AQ107*$J365","v":0.53150531857481198},{"$f":"RevReq!AR107*$J365","v":0.35711673328740168},{"$f":"RevReq!AS107*$J365","v":0.24739878342621277},{"$f":"RevReq!AT107*$J365","v":0.10271503966787836},{"$f":"RevReq!AU107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!AV107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!AW107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!AX107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!AY107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!AZ107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!BA107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!BB107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!BC107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!BD107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!BE107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!BF107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!BG107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!BH107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!BI107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!BJ107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!BK107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!BL107*$J365","v":1.0305151449815855E-15},{"$f":"RevReq!BM107*$J365","v":1.0305151449815855E-15}]
[null,null,{"$f":"MAX($C$273:C365)+1","v":93},"Engineering & Construction","Projects","Dania Beach Energy Center","Capital",null,{"$f":"RevReq!K108*$J366","v":32.476570946581738},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O108*$J366","v":0},{"$f":"RevReq!P108*$J366","v":0.42359736130178899},{"$f":"RevReq!Q108*$J366","v":1.7962826652144961},{"$f":"RevReq!R108*$J366","v":3.0287107350780245},{"$f":"RevReq!S108*$J366","v":3.267211276137306},{"$f":"RevReq!T108*$J366","v":3.1775321037506488},{"$f":"RevReq!U108*$J366","v":3.0878529313639911},{"$f":"RevReq!V108*$J366","v":2.998173758977333},{"$f":"RevReq!W108*$J366","v":2.9084945865906753},{"$f":"RevReq!X108*$J366","v":2.8188154142040176},{"$f":"RevReq!Y108*$J366","v":2.7291362418173599},{"$f":"RevReq!Z108*$J366","v":2.6394570694307022},{"$f":"RevReq!AA108*$J366","v":2.5497778970440446},{"$f":"RevReq!AB108*$J366","v":2.4600987246573873},{"$f":"RevReq!AC108*$J366","v":2.3704195522707292},{"$f":"RevReq!AD108*$J366","v":2.2807403798840715},{"$f":"RevReq!AE108*$J366","v":2.1910612074974138},{"$f":"RevReq!AF108*$J366","v":2.1013820351107562},{"$f":"RevReq!AG108*$J366","v":2.0117028627240985},{"$f":"RevReq!AH108*$J366","v":1.922023690337441},{"$f":"RevReq!AI108*$J366","v":1.8323445179507831},{"$f":"RevReq!AJ108*$J366","v":1.7426653455641257},{"$f":"RevReq!AK108*$J366","v":1.652986173177468},{"$f":"RevReq!AL108*$J366","v":1.5633070007908101},{"$f":"RevReq!AM108*$J366","v":1.4736278284041522},{"$f":"RevReq!AN108*$J366","v":1.3839486560174943},{"$f":"RevReq!AO108*$J366","v":1.2942694836308366},{"$f":"RevReq!AP108*$J366","v":1.2045903112441787},{"$f":"RevReq!AQ108*$J366","v":1.1149111388575206},{"$f":"RevReq!AR108*$J366","v":1.0252319664708627},{"$f":"RevReq!AS108*$J366","v":0.74046765904036227},{"$f":"RevReq!AT108*$J366","v":0.21425648419282764},{"$f":"RevReq!AU108*$J366","v":1.2530413866366686E-2},{"$f":"RevReq!AV108*$J366","v":0},{"$f":"RevReq!AW108*$J366","v":0},{"$f":"RevReq!AX108*$J366","v":0},{"$f":"RevReq!AY108*$J366","v":0},{"$f":"RevReq!AZ108*$J366","v":0},{"$f":"RevReq!BA108*$J366","v":0},{"$f":"RevReq!BB108*$J366","v":0},{"$f":"RevReq!BC108*$J366","v":0},{"$f":"RevReq!BD108*$J366","v":0},{"$f":"RevReq!BE108*$J366","v":0},{"$f":"RevReq!BF108*$J366","v":0},{"$f":"RevReq!BG108*$J366","v":0},{"$f":"RevReq!BH108*$J366","v":0},{"$f":"RevReq!BI108*$J366","v":0},{"$f":"RevReq!BJ108*$J366","v":0},{"$f":"RevReq!BK108*$J366","v":0},{"$f":"RevReq!BL108*$J366","v":0},{"$f":"RevReq!BM108*$J366","v":0}]
[null,null,{"$f":"MAX($C$273:C366)+1","v":94},"Engineering & Construction","Projects","DG EV Chargers","Capital",null,{"$f":"RevReq!K109*$J367","v":48.802949542908237},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O109*$J367","v":0},{"$f":"RevReq!P109*$J367","v":0},{"$f":"RevReq!Q109*$J367","v":0},{"$f":"RevReq!R109*$J367","v":0},{"$f":"RevReq!S109*$J367","v":1.2006570507153151},{"$f":"RevReq!T109*$J367","v":2.7488037789875945},{"$f":"RevReq!U109*$J367","v":4.6363726976736501},{"$f":"RevReq!V109*$J367","v":6.0969503341185201},{"$f":"RevReq!W109*$J367","v":5.9379471247500755},{"$f":"RevReq!X109*$J367","v":5.7789439153816318},{"$f":"RevReq!Y109*$J367","v":5.6199407060131881},{"$f":"RevReq!Z109*$J367","v":5.4609374966447435},{"$f":"RevReq!AA109*$J367","v":5.3019342872762998},{"$f":"RevReq!AB109*$J367","v":5.1429310779078552},{"$f":"RevReq!AC109*$J367","v":4.9839278685394115},{"$f":"RevReq!AD109*$J367","v":4.8249246591709678},{"$f":"RevReq!AE109*$J367","v":4.6659214498025232},{"$f":"RevReq!AF109*$J367","v":4.5069182404340786},{"$f":"RevReq!AG109*$J367","v":4.347915031065634},{"$f":"RevReq!AH109*$J367","v":4.1889118216971903},{"$f":"RevReq!AI109*$J367","v":4.0299086123287458},{"$f":"RevReq!AJ109*$J367","v":3.8709054029603012},{"$f":"RevReq!AK109*$J367","v":3.711902193591857},{"$f":"RevReq!AL109*$J367","v":3.5528989842234129},{"$f":"RevReq!AM109*$J367","v":3.3938957748549687},{"$f":"RevReq!AN109*$J367","v":3.2348925654865246},{"$f":"RevReq!AO109*$J367","v":3.07588935611808},{"$f":"RevReq!AP109*$J367","v":2.9168861467496359},{"$f":"RevReq!AQ109*$J367","v":2.7578829373811917},{"$f":"RevReq!AR109*$J367","v":2.5988797280127476},{"$f":"RevReq!AS109*$J367","v":2.439876518644303},{"$f":"RevReq!AT109*$J367","v":2.2808733092758589},{"$f":"RevReq!AU109*$J367","v":2.1218700999074152},{"$f":"RevReq!AV109*$J367","v":1.9628668905389706},{"$f":"RevReq!AW109*$J367","v":1.6916829856512983},{"$f":"RevReq!AX109*$J367","v":1.0519434226815287},{"$f":"RevReq!AY109*$J367","v":0.66565035769211711},{"$f":"RevReq!AZ109*$J367","v":-6.8420996085118233E-16},{"$f":"RevReq!BA109*$J367","v":-6.8420996085118233E-16},{"$f":"RevReq!BB109*$J367","v":-6.8420996085118233E-16},{"$f":"RevReq!BC109*$J367","v":-6.8420996085118233E-16},{"$f":"RevReq!BD109*$J367","v":-6.8420996085118233E-16},{"$f":"RevReq!BE109*$J367","v":-6.8420996085118233E-16},{"$f":"RevReq!BF109*$J367","v":-6.8420996085118233E-16},{"$f":"RevReq!BG109*$J367","v":-6.8420996085118233E-16},{"$f":"RevReq!BH109*$J367","v":-6.8420996085118233E-16},{"$f":"RevReq!BI109*$J367","v":-6.8420996085118233E-16},{"$f":"RevReq!BJ109*$J367","v":-6.8420996085118233E-16},{"$f":"RevReq!BK109*$J367","v":-6.8420996085118233E-16},{"$f":"RevReq!BL109*$J367","v":-6.8420996085118233E-16},{"$f":"RevReq!BM109*$J367","v":-6.8420996085118233E-16}]
[null,null,{"$f":"MAX($C$273:C367)+1","v":95},"Engineering & Construction","Projects","Other Projects","Capital",null,{"$f":"RevReq!K110*$J368","v":123.86700730850654},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O110*$J368","v":0.30455491345875851},{"$f":"RevReq!P110*$J368","v":0.85775783775779313},{"$f":"RevReq!Q110*$J368","v":1.4470426543069095},{"$f":"RevReq!R110*$J368","v":2.2212960191777333},{"$f":"RevReq!S110*$J368","v":3.8242830961952863},{"$f":"RevReq!T110*$J368","v":7.0848210163920724},{"$f":"RevReq!U110*$J368","v":12.186856505686423},{"$f":"RevReq!V110*$J368","v":14.990461349324164},{"$f":"RevReq!W110*$J368","v":14.57593486269338},{"$f":"RevReq!X110*$J368","v":14.161408376062598},{"$f":"RevReq!Y110*$J368","v":13.746881889431817},{"$f":"RevReq!Z110*$J368","v":13.332355402801037},{"$f":"RevReq!AA110*$J368","v":12.917828916170253},{"$f":"RevReq!AB110*$J368","v":12.503302429539472},{"$f":"RevReq!AC110*$J368","v":12.088775942908692},{"$f":"RevReq!AD110*$J368","v":11.674249456277911},{"$f":"RevReq!AE110*$J368","v":11.259722969647127},{"$f":"RevReq!AF110*$J368","v":10.845196483016347},{"$f":"RevReq!AG110*$J368","v":10.430669996385566},{"$f":"RevReq!AH110*$J368","v":10.016143509754784},{"$f":"RevReq!AI110*$J368","v":9.6016170231240014},{"$f":"RevReq!AJ110*$J368","v":9.1870905364932209},{"$f":"RevReq!AK110*$J368","v":8.7725640498624387},{"$f":"RevReq!AL110*$J368","v":8.3580375632316564},{"$f":"RevReq!AM110*$J368","v":7.9435110766008741},{"$f":"RevReq!AN110*$J368","v":7.5289845899700918},{"$f":"RevReq!AO110*$J368","v":7.1144581033393104},{"$f":"RevReq!AP110*$J368","v":6.699931616708529},{"$f":"RevReq!AQ110*$J368","v":6.2854051300777467},{"$f":"RevReq!AR110*$J368","v":5.7306177687385444},{"$f":"RevReq!AS110*$J368","v":5.2019838857579765},{"$f":"RevReq!AT110*$J368","v":4.6432616555240109},{"$f":"RevReq!AU110*$J368","v":4.0522496255278035},{"$f":"RevReq!AV110*$J368","v":3.136927960416827},{"$f":"RevReq!AW110*$J368","v":1.8166225177649868},{"$f":"RevReq!AX110*$J368","v":0.12287327885435859},{"$f":"RevReq!AY110*$J368","v":2.7368398434047293E-15},{"$f":"RevReq!AZ110*$J368","v":2.7368398434047293E-15},{"$f":"RevReq!BA110*$J368","v":2.7368398434047293E-15},{"$f":"RevReq!BB110*$J368","v":2.7368398434047293E-15},{"$f":"RevReq!BC110*$J368","v":2.7368398434047293E-15},{"$f":"RevReq!BD110*$J368","v":2.7368398434047293E-15},{"$f":"RevReq!BE110*$J368","v":2.7368398434047293E-15},{"$f":"RevReq!BF110*$J368","v":2.7368398434047293E-15},{"$f":"RevReq!BG110*$J368","v":2.7368398434047293E-15},{"$f":"RevReq!BH110*$J368","v":2.7368398434047293E-15},{"$f":"RevReq!BI110*$J368","v":2.7368398434047293E-15},{"$f":"RevReq!BJ110*$J368","v":2.7368398434047293E-15},{"$f":"RevReq!BK110*$J368","v":2.7368398434047293E-15},{"$f":"RevReq!BL110*$J368","v":2.7368398434047293E-15},{"$f":"RevReq!BM110*$J368","v":2.7368398434047293E-15}]
[null,null,{"$f":"MAX($C$273:C368)+1","v":96},"Engineering & Construction","Solar","SolarTogether 3","Capital",null,{"$f":"RevReq!K111*$J369","v":501.03421943183992},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O111*$J369","v":0},{"$f":"RevReq!P111*$J369","v":2.5674914495925579E-5},{"$f":"RevReq!Q111*$J369","v":6.9697078972633886},{"$f":"RevReq!R111*$J369","v":35.294375764809843},{"$f":"RevReq!S111*$J369","v":55.842584981032886},{"$f":"RevReq!T111*$J369","v":54.228980773254861},{"$f":"RevReq!U111*$J369","v":52.615376565476836},{"$f":"RevReq!V111*$J369","v":51.001772357698812},{"$f":"RevReq!W111*$J369","v":49.388168149920794},{"$f":"RevReq!X111*$J369","v":47.77456394214277},{"$f":"RevReq!Y111*$J369","v":46.160959734364752},{"$f":"RevReq!Z111*$J369","v":44.54735552658672},{"$f":"RevReq!AA111*$J369","v":42.933751318808703},{"$f":"RevReq!AB111*$J369","v":41.320147111030678},{"$f":"RevReq!AC111*$J369","v":39.706542903252654},{"$f":"RevReq!AD111*$J369","v":38.092938695474629},{"$f":"RevReq!AE111*$J369","v":36.479334487696612},{"$f":"RevReq!AF111*$J369","v":34.86573027991858},{"$f":"RevReq!AG111*$J369","v":33.252126072140555},{"$f":"RevReq!AH111*$J369","v":31.638521864362534},{"$f":"RevReq!AI111*$J369","v":30.02491765658451},{"$f":"RevReq!AJ111*$J369","v":28.411313448806485},{"$f":"RevReq!AK111*$J369","v":26.797709241028468},{"$f":"RevReq!AL111*$J369","v":25.184105033250443},{"$f":"RevReq!AM111*$J369","v":23.570500825472418},{"$f":"RevReq!AN111*$J369","v":21.956896617694394},{"$f":"RevReq!AO111*$J369","v":20.343292409916369},{"$f":"RevReq!AP111*$J369","v":18.729688202138348},{"$f":"RevReq!AQ111*$J369","v":17.116083994360327},{"$f":"RevReq!AR111*$J369","v":15.502479786582303},{"$f":"RevReq!AS111*$J369","v":13.88887481750692},{"$f":"RevReq!AT111*$J369","v":12.068602720574813},{"$f":"RevReq!AU111*$J369","v":7.7152512396359612},{"$f":"RevReq!AV111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!AW111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!AX111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!AY111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!AZ111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!BA111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!BB111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!BC111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!BD111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!BE111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!BF111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!BG111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!BH111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!BI111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!BJ111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!BK111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!BL111*$J369","v":2.1894718747237835E-14},{"$f":"RevReq!BM111*$J369","v":2.1894718747237835E-14}]
[null,null,{"$f":"MAX($C$273:C369)+1","v":97},"Engineering & Construction","Solar","SolarTogether 4","Capital",null,{"$f":"RevReq!K112*$J370","v":335.64241708856434},{"$f":"$N108","v":0.95540400000000003},null,null,null,null,null,null,null,{"$f":"RevReq!O112*$J370","v":0},{"$f":"RevReq!P112*$J370","v":0},{"$f":"RevReq!Q112*$J370","v":1.554715436719164E-3},{"$f":"RevReq!R112*$J370","v":15.996467288956469},{"$f":"RevReq!S112*$J370","v":35.261274921009317},{"$f":"RevReq!T112*$J370","v":37.974934155452871},{"$f":"RevReq!U112*$J370","v":36.859353076400318},{"$f":"RevReq!V112*$J370","v":35.743771997347764},{"$f":"RevReq!W112*$J370","v":34.628190918295211},{"$f":"RevReq!X112*$J370","v":33.512609839242664},{"$f":"RevReq!Y112*$J370","v":32.397028760190111},{"$f":"RevReq!Z112*$J370","v":31.281447681137561},{"$f":"RevReq!AA112*$J370","v":30.165866602085007},{"$f":"RevReq!AB112*$J370","v":29.050285523032457},{"$f":"RevReq!AC112*$J370","v":27.934704443979911},{"$f":"RevReq!AD112*$J370","v":26.819123364927357},{"$f":"RevReq!AE112*$J370","v":25.703542285874803},{"$f":"RevReq!AF112*$J370","v":24.587961206822254},{"$f":"RevReq!AG112*$J370","v":23.4723801277697},{"$f":"RevReq!AH112*$J370","v":22.35679904871715},{"$f":"RevReq!AI112*$J370","v":21.2412179696646},{"$f":"RevReq!AJ112*$J370","v":20.125636890612046},{"$f":"RevReq!AK112*$J370","v":19.0100558115595},{"$f":"RevReq!AL112*$J370","v":17.894474732506946},{"$f":"RevReq!AM112*$J370","v":16.778893653454393},{"$f":"RevReq!AN112*$J370","v":15.663312574401845},{"$f":"RevReq!AO112*$J370","v":14.547731495349291},{"$f":"RevReq!AP112*$J370","v":13.432150416296738},{"$f":"RevReq!AQ112*$J370","v":12.316569337244186},{"$f":"RevReq!AR112*$J370","v":11.200988258191629},{"$f":"RevReq!AS112*$J370","v":10.085407179139075},{"$f":"RevReq!AT112*$J370","v":8.9697800005849757},{"$f":"RevReq!AU112*$J370","v":7.379503439741657},{"$f":"RevReq!AV112*$J370","v":1.3330836475488845},{"$f":"RevReq!AW112*$J370","v":2.1894718747237835E-14},{"$f":"RevReq!AX112*$J370","v":2.1894718747237835E-14},{"$f":"RevReq!AY112*$J370","v":2.1894718747237835E-14},{"$f":"RevReq!AZ112*$J370","v":2.1894718747237835E-14},{"$f":"RevReq!BA112*$J370","v":2.1894718747237835E-14},{"$f":"RevReq!BB112*$J370","v":2.1894718747237835E-14},{"$f":"RevReq!BC112*$J370","v":2.1894718747237835E-14},{"$f":"RevReq!BD112*$J370","v":2.1894718747237835E-14},{"$f":"RevReq!BE112*$J370","v":2.1894718747237835E-14},{"$f":"RevReq!BF112*$J370","v":2.1894718747237835E-14},{"$f":"RevReq!BG112*$J370","v":2.1894718747237835E-14},{"$f":"RevReq!BH112*$J370","v":2.1894718747237835E-14},{"$f":"RevReq!BI112*$J370","v":2.1894718747237835E-14},{"$f":"RevReq!BJ112*$J370","v":2.1894718747237835E-14},{"$f":"RevReq!BK112*$J370","v":2.1894718747237835E-14},{"$f":"RevReq!BL112*$J370","v":2.1894718747237835E-14},{"$f":"RevReq!BM112*$J370","v":2.1894718747237835E-14}]
[null,null,{"$f":"MAX($C$273:C370)+1","v":98},"Engineering & Construction","Solar","SolarTogether 5","Capital",null,{"$f":"RevReq!K113*$J371","v":319.84532587468686},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O113*$J371","v":0},{"$f":"RevReq!P113*$J371","v":0},{"$f":"RevReq!Q113*$J371","v":8.1923498192009939E-5},{"$f":"RevReq!R113*$J371","v":15.013045372315174},{"$f":"RevReq!S113*$J371","v":33.396439843595857},{"$f":"RevReq!T113*$J371","v":36.234923519772728},{"$f":"RevReq!U113*$J371","v":35.170864980202659},{"$f":"RevReq!V113*$J371","v":34.106806440632575},{"$f":"RevReq!W113*$J371","v":33.042747901062512},{"$f":"RevReq!X113*$J371","v":31.978689361492442},{"$f":"RevReq!Y113*$J371","v":30.914630821922358},{"$f":"RevReq!Z113*$J371","v":29.850572282352289},{"$f":"RevReq!AA113*$J371","v":28.786513742782212},{"$f":"RevReq!AB113*$J371","v":27.722455203212139},{"$f":"RevReq!AC113*$J371","v":26.658396663642066},{"$f":"RevReq!AD113*$J371","v":25.594338124071992},{"$f":"RevReq!AE113*$J371","v":24.530279584501923},{"$f":"RevReq!AF113*$J371","v":23.466221044931846},{"$f":"RevReq!AG113*$J371","v":22.402162505361773},{"$f":"RevReq!AH113*$J371","v":21.338103965791696},{"$f":"RevReq!AI113*$J371","v":20.274045426221623},{"$f":"RevReq!AJ113*$J371","v":19.209986886651546},{"$f":"RevReq!AK113*$J371","v":18.145928347081473},{"$f":"RevReq!AL113*$J371","v":17.081869807511396},{"$f":"RevReq!AM113*$J371","v":16.017811267941322},{"$f":"RevReq!AN113*$J371","v":14.953752728371247},{"$f":"RevReq!AO113*$J371","v":13.889694188801176},{"$f":"RevReq!AP113*$J371","v":12.825635649231105},{"$f":"RevReq!AQ113*$J371","v":11.761577109661033},{"$f":"RevReq!AR113*$J371","v":10.69751857009096},{"$f":"RevReq!AS113*$J371","v":9.6334600305208884},{"$f":"RevReq!AT113*$J371","v":8.5693990618037574},{"$f":"RevReq!AU113*$J371","v":7.0601626877791945},{"$f":"RevReq!AV113*$J371","v":1.3586024343642313},{"$f":"RevReq!AW113*$J371","v":2.7368398434047293E-14},{"$f":"RevReq!AX113*$J371","v":2.7368398434047293E-14},{"$f":"RevReq!AY113*$J371","v":2.7368398434047293E-14},{"$f":"RevReq!AZ113*$J371","v":2.7368398434047293E-14},{"$f":"RevReq!BA113*$J371","v":2.7368398434047293E-14},{"$f":"RevReq!BB113*$J371","v":2.7368398434047293E-14},{"$f":"RevReq!BC113*$J371","v":2.7368398434047293E-14},{"$f":"RevReq!BD113*$J371","v":2.7368398434047293E-14},{"$f":"RevReq!BE113*$J371","v":2.7368398434047293E-14},{"$f":"RevReq!BF113*$J371","v":2.7368398434047293E-14},{"$f":"RevReq!BG113*$J371","v":2.7368398434047293E-14},{"$f":"RevReq!BH113*$J371","v":2.7368398434047293E-14},{"$f":"RevReq!BI113*$J371","v":2.7368398434047293E-14},{"$f":"RevReq!BJ113*$J371","v":2.7368398434047293E-14},{"$f":"RevReq!BK113*$J371","v":2.7368398434047293E-14},{"$f":"RevReq!BL113*$J371","v":2.7368398434047293E-14},{"$f":"RevReq!BM113*$J371","v":2.7368398434047293E-14}]
[null,null,{"$f":"MAX($C$273:C371)+1","v":99},"Engineering & Construction","Solar","Safe Harbor Panels - 2020","CWIP Capital",null,{"$f":"RevReq!K114*$J372","v":0.79283704803532884},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O114*$J372","v":0},{"$f":"RevReq!P114*$J372","v":0},{"$f":"RevReq!Q114*$J372","v":0.39613746751939383},{"$f":"RevReq!R114*$J372","v":0.39613746751939383},{"$f":"RevReq!S114*$J372","v":0},{"$f":"RevReq!T114*$J372","v":0},{"$f":"RevReq!U114*$J372","v":0},{"$f":"RevReq!V114*$J372","v":0},{"$f":"RevReq!W114*$J372","v":0},{"$f":"RevReq!X114*$J372","v":0},{"$f":"RevReq!Y114*$J372","v":0},{"$f":"RevReq!Z114*$J372","v":0},{"$f":"RevReq!AA114*$J372","v":0},{"$f":"RevReq!AB114*$J372","v":0},{"$f":"RevReq!AC114*$J372","v":0},{"$f":"RevReq!AD114*$J372","v":0},{"$f":"RevReq!AE114*$J372","v":0},{"$f":"RevReq!AF114*$J372","v":0},{"$f":"RevReq!AG114*$J372","v":0},{"$f":"RevReq!AH114*$J372","v":0},{"$f":"RevReq!AI114*$J372","v":0},{"$f":"RevReq!AJ114*$J372","v":0},{"$f":"RevReq!AK114*$J372","v":0},{"$f":"RevReq!AL114*$J372","v":0},{"$f":"RevReq!AM114*$J372","v":0},{"$f":"RevReq!AN114*$J372","v":0},{"$f":"RevReq!AO114*$J372","v":0},{"$f":"RevReq!AP114*$J372","v":0},{"$f":"RevReq!AQ114*$J372","v":0},{"$f":"RevReq!AR114*$J372","v":0},{"$f":"RevReq!AS114*$J372","v":0},{"$f":"RevReq!AT114*$J372","v":0},{"$f":"RevReq!AU114*$J372","v":0},{"$f":"RevReq!AV114*$J372","v":0},{"$f":"RevReq!AW114*$J372","v":0},{"$f":"RevReq!AX114*$J372","v":0},{"$f":"RevReq!AY114*$J372","v":0},{"$f":"RevReq!AZ114*$J372","v":0},{"$f":"RevReq!BA114*$J372","v":0},{"$f":"RevReq!BB114*$J372","v":0},{"$f":"RevReq!BC114*$J372","v":0},{"$f":"RevReq!BD114*$J372","v":0},{"$f":"RevReq!BE114*$J372","v":0},{"$f":"RevReq!BF114*$J372","v":0},{"$f":"RevReq!BG114*$J372","v":0},{"$f":"RevReq!BH114*$J372","v":0},{"$f":"RevReq!BI114*$J372","v":0},{"$f":"RevReq!BJ114*$J372","v":0},{"$f":"RevReq!BK114*$J372","v":0},{"$f":"RevReq!BL114*$J372","v":0},{"$f":"RevReq!BM114*$J372","v":0}]
[null,null,{"$f":"MAX($C$273:C372)+1","v":100},{"$f":"D111","v":"Engineering & Construction"},"Solar","Safe Harbor Panels - 2021","CWIP Capital",null,{"$f":"RevReq!K115*$J373","v":3.5701758939586878},{"$f":"$N111","v":0.95540400000000003},null,null,null,null,null,null,null,{"$f":"RevReq!O115*$J373","v":0},{"$f":"RevReq!P115*$J373","v":0},{"$f":"RevReq!Q115*$J373","v":0.61644804047530388},{"$f":"RevReq!R115*$J373","v":2.4657921619012155},{"$f":"RevReq!S115*$J373","v":0.61644804047530388},{"$f":"RevReq!T115*$J373","v":0},{"$f":"RevReq!U115*$J373","v":0},{"$f":"RevReq!V115*$J373","v":0},{"$f":"RevReq!W115*$J373","v":0},{"$f":"RevReq!X115*$J373","v":0},{"$f":"RevReq!Y115*$J373","v":0},{"$f":"RevReq!Z115*$J373","v":0},{"$f":"RevReq!AA115*$J373","v":0},{"$f":"RevReq!AB115*$J373","v":0},{"$f":"RevReq!AC115*$J373","v":0},{"$f":"RevReq!AD115*$J373","v":0},{"$f":"RevReq!AE115*$J373","v":0},{"$f":"RevReq!AF115*$J373","v":0},{"$f":"RevReq!AG115*$J373","v":0},{"$f":"RevReq!AH115*$J373","v":0},{"$f":"RevReq!AI115*$J373","v":0},{"$f":"RevReq!AJ115*$J373","v":0},{"$f":"RevReq!AK115*$J373","v":0},{"$f":"RevReq!AL115*$J373","v":0},{"$f":"RevReq!AM115*$J373","v":0},{"$f":"RevReq!AN115*$J373","v":0},{"$f":"RevReq!AO115*$J373","v":0},{"$f":"RevReq!AP115*$J373","v":0},{"$f":"RevReq!AQ115*$J373","v":0},{"$f":"RevReq!AR115*$J373","v":0},{"$f":"RevReq!AS115*$J373","v":0},{"$f":"RevReq!AT115*$J373","v":0},{"$f":"RevReq!AU115*$J373","v":0},{"$f":"RevReq!AV115*$J373","v":0},{"$f":"RevReq!AW115*$J373","v":0},{"$f":"RevReq!AX115*$J373","v":0},{"$f":"RevReq!AY115*$J373","v":0},{"$f":"RevReq!AZ115*$J373","v":0},{"$f":"RevReq!BA115*$J373","v":0},{"$f":"RevReq!BB115*$J373","v":0},{"$f":"RevReq!BC115*$J373","v":0},{"$f":"RevReq!BD115*$J373","v":0},{"$f":"RevReq!BE115*$J373","v":0},{"$f":"RevReq!BF115*$J373","v":0},{"$f":"RevReq!BG115*$J373","v":0},{"$f":"RevReq!BH115*$J373","v":0},{"$f":"RevReq!BI115*$J373","v":0},{"$f":"RevReq!BJ115*$J373","v":0},{"$f":"RevReq!BK115*$J373","v":0},{"$f":"RevReq!BL115*$J373","v":0},{"$f":"RevReq!BM115*$J373","v":0}]
[null,null,{"$f":"MAX($C$273:C373)+1","v":101},{"$f":"D112","v":"Engineering & Construction"},"Solar","Safe Harbor Panels - 2022","CWIP Capital",null,{"$f":"RevReq!K116*$J374","v":10.641694493045728},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O116*$J374","v":0},{"$f":"RevReq!P116*$J374","v":0},{"$f":"RevReq!Q116*$J374","v":1.142219841093812},{"$f":"RevReq!R116*$J374","v":4.5688793643752481},{"$f":"RevReq!S116*$J374","v":4.5688793643752481},{"$f":"RevReq!T116*$J374","v":1.142219841093812},{"$f":"RevReq!U116*$J374","v":0},{"$f":"RevReq!V116*$J374","v":0},{"$f":"RevReq!W116*$J374","v":0},{"$f":"RevReq!X116*$J374","v":0},{"$f":"RevReq!Y116*$J374","v":0},{"$f":"RevReq!Z116*$J374","v":0},{"$f":"RevReq!AA116*$J374","v":0},{"$f":"RevReq!AB116*$J374","v":0},{"$f":"RevReq!AC116*$J374","v":0},{"$f":"RevReq!AD116*$J374","v":0},{"$f":"RevReq!AE116*$J374","v":0},{"$f":"RevReq!AF116*$J374","v":0},{"$f":"RevReq!AG116*$J374","v":0},{"$f":"RevReq!AH116*$J374","v":0},{"$f":"RevReq!AI116*$J374","v":0},{"$f":"RevReq!AJ116*$J374","v":0},{"$f":"RevReq!AK116*$J374","v":0},{"$f":"RevReq!AL116*$J374","v":0},{"$f":"RevReq!AM116*$J374","v":0},{"$f":"RevReq!AN116*$J374","v":0},{"$f":"RevReq!AO116*$J374","v":0},{"$f":"RevReq!AP116*$J374","v":0},{"$f":"RevReq!AQ116*$J374","v":0},{"$f":"RevReq!AR116*$J374","v":0},{"$f":"RevReq!AS116*$J374","v":0},{"$f":"RevReq!AT116*$J374","v":0},{"$f":"RevReq!AU116*$J374","v":0},{"$f":"RevReq!AV116*$J374","v":0},{"$f":"RevReq!AW116*$J374","v":0},{"$f":"RevReq!AX116*$J374","v":0},{"$f":"RevReq!AY116*$J374","v":0},{"$f":"RevReq!AZ116*$J374","v":0},{"$f":"RevReq!BA116*$J374","v":0},{"$f":"RevReq!BB116*$J374","v":0},{"$f":"RevReq!BC116*$J374","v":0},{"$f":"RevReq!BD116*$J374","v":0},{"$f":"RevReq!BE116*$J374","v":0},{"$f":"RevReq!BF116*$J374","v":0},{"$f":"RevReq!BG116*$J374","v":0},{"$f":"RevReq!BH116*$J374","v":0},{"$f":"RevReq!BI116*$J374","v":0},{"$f":"RevReq!BJ116*$J374","v":0},{"$f":"RevReq!BK116*$J374","v":0},{"$f":"RevReq!BL116*$J374","v":0},{"$f":"RevReq!BM116*$J374","v":0}]
[null,null,{"$f":"MAX($C$273:C374)+1","v":102},{"$f":"D113","v":"Engineering & Construction"},"Solar","Safe Harbor Panels - 2023","CWIP Capital",null,{"$f":"RevReq!K117*$J375","v":14.386423418205812},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O117*$J375","v":0},{"$f":"RevReq!P117*$J375","v":0},{"$f":"RevReq!Q117*$J375","v":1.1422198487449933},{"$f":"RevReq!R117*$J375","v":4.5688793949799731},{"$f":"RevReq!S117*$J375","v":4.5688793949799731},{"$f":"RevReq!T117*$J375","v":4.5688793949799731},{"$f":"RevReq!U117*$J375","v":1.1422198487449933},{"$f":"RevReq!V117*$J375","v":0},{"$f":"RevReq!W117*$J375","v":0},{"$f":"RevReq!X117*$J375","v":0},{"$f":"RevReq!Y117*$J375","v":0},{"$f":"RevReq!Z117*$J375","v":0},{"$f":"RevReq!AA117*$J375","v":0},{"$f":"RevReq!AB117*$J375","v":0},{"$f":"RevReq!AC117*$J375","v":0},{"$f":"RevReq!AD117*$J375","v":0},{"$f":"RevReq!AE117*$J375","v":0},{"$f":"RevReq!AF117*$J375","v":0},{"$f":"RevReq!AG117*$J375","v":0},{"$f":"RevReq!AH117*$J375","v":0},{"$f":"RevReq!AI117*$J375","v":0},{"$f":"RevReq!AJ117*$J375","v":0},{"$f":"RevReq!AK117*$J375","v":0},{"$f":"RevReq!AL117*$J375","v":0},{"$f":"RevReq!AM117*$J375","v":0},{"$f":"RevReq!AN117*$J375","v":0},{"$f":"RevReq!AO117*$J375","v":0},{"$f":"RevReq!AP117*$J375","v":0},{"$f":"RevReq!AQ117*$J375","v":0},{"$f":"RevReq!AR117*$J375","v":0},{"$f":"RevReq!AS117*$J375","v":0},{"$f":"RevReq!AT117*$J375","v":0},{"$f":"RevReq!AU117*$J375","v":0},{"$f":"RevReq!AV117*$J375","v":0},{"$f":"RevReq!AW117*$J375","v":0},{"$f":"RevReq!AX117*$J375","v":0},{"$f":"RevReq!AY117*$J375","v":0},{"$f":"RevReq!AZ117*$J375","v":0},{"$f":"RevReq!BA117*$J375","v":0},{"$f":"RevReq!BB117*$J375","v":0},{"$f":"RevReq!BC117*$J375","v":0},{"$f":"RevReq!BD117*$J375","v":0},{"$f":"RevReq!BE117*$J375","v":0},{"$f":"RevReq!BF117*$J375","v":0},{"$f":"RevReq!BG117*$J375","v":0},{"$f":"RevReq!BH117*$J375","v":0},{"$f":"RevReq!BI117*$J375","v":0},{"$f":"RevReq!BJ117*$J375","v":0},{"$f":"RevReq!BK117*$J375","v":0},{"$f":"RevReq!BL117*$J375","v":0},{"$f":"RevReq!BM117*$J375","v":0}]
[null,null,{"$f":"MAX($C$273:C375)+1","v":103},{"$f":"D114","v":"Engineering & Construction"},"Solar","Other Solar","Capital",null,{"$f":"RevReq!K118*$J376","v":83.67650605248572},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O118*$J376","v":0.57440625369395082},{"$f":"RevReq!P118*$J376","v":1.8586171193511791},{"$f":"RevReq!Q118*$J376","v":3.0194871264969287},{"$f":"RevReq!R118*$J376","v":3.7388925740188133},{"$f":"RevReq!S118*$J376","v":5.6176320513306166},{"$f":"RevReq!T118*$J376","v":8.0467888409074746},{"$f":"RevReq!U118*$J376","v":8.8517790782207779},{"$f":"RevReq!V118*$J376","v":8.7020431413395176},{"$f":"RevReq!W118*$J376","v":8.4301055221593106},{"$f":"RevReq!X118*$J376","v":8.1581679029791037},{"$f":"RevReq!Y118*$J376","v":7.8862302837988985},{"$f":"RevReq!Z118*$J376","v":7.6142926646186933},{"$f":"RevReq!AA118*$J376","v":7.342355045438488},{"$f":"RevReq!AB118*$J376","v":7.070417426258282},{"$f":"RevReq!AC118*$J376","v":6.7984798070780741},{"$f":"RevReq!AD118*$J376","v":6.5265421878978698},{"$f":"RevReq!AE118*$J376","v":6.2546045687176637},{"$f":"RevReq!AF118*$J376","v":5.9826669495374576},{"$f":"RevReq!AG118*$J376","v":5.7107293303572533},{"$f":"RevReq!AH118*$J376","v":5.4387917111770472},{"$f":"RevReq!AI118*$J376","v":5.1668540919968402},{"$f":"RevReq!AJ118*$J376","v":4.894916472816635},{"$f":"RevReq!AK118*$J376","v":4.6229788536364298},{"$f":"RevReq!AL118*$J376","v":4.3510412344562237},{"$f":"RevReq!AM118*$J376","v":4.0791036152760185},{"$f":"RevReq!AN118*$J376","v":3.8071659960958124},{"$f":"RevReq!AO118*$J376","v":3.5352283769156063},{"$f":"RevReq!AP118*$J376","v":3.2632907577354002},{"$f":"RevReq!AQ118*$J376","v":2.9913531385551937},{"$f":"RevReq!AR118*$J376","v":2.7023835652600594},{"$f":"RevReq!AS118*$J376","v":2.2357879462661878},{"$f":"RevReq!AT118*$J376","v":1.7630447509965326},{"$f":"RevReq!AU118*$J376","v":1.4081816756724923},{"$f":"RevReq!AV118*$J376","v":1.0917721645950254},{"$f":"RevReq!AW118*$J376","v":0.40649288615926726},{"$f":"RevReq!AX118*$J376","v":4.70327224383962E-2},{"$f":"RevReq!AY118*$J376","v":6.8420996085118231E-15},{"$f":"RevReq!AZ118*$J376","v":6.8420996085118231E-15},{"$f":"RevReq!BA118*$J376","v":6.8420996085118231E-15},{"$f":"RevReq!BB118*$J376","v":6.8420996085118231E-15},{"$f":"RevReq!BC118*$J376","v":6.8420996085118231E-15},{"$f":"RevReq!BD118*$J376","v":6.8420996085118231E-15},{"$f":"RevReq!BE118*$J376","v":6.8420996085118231E-15},{"$f":"RevReq!BF118*$J376","v":6.8420996085118231E-15},{"$f":"RevReq!BG118*$J376","v":6.8420996085118231E-15},{"$f":"RevReq!BH118*$J376","v":6.8420996085118231E-15},{"$f":"RevReq!BI118*$J376","v":6.8420996085118231E-15},{"$f":"RevReq!BJ118*$J376","v":6.8420996085118231E-15},{"$f":"RevReq!BK118*$J376","v":6.8420996085118231E-15},{"$f":"RevReq!BL118*$J376","v":6.8420996085118231E-15},{"$f":"RevReq!BM118*$J376","v":6.8420996085118231E-15}]
[null,null,{"$f":"MAX($C$273:C376)+1","v":104},{"$f":"D115","v":"Engineering & Construction"},"Energy Storage","Battery Storage","Capital",null,{"$f":"RevReq!K119*$J377","v":102.97410596392123},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O119*$J377","v":0.38493712208944719},{"$f":"RevReq!P119*$J377","v":2.5819234906138289},{"$f":"RevReq!Q119*$J377","v":6.5185572917984338},{"$f":"RevReq!R119*$J377","v":11.554654728083214},{"$f":"RevReq!S119*$J377","v":15.397142527011148},{"$f":"RevReq!T119*$J377","v":15.880684283471439},{"$f":"RevReq!U119*$J377","v":14.985606413442838},{"$f":"RevReq!V119*$J377","v":14.077524175856556},{"$f":"RevReq!W119*$J377","v":13.156649118876119},{"$f":"RevReq!X119*$J377","v":12.235774061895683},{"$f":"RevReq!Y119*$J377","v":11.128160968499095},{"$f":"RevReq!Z119*$J377","v":9.1517040790117345},{"$f":"RevReq!AA119*$J377","v":6.3900908750368934},{"$f":"RevReq!AB119*$J377","v":3.2030283945466995},{"$f":"RevReq!AC119*$J377","v":0.73762061343307361},{"$f":"RevReq!AD119*$J377","v":2.00002221678603E-2},{"$f":"RevReq!AE119*$J377","v":6.5285054599601251E-3},{"$f":"RevReq!AF119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AG119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AH119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AI119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AJ119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AK119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AL119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AM119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AN119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AO119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AP119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AQ119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AR119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AS119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AT119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AU119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AV119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AW119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AX119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AY119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!AZ119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!BA119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!BB119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!BC119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!BD119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!BE119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!BF119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!BG119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!BH119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!BI119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!BJ119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!BK119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!BL119*$J377","v":-4.1052597651070942E-15},{"$f":"RevReq!BM119*$J377","v":-4.1052597651070942E-15}]
[null,null,{"$f":"MAX($C$273:C377)+1","v":105},{"$f":"D116","v":"Engineering & Construction"},"Energy Storage","Battery Safe Harbor","CWIP Capital",null,{"$f":"RevReq!K120*$J378","v":0.88719548583474428},0.95540400000000003,null,null,null,null,null,null,null,{"$f":"RevReq!O120*$J378","v":0},{"$f":"RevReq!P120*$J378","v":0},{"$f":"RevReq!Q120*$J378","v":0.43926240669769134},{"$f":"RevReq!R120*$J378","v":0.44016512224776599},{"$f":"RevReq!S120*$J378","v":1.3988314547635264E-3},{"$f":"RevReq!T120*$J378","v":1.3249042465115748E-3},{"$f":"RevReq!U120*$J378","v":1.250977038259623E-3},{"$f":"RevReq!V120*$J378","v":1.177049830007671E-3},{"$f":"RevReq!W120*$J378","v":1.1031226217557194E-3},{"$f":"RevReq!X120*$J378","v":1.0291954135037676E-3},{"$f":"RevReq!Y120*$J378","v":9.5526820525181587E-4},{"$f":"RevReq!Z120*$J378","v":8.8134099699986417E-4},{"$f":"RevReq!AA120*$J378","v":8.0741378874791224E-4},{"$f":"RevReq!AB120*$J378","v":3.8522509231096931E-4},{"$f":"RevReq!AC120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AD120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AE120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AF120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AG120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AH120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AI120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AJ120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AK120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AL120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AM120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AN120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AO120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AP120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AQ120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AR120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AS120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AT120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AU120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AV120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AW120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AX120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AY120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!AZ120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!BA120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!BB120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!BC120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!BD120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!BE120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!BF120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!BG120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!BH120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!BI120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!BJ120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!BK120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!BL120*$J378","v":-8.3521723736716593E-20},{"$f":"RevReq!BM120*$J378","v":-8.3521723736716593E-20}]
[null,null,{"$f":"MAX($C$273:C378)+1","v":106},{"$f":"D117","v":"Information Management"},"Projects","Customer Facing Applications ","Capital",null,{"$f":"RevReq!K121*$J379","v":684.04812176770565},0.96898399999999996,null,null,null,null,null,null,null,{"$f":"RevReq!O121*$J379","v":10.894960986699436},{"$f":"RevReq!P121*$J379","v":30.557541211874494},{"$f":"RevReq!Q121*$J379","v":46.041650060840482},{"$f":"RevReq!R121*$J379","v":59.402657340858347},{"$f":"RevReq!S121*$J379","v":75.563299043494126},{"$f":"RevReq!T121*$J379","v":97.135073924908056},{"$f":"RevReq!U121*$J379","v":120.41255178959268},{"$f":"RevReq!V121*$J379","v":120.51201457515297},{"$f":"RevReq!W121*$J379","v":99.96705556088439},{"$f":"RevReq!X121*$J379","v":82.346851849524811},{"$f":"RevReq!Y121*$J379","v":66.380073056260571},{"$f":"RevReq!Z121*$J379","v":49.206497204799348},{"$f":"RevReq!AA121*$J379","v":29.45301663992716},{"$f":"RevReq!AB121*$J379","v":9.4430872674848452},{"$f":"RevReq!AC121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AD121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AE121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AF121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AG121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AH121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AI121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AJ121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AK121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AL121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AM121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AN121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AO121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AP121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AQ121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AR121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AS121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AT121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AU121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AV121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AW121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AX121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AY121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!AZ121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!BA121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!BB121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!BC121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!BD121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!BE121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!BF121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!BG121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!BH121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!BI121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!BJ121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!BK121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!BL121*$J379","v":2.2205927702389256E-14},{"$f":"RevReq!BM121*$J379","v":2.2205927702389256E-14}]
[null,null,{"$f":"MAX($C$273:C379)+1","v":107},{"$f":"D118","v":"Information Management"},"Projects","Applications/Hardware","Capital",null,{"$f":"RevReq!K122*$J380","v":839.30211281878951},0.96898399999999996,null,null,null,null,null,null,null,{"$f":"RevReq!O122*$J380","v":10.3538292698505},{"$f":"RevReq!P122*$J380","v":29.946330269913538},{"$f":"RevReq!Q122*$J380","v":50.114406377577517},{"$f":"RevReq!R122*$J380","v":73.478927628908963},{"$f":"RevReq!S122*$J380","v":97.849666428748634},{"$f":"RevReq!T122*$J380","v":124.29317299464923},{"$f":"RevReq!U122*$J380","v":150.92426182172466},{"$f":"RevReq!V122*$J380","v":151.12277642187752},{"$f":"RevReq!W122*$J380","v":128.36113871094764},{"$f":"RevReq!X122*$J380","v":105.77129564441081},{"$f":"RevReq!Y122*$J380","v":81.920850869230975},{"$f":"RevReq!Z122*$J380","v":58.199339170406923},{"$f":"RevReq!AA122*$J380","v":34.021271278932893},{"$f":"RevReq!AB122*$J380","v":10.634236573261797},{"$f":"RevReq!AC122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AD122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AE122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AF122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AG122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AH122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AI122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AJ122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AK122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AL122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AM122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AN122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AO122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AP122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AQ122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AR122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AS122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AT122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AU122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AV122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AW122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AX122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AY122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!AZ122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!BA122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!BB122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!BC122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!BD122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!BE122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!BF122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!BG122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!BH122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!BI122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!BJ122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!BK122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!BL122*$J380","v":1.1102963851194628E-14},{"$f":"RevReq!BM122*$J380","v":1.1102963851194628E-14}]
[null,null,{"$f":"MAX($C$273:C380)+1","v":108},{"$f":"D119","v":"Information Management"},"Projects","Momentum/Accelerate","Capital",null,{"$f":"RevReq!K123*$J381","v":363.41305644395499},0.96898399999999996,null,null,null,null,null,null,null,{"$f":"RevReq!O123*$J381","v":4.327219778538649},{"$f":"RevReq!P123*$J381","v":12.568803336926104},{"$f":"RevReq!Q123*$J381","v":23.564479436179649},{"$f":"RevReq!R123*$J381","v":40.129695560266917},{"$f":"RevReq!S123*$J381","v":56.889640887033828},{"$f":"RevReq!T123*$J381","v":64.950956595570602},{"$f":"RevReq!U123*$J381","v":65.207284437404965},{"$f":"RevReq!V123*$J381","v":59.709554190894366},{"$f":"RevReq!W123*$J381","v":50.195624172923416},{"$f":"RevReq!X123*$J381","v":39.292847282524363},{"$f":"RevReq!Y123*$J381","v":25.506307965179474},{"$f":"RevReq!Z123*$J381","v":12.114885191369941},{"$f":"RevReq!AA123*$J381","v":4.2525672342167056},{"$f":"RevReq!AB123*$J381","v":1.1337445199563858},{"$f":"RevReq!AC123*$J381","v":0},{"$f":"RevReq!AD123*$J381","v":0},{"$f":"RevReq!AE123*$J381","v":0},{"$f":"RevReq!AF123*$J381","v":0},{"$f":"RevReq!AG123*$J381","v":0},{"$f":"RevReq!AH123*$J381","v":0},{"$f":"RevReq!AI123*$J381","v":0},{"$f":"RevReq!AJ123*$J381","v":0},{"$f":"RevReq!AK123*$J381","v":0},{"$f":"RevReq!AL123*$J381","v":0},{"$f":"RevReq!AM123*$J381","v":0},{"$f":"RevReq!AN123*$J381","v":0},{"$f":"RevReq!AO123*$J381","v":0},{"$f":"RevReq!AP123*$J381","v":0},{"$f":"RevReq!AQ123*$J381","v":0},{"$f":"RevReq!AR123*$J381","v":0},{"$f":"RevReq!AS123*$J381","v":0},{"$f":"RevReq!AT123*$J381","v":0},{"$f":"RevReq!AU123*$J381","v":0},{"$f":"RevReq!AV123*$J381","v":0},{"$f":"RevReq!AW123*$J381","v":0},{"$f":"RevReq!AX123*$J381","v":0},{"$f":"RevReq!AY123*$J381","v":0},{"$f":"RevReq!AZ123*$J381","v":0},{"$f":"RevReq!BA123*$J381","v":0},{"$f":"RevReq!BB123*$J381","v":0},{"$f":"RevReq!BC123*$J381","v":0},{"$f":"RevReq!BD123*$J381","v":0},{"$f":"RevReq!BE123*$J381","v":0},{"$f":"RevReq!BF123*$J381","v":0},{"$f":"RevReq!BG123*$J381","v":0},{"$f":"RevReq!BH123*$J381","v":0},{"$f":"RevReq!BI123*$J381","v":0},{"$f":"RevReq!BJ123*$J381","v":0},{"$f":"RevReq!BK123*$J381","v":0},{"$f":"RevReq!BL123*$J381","v":0},{"$f":"RevReq!BM123*$J381","v":0}]
[null,null,{"$f":"MAX($C$273:C381)+1","v":109},{"$f":"D120","v":"Customer Service"},"Projects","Meters","Capital",null,{"$f":"RevReq!K124*$J382","v":372.09385700193781},1,null,null,null,null,null,null,null,{"$f":"RevReq!O124*$J382","v":1.930071865198431},{"$f":"RevReq!P124*$J382","v":6.2946615764550966},{"$f":"RevReq!Q124*$J382","v":11.4927446627478},{"$f":"RevReq!R124*$J382","v":18.002068010958517},{"$f":"RevReq!S124*$J382","v":25.794385590730442},{"$f":"RevReq!T124*$J382","v":34.810682103066924},{"$f":"RevReq!U124*$J382","v":44.781055793683102},{"$f":"RevReq!V124*$J382","v":48.735783247311829},{"$f":"RevReq!W124*$J382","v":46.643964854418513},{"$f":"RevReq!X124*$J382","v":44.552146461525211},{"$f":"RevReq!Y124*$J382","v":42.460328068631902},{"$f":"RevReq!Z124*$J382","v":40.368509675738594},{"$f":"RevReq!AA124*$J382","v":38.276691282845285},{"$f":"RevReq!AB124*$J382","v":36.184872889951976},{"$f":"RevReq!AC124*$J382","v":34.093054497058667},{"$f":"RevReq!AD124*$J382","v":32.001236104165358},{"$f":"RevReq!AE124*$J382","v":29.909417711272049},{"$f":"RevReq!AF124*$J382","v":26.655867709883804},{"$f":"RevReq!AG124*$J382","v":22.945112491490537},{"$f":"RevReq!AH124*$J382","v":19.093708537939754},{"$f":"RevReq!AI124*$J382","v":14.751710641334929},{"$f":"RevReq!AJ124*$J382","v":10.298775715851432},{"$f":"RevReq!AK124*$J382","v":5.4698300461142448},{"$f":"RevReq!AL124*$J382","v":0.77543050752326126},{"$f":"RevReq!AM124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!AN124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!AO124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!AP124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!AQ124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!AR124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!AS124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!AT124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!AU124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!AV124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!AW124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!AX124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!AY124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!AZ124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!BA124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!BB124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!BC124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!BD124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!BE124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!BF124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!BG124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!BH124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!BI124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!BJ124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!BK124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!BL124*$J382","v":1.1458356227961069E-14},{"$f":"RevReq!BM124*$J382","v":1.1458356227961069E-14}]
[null,null,{"$f":"MAX($C$273:C382)+1","v":110},{"$f":"D121","v":"Customer Service"},"Projects","Other ","Capital",null,{"$f":"RevReq!K125*$J383","v":150.76542851403548},1,null,null,null,null,null,null,null,{"$f":"RevReq!O125*$J383","v":0.8247387903043254},{"$f":"RevReq!P125*$J383","v":2.5119003406679141},{"$f":"RevReq!Q125*$J383","v":4.8255993394824408},{"$f":"RevReq!R125*$J383","v":7.3434204100120546},{"$f":"RevReq!S125*$J383","v":10.055182142645094},{"$f":"RevReq!T125*$J383","v":12.516660129806118},{"$f":"RevReq!U125*$J383","v":13.921287747301585},{"$f":"RevReq!V125*$J383","v":14.348065324514565},{"$f":"RevReq!W125*$J383","v":14.024887416554252},{"$f":"RevReq!X125*$J383","v":13.701709508593938},{"$f":"RevReq!Y125*$J383","v":13.378531600633625},{"$f":"RevReq!Z125*$J383","v":13.055353692673313},{"$f":"RevReq!AA125*$J383","v":12.732175784712998},{"$f":"RevReq!AB125*$J383","v":12.408997876752684},{"$f":"RevReq!AC125*$J383","v":12.085819968792372},{"$f":"RevReq!AD125*$J383","v":11.762642060832059},{"$f":"RevReq!AE125*$J383","v":11.439464152871745},{"$f":"RevReq!AF125*$J383","v":11.11628624491143},{"$f":"RevReq!AG125*$J383","v":10.793108336951118},{"$f":"RevReq!AH125*$J383","v":10.469930428990804},{"$f":"RevReq!AI125*$J383","v":10.146752521030491},{"$f":"RevReq!AJ125*$J383","v":9.8235746130701767},{"$f":"RevReq!AK125*$J383","v":9.5003967051098641},{"$f":"RevReq!AL125*$J383","v":9.1772187971495516},{"$f":"RevReq!AM125*$J383","v":8.8540408891892373},{"$f":"RevReq!AN125*$J383","v":8.5308629812289229},{"$f":"RevReq!AO125*$J383","v":8.2076850732686086},{"$f":"RevReq!AP125*$J383","v":7.8845071653082943},{"$f":"RevReq!AQ125*$J383","v":7.5613292573479809},{"$f":"RevReq!AR125*$J383","v":7.2381513493876666},{"$f":"RevReq!AS125*$J383","v":6.9149734414273523},{"$f":"RevReq!AT125*$J383","v":6.5917955334670388},{"$f":"RevReq!AU125*$J383","v":6.2686176255067245},{"$f":"RevReq!AV125*$J383","v":5.9454397175464102},{"$f":"RevReq!AW125*$J383","v":5.6222618095860959},{"$f":"RevReq!AX125*$J383","v":5.2990839016257816},{"$f":"RevReq!AY125*$J383","v":4.9759059936654682},{"$f":"RevReq!AZ125*$J383","v":4.6527280857051538},{"$f":"RevReq!BA125*$J383","v":4.3170671387481807},{"$f":"RevReq!BB125*$J383","v":3.6698240631023182},{"$f":"RevReq!BC125*$J383","v":3.0271494779712236},{"$f":"RevReq!BD125*$J383","v":2.1977750805815779},{"$f":"RevReq!BE125*$J383","v":1.5546497137512023},{"$f":"RevReq!BF125*$J383","v":0.74390083316098043},{"$f":"RevReq!BG125*$J383","v":0.3074765997396382},{"$f":"RevReq!BH125*$J383","v":-4.296883585485401E-15},{"$f":"RevReq!BI125*$J383","v":-4.296883585485401E-15},{"$f":"RevReq!BJ125*$J383","v":-4.296883585485401E-15},{"$f":"RevReq!BK125*$J383","v":-4.296883585485401E-15},{"$f":"RevReq!BL125*$J383","v":-4.296883585485401E-15},{"$f":"RevReq!BM125*$J383","v":-4.296883585485401E-15}]
[null,null,{"$f":"MAX($C$273:C383)+1","v":111},{"$f":"D122","v":"Other"},"Other","PGA Campus","Capital",null,{"$f":"RevReq!K126*$J384","v":286.9415195699429},0.96898399999999996,null,null,null,null,null,null,null,{"$f":"RevReq!O126*$J384","v":1.4156737896137648E-2},{"$f":"RevReq!P126*$J384","v":0.14081962200380962},{"$f":"RevReq!Q126*$J384","v":0.57123688141780338},{"$f":"RevReq!R126*$J384","v":3.9595589614943298},{"$f":"RevReq!S126*$J384","v":12.26515585024503},{"$f":"RevReq!T126*$J384","v":19.641668268366875},{"$f":"RevReq!U126*$J384","v":25.077607351226003},{"$f":"RevReq!V126*$J384","v":28.181636224115298},{"$f":"RevReq!W126*$J384","v":27.800468796666056},{"$f":"RevReq!X126*$J384","v":27.419301369216814},{"$f":"RevReq!Y126*$J384","v":27.038133941767576},{"$f":"RevReq!Z126*$J384","v":26.656966514318331},{"$f":"RevReq!AA126*$J384","v":26.275799086869092},{"$f":"RevReq!AB126*$J384","v":25.894631659419851},{"$f":"RevReq!AC126*$J384","v":25.513464231970609},{"$f":"RevReq!AD126*$J384","v":25.132296804521371},{"$f":"RevReq!AE126*$J384","v":24.751129377072129},{"$f":"RevReq!AF126*$J384","v":24.369961949622887},{"$f":"RevReq!AG126*$J384","v":23.988794522173649},{"$f":"RevReq!AH126*$J384","v":23.607627094724407},{"$f":"RevReq!AI126*$J384","v":23.226459667275165},{"$f":"RevReq!AJ126*$J384","v":22.845292239825923},{"$f":"RevReq!AK126*$J384","v":22.464124812376685},{"$f":"RevReq!AL126*$J384","v":22.082957384927443},{"$f":"RevReq!AM126*$J384","v":21.701789957478201},{"$f":"RevReq!AN126*$J384","v":21.32062253002896},{"$f":"RevReq!AO126*$J384","v":20.939455102579718},{"$f":"RevReq!AP126*$J384","v":20.558287675130476},{"$f":"RevReq!AQ126*$J384","v":20.177120247681234},{"$f":"RevReq!AR126*$J384","v":19.795952820231996},{"$f":"RevReq!AS126*$J384","v":19.414785392782754},{"$f":"RevReq!AT126*$J384","v":19.033617965333512},{"$f":"RevReq!AU126*$J384","v":18.65245053788427},{"$f":"RevReq!AV126*$J384","v":18.271283110435029},{"$f":"RevReq!AW126*$J384","v":17.890115682985787},{"$f":"RevReq!AX126*$J384","v":17.508948255536545},{"$f":"RevReq!AY126*$J384","v":17.127780828087307},{"$f":"RevReq!AZ126*$J384","v":16.746613400638061},{"$f":"RevReq!BA126*$J384","v":16.365445973188827},{"$f":"RevReq!BB126*$J384","v":15.984278545739581},{"$f":"RevReq!BC126*$J384","v":15.603111118290343},{"$f":"RevReq!BD126*$J384","v":15.221943690841099},{"$f":"RevReq!BE126*$J384","v":14.840776263391859},{"$f":"RevReq!BF126*$J384","v":14.459608835942619},{"$f":"RevReq!BG126*$J384","v":14.078441408493376},{"$f":"RevReq!BH126*$J384","v":13.697273981044136},{"$f":"RevReq!BI126*$J384","v":13.316106553594892},{"$f":"RevReq!BJ126*$J384","v":12.934939126145652},{"$f":"RevReq!BK126*$J384","v":12.55377169869641},{"$f":"RevReq!BL126*$J384","v":12.17260427124717},{"$f":"RevReq!BM126*$J384","v":11.79143684379793}]
[null,null,{"$f":"MAX($C$273:C384)+1","v":112},{"$f":"D123","v":"Other"},"Other","Land - Solar","Land",null,{"$f":"RevReq!K127*$J385","v":1072.5297407554783},0.95810300000000004,null,null,null,null,null,null,null,{"$f":"RevReq!O127*$J385","v":2.9365802277171027},{"$f":"RevReq!P127*$J385","v":10.403022609284376},{"$f":"RevReq!Q127*$J385","v":22.640866622652112},{"$f":"RevReq!R127*$J385","v":33.399800927325309},{"$f":"RevReq!S127*$J385","v":40.979190557358677},{"$f":"RevReq!T127*$J385","v":54.593528979815311},{"$f":"RevReq!U127*$J385","v":75.406495507577816},{"$f":"RevReq!V127*$J385","v":87.133560797761405},{"$f":"RevReq!W127*$J385","v":87.133560797761405},{"$f":"RevReq!X127*$J385","v":87.133560797761405},{"$f":"RevReq!Y127*$J385","v":87.133560797761405},{"$f":"RevReq!Z127*$J385","v":87.133560797761405},{"$f":"RevReq!AA127*$J385","v":87.133560797761405},{"$f":"RevReq!AB127*$J385","v":87.133560797761405},{"$f":"RevReq!AC127*$J385","v":87.133560797761405},{"$f":"RevReq!AD127*$J385","v":87.133560797761405},{"$f":"RevReq!AE127*$J385","v":87.133560797761405},{"$f":"RevReq!AF127*$J385","v":87.133560797761405},{"$f":"RevReq!AG127*$J385","v":87.133560797761405},{"$f":"RevReq!AH127*$J385","v":87.133560797761405},{"$f":"RevReq!AI127*$J385","v":87.133560797761405},{"$f":"RevReq!AJ127*$J385","v":87.133560797761405},{"$f":"RevReq!AK127*$J385","v":87.133560797761405},{"$f":"RevReq!AL127*$J385","v":87.133560797761405},{"$f":"RevReq!AM127*$J385","v":87.133560797761405},{"$f":"RevReq!AN127*$J385","v":87.133560797761405},{"$f":"RevReq!AO127*$J385","v":87.133560797761405},{"$f":"RevReq!AP127*$J385","v":87.133560797761405},{"$f":"RevReq!AQ127*$J385","v":87.133560797761405},{"$f":"RevReq!AR127*$J385","v":87.133560797761405},{"$f":"RevReq!AS127*$J385","v":87.133560797761405},{"$f":"RevReq!AT127*$J385","v":87.133560797761405},{"$f":"RevReq!AU127*$J385","v":87.133560797761405},{"$f":"RevReq!AV127*$J385","v":87.133560797761405},{"$f":"RevReq!AW127*$J385","v":87.133560797761405},{"$f":"RevReq!AX127*$J385","v":87.133560797761405},{"$f":"RevReq!AY127*$J385","v":87.133560797761405},{"$f":"RevReq!AZ127*$J385","v":87.133560797761405},{"$f":"RevReq!BA127*$J385","v":87.133560797761405},{"$f":"RevReq!BB127*$J385","v":87.133560797761405},{"$f":"RevReq!BC127*$J385","v":87.133560797761405},{"$f":"RevReq!BD127*$J385","v":87.133560797761405},{"$f":"RevReq!BE127*$J385","v":87.133560797761405},{"$f":"RevReq!BF127*$J385","v":87.133560797761405},{"$f":"RevReq!BG127*$J385","v":87.133560797761405},{"$f":"RevReq!BH127*$J385","v":87.133560797761405},{"$f":"RevReq!BI127*$J385","v":87.133560797761405},{"$f":"RevReq!BJ127*$J385","v":87.133560797761405},{"$f":"RevReq!BK127*$J385","v":87.133560797761405},{"$f":"RevReq!BL127*$J385","v":87.133560797761405},{"$f":"RevReq!BM127*$J385","v":87.133560797761405}]
[null,null,{"$f":"MAX($C$273:C385)+1","v":113},{"$f":"D124","v":"Other"},"Other","Land -Other","Land",null,{"$f":"RevReq!K128*$J386","v":-39.868007906594165},0.95810300000000004,null,null,null,null,null,null,null,{"$f":"RevReq!O128*$J386","v":0.4222375010245944},{"$f":"RevReq!P128*$J386","v":1.3942003439424995},{"$f":"RevReq!Q128*$J386","v":3.0270266193260871},{"$f":"RevReq!R128*$J386","v":2.2276038178118043},{"$f":"RevReq!S128*$J386","v":-0.51833862855810042},{"$f":"RevReq!T128*$J386","v":-1.9170061979420245},{"$f":"RevReq!U128*$J386","v":-3.378418568817676},{"$f":"RevReq!V128*$J386","v":-4.3045820816747487},{"$f":"RevReq!W128*$J386","v":-4.3045820816747487},{"$f":"RevReq!X128*$J386","v":-4.3045820816747487},{"$f":"RevReq!Y128*$J386","v":-4.3045820816747487},{"$f":"RevReq!Z128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AA128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AB128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AC128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AD128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AE128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AF128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AG128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AH128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AI128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AJ128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AK128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AL128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AM128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AN128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AO128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AP128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AQ128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AR128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AS128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AT128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AU128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AV128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AW128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AX128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AY128*$J386","v":-4.3045820816747487},{"$f":"RevReq!AZ128*$J386","v":-4.3045820816747487},{"$f":"RevReq!BA128*$J386","v":-4.3045820816747487},{"$f":"RevReq!BB128*$J386","v":-4.3045820816747487},{"$f":"RevReq!BC128*$J386","v":-4.3045820816747487},{"$f":"RevReq!BD128*$J386","v":-4.3045820816747487},{"$f":"RevReq!BE128*$J386","v":-4.3045820816747487},{"$f":"RevReq!BF128*$J386","v":-4.3045820816747487},{"$f":"RevReq!BG128*$J386","v":-4.3045820816747487},{"$f":"RevReq!BH128*$J386","v":-4.3045820816747487},{"$f":"RevReq!BI128*$J386","v":-4.3045820816747487},{"$f":"RevReq!BJ128*$J386","v":-4.3045820816747487},{"$f":"RevReq!BK128*$J386","v":-4.3045820816747487},{"$f":"RevReq!BL128*$J386","v":-4.3045820816747487},{"$f":"RevReq!BM128*$J386","v":-4.3045820816747487}]
[null,null,{"$f":"MAX($C$273:C386)+1","v":114},{"$f":"D125","v":"Other"},"Other","Corporate Real Estate - Other","Capital",null,{"$f":"RevReq!K129*$J387","v":964.09232846792713},0.96898399999999996,null,null,null,null,null,null,null,{"$f":"RevReq!O129*$J387","v":4.6593770624139994},{"$f":"RevReq!P129*$J387","v":11.736438581824206},{"$f":"RevReq!Q129*$J387","v":17.844356764208563},{"$f":"RevReq!R129*$J387","v":29.797100112275576},{"$f":"RevReq!S129*$J387","v":48.802577578284698},{"$f":"RevReq!T129*$J387","v":66.60883155177693},{"$f":"RevReq!U129*$J387","v":81.243057952338546},{"$f":"RevReq!V129*$J387","v":88.21134659248996},{"$f":"RevReq!W129*$J387","v":87.006043331993411},{"$f":"RevReq!X129*$J387","v":85.800740071496847},{"$f":"RevReq!Y129*$J387","v":84.595436811000297},{"$f":"RevReq!Z129*$J387","v":83.390133550503748},{"$f":"RevReq!AA129*$J387","v":82.184830290007213},{"$f":"RevReq!AB129*$J387","v":80.979527029510649},{"$f":"RevReq!AC129*$J387","v":79.7742237690141},{"$f":"RevReq!AD129*$J387","v":78.568920508517564},{"$f":"RevReq!AE129*$J387","v":77.363617248021015},{"$f":"RevReq!AF129*$J387","v":76.158313987524451},{"$f":"RevReq!AG129*$J387","v":74.953010727027902},{"$f":"RevReq!AH129*$J387","v":73.747707466531352},{"$f":"RevReq!AI129*$J387","v":72.542404206034817},{"$f":"RevReq!AJ129*$J387","v":71.337100945538253},{"$f":"RevReq!AK129*$J387","v":70.131797685041718},{"$f":"RevReq!AL129*$J387","v":68.926494424545169},{"$f":"RevReq!AM129*$J387","v":67.721191164048619},{"$f":"RevReq!AN129*$J387","v":66.515887903552056},{"$f":"RevReq!AO129*$J387","v":65.31058464305552},{"$f":"RevReq!AP129*$J387","v":64.105281382558957},{"$f":"RevReq!AQ129*$J387","v":62.8999781220624},{"$f":"RevReq!AR129*$J387","v":61.694674861565844},{"$f":"RevReq!AS129*$J387","v":60.489371601069287},{"$f":"RevReq!AT129*$J387","v":59.284068340572745},{"$f":"RevReq!AU129*$J387","v":58.078765080076188},{"$f":"RevReq!AV129*$J387","v":56.873461819579632},{"$f":"RevReq!AW129*$J387","v":55.668158559083089},{"$f":"RevReq!AX129*$J387","v":54.462855298586533},{"$f":"RevReq!AY129*$J387","v":53.257552038089976},{"$f":"RevReq!AZ129*$J387","v":52.05224877759342},{"$f":"RevReq!BA129*$J387","v":50.846945517096877},{"$f":"RevReq!BB129*$J387","v":49.641642256600321},{"$f":"RevReq!BC129*$J387","v":48.436338996103764},{"$f":"RevReq!BD129*$J387","v":47.231035735607222},{"$f":"RevReq!BE129*$J387","v":46.025732475110665},{"$f":"RevReq!BF129*$J387","v":44.820429214614109},{"$f":"RevReq!BG129*$J387","v":43.615125954117552},{"$f":"RevReq!BH129*$J387","v":42.40982269362101},{"$f":"RevReq!BI129*$J387","v":41.204519433124453},{"$f":"RevReq!BJ129*$J387","v":39.999216172627897},{"$f":"RevReq!BK129*$J387","v":38.793912912131354},{"$f":"RevReq!BL129*$J387","v":37.588609651634798},{"$f":"RevReq!BM129*$J387","v":36.383306391138241}]
[null,null,{"$f":"MAX($C$273:C387)+1","v":115},{"$f":"D126","v":"Other"},"Other","LED Lighting (Sales Programs)","Capital",null,{"$f":"RevReq!K130*$J388","v":493.80636548770212},1,null,null,null,null,null,null,null,{"$f":"RevReq!O130*$J388","v":0.14648114229341982},{"$f":"RevReq!P130*$J388","v":4.1761638896586479},{"$f":"RevReq!Q130*$J388","v":11.540637362736888},{"$f":"RevReq!R130*$J388","v":19.894903182691706},{"$f":"RevReq!S130*$J388","v":29.176560596861812},{"$f":"RevReq!T130*$J388","v":38.745910576350155},{"$f":"RevReq!U130*$J388","v":49.081036261424202},{"$f":"RevReq!V130*$J388","v":53.531460865911868},{"$f":"RevReq!W130*$J388","v":52.083431739272299},{"$f":"RevReq!X130*$J388","v":50.635402612632731},{"$f":"RevReq!Y130*$J388","v":49.187373485993177},{"$f":"RevReq!Z130*$J388","v":47.739344359353609},{"$f":"RevReq!AA130*$J388","v":46.291315232714041},{"$f":"RevReq!AB130*$J388","v":44.843286106074473},{"$f":"RevReq!AC130*$J388","v":43.395256979434912},{"$f":"RevReq!AD130*$J388","v":41.947227852795351},{"$f":"RevReq!AE130*$J388","v":40.499198726155782},{"$f":"RevReq!AF130*$J388","v":39.051169599516214},{"$f":"RevReq!AG130*$J388","v":37.603140472876646},{"$f":"RevReq!AH130*$J388","v":36.155111346237085},{"$f":"RevReq!AI130*$J388","v":34.707082219597524},{"$f":"RevReq!AJ130*$J388","v":33.259053092957956},{"$f":"RevReq!AK130*$J388","v":31.811023966318391},{"$f":"RevReq!AL130*$J388","v":30.362994839678827},{"$f":"RevReq!AM130*$J388","v":28.914965713039258},{"$f":"RevReq!AN130*$J388","v":27.466936586399697},{"$f":"RevReq!AO130*$J388","v":26.018907459760129},{"$f":"RevReq!AP130*$J388","v":24.570878333120568},{"$f":"RevReq!AQ130*$J388","v":23.122849206481},{"$f":"RevReq!AR130*$J388","v":21.674820079841435},{"$f":"RevReq!AS130*$J388","v":20.213104816587641},{"$f":"RevReq!AT130*$J388","v":18.34756822966364},{"$f":"RevReq!AU130*$J388","v":15.130121192938761},{"$f":"RevReq!AV130*$J388","v":12.08272160764913},{"$f":"RevReq!AW130*$J388","v":8.6973830973674726},{"$f":"RevReq!AX130*$J388","v":5.6106177835273039},{"$f":"RevReq!AY130*$J388","v":2.424274062085237},{"$f":"RevReq!AZ130*$J388","v":2.2916712455922139E-14},{"$f":"RevReq!BA130*$J388","v":2.2916712455922139E-14},{"$f":"RevReq!BB130*$J388","v":2.2916712455922139E-14},{"$f":"RevReq!BC130*$J388","v":2.2916712455922139E-14},{"$f":"RevReq!BD130*$J388","v":2.2916712455922139E-14},{"$f":"RevReq!BE130*$J388","v":2.2916712455922139E-14},{"$f":"RevReq!BF130*$J388","v":2.2916712455922139E-14},{"$f":"RevReq!BG130*$J388","v":2.2916712455922139E-14},{"$f":"RevReq!BH130*$J388","v":2.2916712455922139E-14},{"$f":"RevReq!BI130*$J388","v":2.2916712455922139E-14},{"$f":"RevReq!BJ130*$J388","v":2.2916712455922139E-14},{"$f":"RevReq!BK130*$J388","v":2.2916712455922139E-14},{"$f":"RevReq!BL130*$J388","v":2.2916712455922139E-14},{"$f":"RevReq!BM130*$J388","v":2.2916712455922139E-14}]
[null,null,{"$f":"MAX($C$273:C388)+1","v":116},{"$f":"D127","v":"Other"},"Other","All Other","Capital",null,{"$f":"RevReq!K131*$J389","v":186.47948312829277},1,null,null,null,null,null,null,null,{"$f":"RevReq!O131*$J389","v":6.0138303551775119},{"$f":"RevReq!P131*$J389","v":6.4433498872360939},{"$f":"RevReq!Q131*$J389","v":3.4096180471112394},{"$f":"RevReq!R131*$J389","v":8.2899513362000281},{"$f":"RevReq!S131*$J389","v":11.279907006496799},{"$f":"RevReq!T131*$J389","v":13.313376221273773},{"$f":"RevReq!U131*$J389","v":16.144813334164972},{"$f":"RevReq!V131*$J389","v":17.406401789862976},{"$f":"RevReq!W131*$J389","v":17.013240176626411},{"$f":"RevReq!X131*$J389","v":16.620078563389846},{"$f":"RevReq!Y131*$J389","v":16.226916950153285},{"$f":"RevReq!Z131*$J389","v":15.83375533691672},{"$f":"RevReq!AA131*$J389","v":15.440593723680156},{"$f":"RevReq!AB131*$J389","v":15.047432110443593},{"$f":"RevReq!AC131*$J389","v":14.654270497207028},{"$f":"RevReq!AD131*$J389","v":14.261108883970463},{"$f":"RevReq!AE131*$J389","v":13.867947270733898},{"$f":"RevReq!AF131*$J389","v":13.474785657497335},{"$f":"RevReq!AG131*$J389","v":13.081624044260771},{"$f":"RevReq!AH131*$J389","v":12.688462431024206},{"$f":"RevReq!AI131*$J389","v":12.295300817787643},{"$f":"RevReq!AJ131*$J389","v":11.90213920455108},{"$f":"RevReq!AK131*$J389","v":11.508977591314515},{"$f":"RevReq!AL131*$J389","v":11.115815978077952},{"$f":"RevReq!AM131*$J389","v":10.722654364841389},{"$f":"RevReq!AN131*$J389","v":10.329492751604825},{"$f":"RevReq!AO131*$J389","v":9.9363311383682618},{"$f":"RevReq!AP131*$J389","v":9.5431695251316988},{"$f":"RevReq!AQ131*$J389","v":9.1500079118951341},{"$f":"RevReq!AR131*$J389","v":8.7568462986585711},{"$f":"RevReq!AS131*$J389","v":8.3636846854220082},{"$f":"RevReq!AT131*$J389","v":7.9705230721854443},{"$f":"RevReq!AU131*$J389","v":7.5773614589488805},{"$f":"RevReq!AV131*$J389","v":7.1841998457123175},{"$f":"RevReq!AW131*$J389","v":6.7910382324757528},{"$f":"RevReq!AX131*$J389","v":6.3978766192391898},{"$f":"RevReq!AY131*$J389","v":6.0047150060026269},{"$f":"RevReq!AZ131*$J389","v":5.6115533927660612},{"$f":"RevReq!BA131*$J389","v":5.1273679551071361},{"$f":"RevReq!BB131*$J389","v":2.5508935451550609},{"$f":"RevReq!BC131*$J389","v":4.42691365903943},{"$f":"RevReq!BD131*$J389","v":3.055296459948476},{"$f":"RevReq!BE131*$J389","v":1.8782521147730638},{"$f":"RevReq!BF131*$J389","v":1.4004202515003996},{"$f":"RevReq!BG131*$J389","v":0.67843616677779439},{"$f":"RevReq!BH131*$J389","v":1.1458356227961069E-14},{"$f":"RevReq!BI131*$J389","v":1.1458356227961069E-14},{"$f":"RevReq!BJ131*$J389","v":1.1458356227961069E-14},{"$f":"RevReq!BK131*$J389","v":1.1458356227961069E-14},{"$f":"RevReq!BL131*$J389","v":1.1458356227961069E-14},{"$f":"RevReq!BM131*$J389","v":1.1458356227961069E-14}]
[null,null,{"$f":"MAX($C$273:C389)+1","v":117},{"$f":"D128","v":"Financial Model Contingency"},"Other","Forecasting Model Contingency","Capital",null,{"$f":"RevReq!K132*$J390","v":8.7351368571883718E-5},1,null,null,null,null,null,null,null,{"$f":"RevReq!O132*$J390","v":0},{"$f":"RevReq!P132*$J390","v":0},{"$f":"RevReq!Q132*$J390","v":0},{"$f":"RevReq!R132*$J390","v":1.254785132883263E-6},{"$f":"RevReq!S132*$J390","v":3.7381503191614762E-6},{"$f":"RevReq!T132*$J390","v":6.1691053464630641E-6},{"$f":"RevReq!U132*$J390","v":8.5476502147880256E-6},{"$f":"RevReq!V132*$J390","v":9.618999791253098E-6},{"$f":"RevReq!W132*$J390","v":9.4093591553465943E-6},{"$f":"RevReq!X132*$J390","v":9.1997185194400905E-6},{"$f":"RevReq!Y132*$J390","v":8.9900778835335884E-6},{"$f":"RevReq!Z132*$J390","v":8.7804372476270847E-6},{"$f":"RevReq!AA132*$J390","v":8.5707966117205809E-6},{"$f":"RevReq!AB132*$J390","v":8.3611559758140789E-6},{"$f":"RevReq!AC132*$J390","v":8.1515153399075751E-6},{"$f":"RevReq!AD132*$J390","v":7.9418747040010714E-6},{"$f":"RevReq!AE132*$J390","v":7.7322340680945693E-6},{"$f":"RevReq!AF132*$J390","v":7.5225934321880647E-6},{"$f":"RevReq!AG132*$J390","v":7.3129527962815626E-6},{"$f":"RevReq!AH132*$J390","v":7.103312160375058E-6},{"$f":"RevReq!AI132*$J390","v":6.893671524468556E-6},{"$f":"RevReq!AJ132*$J390","v":6.6840308885620522E-6},{"$f":"RevReq!AK132*$J390","v":6.4743902526555493E-6},{"$f":"RevReq!AL132*$J390","v":6.2647496167490455E-6},{"$f":"RevReq!AM132*$J390","v":6.0551089808425426E-6},{"$f":"RevReq!AN132*$J390","v":5.8454683449360389E-6},{"$f":"RevReq!AO132*$J390","v":5.6358277090295368E-6},{"$f":"RevReq!AP132*$J390","v":5.4261870731230322E-6},{"$f":"RevReq!AQ132*$J390","v":5.2165464372165293E-6},{"$f":"RevReq!AR132*$J390","v":5.0069058013100255E-6},{"$f":"RevReq!AS132*$J390","v":4.7972651654035226E-6},{"$f":"RevReq!AT132*$J390","v":4.5876245294970197E-6},{"$f":"RevReq!AU132*$J390","v":4.377983893590516E-6},{"$f":"RevReq!AV132*$J390","v":4.1683432576840131E-6},{"$f":"RevReq!AW132*$J390","v":3.9587026217775093E-6},{"$f":"RevReq!AX132*$J390","v":3.7490619858710064E-6},{"$f":"RevReq!AY132*$J390","v":3.5394213499645035E-6},{"$f":"RevReq!AZ132*$J390","v":3.3297807140579997E-6},{"$f":"RevReq!BA132*$J390","v":3.120140078151496E-6},{"$f":"RevReq!BB132*$J390","v":2.9104994422449918E-6},{"$f":"RevReq!BC132*$J390","v":2.700858806338488E-6},{"$f":"RevReq!BD132*$J390","v":2.472226058104601E-6},{"$f":"RevReq!BE132*$J390","v":1.7708062770316664E-6},{"$f":"RevReq!BF132*$J390","v":1.1217966549353579E-6},{"$f":"RevReq!BG132*$J390","v":5.251971918156752E-7},{"$f":"RevReq!BH132*$J390","v":1.3659425053550088E-21},{"$f":"RevReq!BI132*$J390","v":1.3659425053550088E-21},{"$f":"RevReq!BJ132*$J390","v":1.3659425053550088E-21},{"$f":"RevReq!BK132*$J390","v":1.3659425053550088E-21},{"$f":"RevReq!BL132*$J390","v":1.3659425053550088E-21},{"$f":"RevReq!BM132*$J390","v":1.3659425053550088E-21}]
[null,null,{"$f":"MAX($C$273:C390)+1","v":118},{"$f":"D129","v":"…"},"…","item 118","Land",null,{"$f":"RevReq!K133*$J391","v":0},0.98,null,null,null,null,null,null,null,{"$f":"RevReq!O133*$J391","v":0},{"$f":"RevReq!P133*$J391","v":0},{"$f":"RevReq!Q133*$J391","v":0},{"$f":"RevReq!R133*$J391","v":0},{"$f":"RevReq!S133*$J391","v":0},{"$f":"RevReq!T133*$J391","v":0},{"$f":"RevReq!U133*$J391","v":0},{"$f":"RevReq!V133*$J391","v":0},{"$f":"RevReq!W133*$J391","v":0},{"$f":"RevReq!X133*$J391","v":0},{"$f":"RevReq!Y133*$J391","v":0},{"$f":"RevReq!Z133*$J391","v":0},{"$f":"RevReq!AA133*$J391","v":0},{"$f":"RevReq!AB133*$J391","v":0},{"$f":"RevReq!AC133*$J391","v":0},{"$f":"RevReq!AD133*$J391","v":0},{"$f":"RevReq!AE133*$J391","v":0},{"$f":"RevReq!AF133*$J391","v":0},{"$f":"RevReq!AG133*$J391","v":0},{"$f":"RevReq!AH133*$J391","v":0},{"$f":"RevReq!AI133*$J391","v":0},{"$f":"RevReq!AJ133*$J391","v":0},{"$f":"RevReq!AK133*$J391","v":0},{"$f":"RevReq!AL133*$J391","v":0},{"$f":"RevReq!AM133*$J391","v":0},{"$f":"RevReq!AN133*$J391","v":0},{"$f":"RevReq!AO133*$J391","v":0},{"$f":"RevReq!AP133*$J391","v":0},{"$f":"RevReq!AQ133*$J391","v":0},{"$f":"RevReq!AR133*$J391","v":0},{"$f":"RevReq!AS133*$J391","v":0},{"$f":"RevReq!AT133*$J391","v":0},{"$f":"RevReq!AU133*$J391","v":0},{"$f":"RevReq!AV133*$J391","v":0},{"$f":"RevReq!AW133*$J391","v":0},{"$f":"RevReq!AX133*$J391","v":0},{"$f":"RevReq!AY133*$J391","v":0},{"$f":"RevReq!AZ133*$J391","v":0},{"$f":"RevReq!BA133*$J391","v":0},{"$f":"RevReq!BB133*$J391","v":0},{"$f":"RevReq!BC133*$J391","v":0},{"$f":"RevReq!BD133*$J391","v":0},{"$f":"RevReq!BE133*$J391","v":0},{"$f":"RevReq!BF133*$J391","v":0},{"$f":"RevReq!BG133*$J391","v":0},{"$f":"RevReq!BH133*$J391","v":0},{"$f":"RevReq!BI133*$J391","v":0},{"$f":"RevReq!BJ133*$J391","v":0},{"$f":"RevReq!BK133*$J391","v":0},{"$f":"RevReq!BL133*$J391","v":0},{"$f":"RevReq!BM133*$J391","v":0}]
[null,null,{"$f":"MAX($C$273:C391)+1","v":119},{"$f":"D130","v":"…"},"…","item 119","Land",null,{"$f":"RevReq!K134*$J392","v":0},0.98,null,null,null,null,null,null,null,{"$f":"RevReq!O134*$J392","v":0},{"$f":"RevReq!P134*$J392","v":0},{"$f":"RevReq!Q134*$J392","v":0},{"$f":"RevReq!R134*$J392","v":0},{"$f":"RevReq!S134*$J392","v":0},{"$f":"RevReq!T134*$J392","v":0},{"$f":"RevReq!U134*$J392","v":0},{"$f":"RevReq!V134*$J392","v":0},{"$f":"RevReq!W134*$J392","v":0},{"$f":"RevReq!X134*$J392","v":0},{"$f":"RevReq!Y134*$J392","v":0},{"$f":"RevReq!Z134*$J392","v":0},{"$f":"RevReq!AA134*$J392","v":0},{"$f":"RevReq!AB134*$J392","v":0},{"$f":"RevReq!AC134*$J392","v":0},{"$f":"RevReq!AD134*$J392","v":0},{"$f":"RevReq!AE134*$J392","v":0},{"$f":"RevReq!AF134*$J392","v":0},{"$f":"RevReq!AG134*$J392","v":0},{"$f":"RevReq!AH134*$J392","v":0},{"$f":"RevReq!AI134*$J392","v":0},{"$f":"RevReq!AJ134*$J392","v":0},{"$f":"RevReq!AK134*$J392","v":0},{"$f":"RevReq!AL134*$J392","v":0},{"$f":"RevReq!AM134*$J392","v":0},{"$f":"RevReq!AN134*$J392","v":0},{"$f":"RevReq!AO134*$J392","v":0},{"$f":"RevReq!AP134*$J392","v":0},{"$f":"RevReq!AQ134*$J392","v":0},{"$f":"RevReq!AR134*$J392","v":0},{"$f":"RevReq!AS134*$J392","v":0},{"$f":"RevReq!AT134*$J392","v":0},{"$f":"RevReq!AU134*$J392","v":0},{"$f":"RevReq!AV134*$J392","v":0},{"$f":"RevReq!AW134*$J392","v":0},{"$f":"RevReq!AX134*$J392","v":0},{"$f":"RevReq!AY134*$J392","v":0},{"$f":"RevReq!AZ134*$J392","v":0},{"$f":"RevReq!BA134*$J392","v":0},{"$f":"RevReq!BB134*$J392","v":0},{"$f":"RevReq!BC134*$J392","v":0},{"$f":"RevReq!BD134*$J392","v":0},{"$f":"RevReq!BE134*$J392","v":0},{"$f":"RevReq!BF134*$J392","v":0},{"$f":"RevReq!BG134*$J392","v":0},{"$f":"RevReq!BH134*$J392","v":0},{"$f":"RevReq!BI134*$J392","v":0},{"$f":"RevReq!BJ134*$J392","v":0},{"$f":"RevReq!BK134*$J392","v":0},{"$f":"RevReq!BL134*$J392","v":0},{"$f":"RevReq!BM134*$J392","v":0}]
[null,null,{"$f":"MAX($C$273:C392)+1","v":120},{"$f":"D131","v":"…"},"…","item 120","Land",null,{"$f":"RevReq!K135*$J393","v":0},0.98,null,null,null,null,null,null,null,{"$f":"RevReq!O135*$J393","v":0},{"$f":"RevReq!P135*$J393","v":0},{"$f":"RevReq!Q135*$J393","v":0},{"$f":"RevReq!R135*$J393","v":0},{"$f":"RevReq!S135*$J393","v":0},{"$f":"RevReq!T135*$J393","v":0},{"$f":"RevReq!U135*$J393","v":0},{"$f":"RevReq!V135*$J393","v":0},{"$f":"RevReq!W135*$J393","v":0},{"$f":"RevReq!X135*$J393","v":0},{"$f":"RevReq!Y135*$J393","v":0},{"$f":"RevReq!Z135*$J393","v":0},{"$f":"RevReq!AA135*$J393","v":0},{"$f":"RevReq!AB135*$J393","v":0},{"$f":"RevReq!AC135*$J393","v":0},{"$f":"RevReq!AD135*$J393","v":0},{"$f":"RevReq!AE135*$J393","v":0},{"$f":"RevReq!AF135*$J393","v":0},{"$f":"RevReq!AG135*$J393","v":0},{"$f":"RevReq!AH135*$J393","v":0},{"$f":"RevReq!AI135*$J393","v":0},{"$f":"RevReq!AJ135*$J393","v":0},{"$f":"RevReq!AK135*$J393","v":0},{"$f":"RevReq!AL135*$J393","v":0},{"$f":"RevReq!AM135*$J393","v":0},{"$f":"RevReq!AN135*$J393","v":0},{"$f":"RevReq!AO135*$J393","v":0},{"$f":"RevReq!AP135*$J393","v":0},{"$f":"RevReq!AQ135*$J393","v":0},{"$f":"RevReq!AR135*$J393","v":0},{"$f":"RevReq!AS135*$J393","v":0},{"$f":"RevReq!AT135*$J393","v":0},{"$f":"RevReq!AU135*$J393","v":0},{"$f":"RevReq!AV135*$J393","v":0},{"$f":"RevReq!AW135*$J393","v":0},{"$f":"RevReq!AX135*$J393","v":0},{"$f":"RevReq!AY135*$J393","v":0},{"$f":"RevReq!AZ135*$J393","v":0},{"$f":"RevReq!BA135*$J393","v":0},{"$f":"RevReq!BB135*$J393","v":0},{"$f":"RevReq!BC135*$J393","v":0},{"$f":"RevReq!BD135*$J393","v":0},{"$f":"RevReq!BE135*$J393","v":0},{"$f":"RevReq!BF135*$J393","v":0},{"$f":"RevReq!BG135*$J393","v":0},{"$f":"RevReq!BH135*$J393","v":0},{"$f":"RevReq!BI135*$J393","v":0},{"$f":"RevReq!BJ135*$J393","v":0},{"$f":"RevReq!BK135*$J393","v":0},{"$f":"RevReq!BL135*$J393","v":0},{"$f":"RevReq!BM135*$J393","v":0}]
[null,null,{"$f":"MAX($C$273:C393)+1","v":121},{"$f":"D132","v":"…"},"…","item 121","Land",null,{"$f":"RevReq!K136*$J394","v":0},0.98,null,null,null,null,null,null,null,{"$f":"RevReq!O136*$J394","v":0},{"$f":"RevReq!P136*$J394","v":0},{"$f":"RevReq!Q136*$J394","v":0},{"$f":"RevReq!R136*$J394","v":0},{"$f":"RevReq!S136*$J394","v":0},{"$f":"RevReq!T136*$J394","v":0},{"$f":"RevReq!U136*$J394","v":0},{"$f":"RevReq!V136*$J394","v":0},{"$f":"RevReq!W136*$J394","v":0},{"$f":"RevReq!X136*$J394","v":0},{"$f":"RevReq!Y136*$J394","v":0},{"$f":"RevReq!Z136*$J394","v":0},{"$f":"RevReq!AA136*$J394","v":0},{"$f":"RevReq!AB136*$J394","v":0},{"$f":"RevReq!AC136*$J394","v":0},{"$f":"RevReq!AD136*$J394","v":0},{"$f":"RevReq!AE136*$J394","v":0},{"$f":"RevReq!AF136*$J394","v":0},{"$f":"RevReq!AG136*$J394","v":0},{"$f":"RevReq!AH136*$J394","v":0},{"$f":"RevReq!AI136*$J394","v":0},{"$f":"RevReq!AJ136*$J394","v":0},{"$f":"RevReq!AK136*$J394","v":0},{"$f":"RevReq!AL136*$J394","v":0},{"$f":"RevReq!AM136*$J394","v":0},{"$f":"RevReq!AN136*$J394","v":0},{"$f":"RevReq!AO136*$J394","v":0},{"$f":"RevReq!AP136*$J394","v":0},{"$f":"RevReq!AQ136*$J394","v":0},{"$f":"RevReq!AR136*$J394","v":0},{"$f":"RevReq!AS136*$J394","v":0},{"$f":"RevReq!AT136*$J394","v":0},{"$f":"RevReq!AU136*$J394","v":0},{"$f":"RevReq!AV136*$J394","v":0},{"$f":"RevReq!AW136*$J394","v":0},{"$f":"RevReq!AX136*$J394","v":0},{"$f":"RevReq!AY136*$J394","v":0},{"$f":"RevReq!AZ136*$J394","v":0},{"$f":"RevReq!BA136*$J394","v":0},{"$f":"RevReq!BB136*$J394","v":0},{"$f":"RevReq!BC136*$J394","v":0},{"$f":"RevReq!BD136*$J394","v":0},{"$f":"RevReq!BE136*$J394","v":0},{"$f":"RevReq!BF136*$J394","v":0},{"$f":"RevReq!BG136*$J394","v":0},{"$f":"RevReq!BH136*$J394","v":0},{"$f":"RevReq!BI136*$J394","v":0},{"$f":"RevReq!BJ136*$J394","v":0},{"$f":"RevReq!BK136*$J394","v":0},{"$f":"RevReq!BL136*$J394","v":0},{"$f":"RevReq!BM136*$J394","v":0}]
[null,null,{"$f":"MAX($C$273:C394)+1","v":122},{"$f":"D133","v":"…"},"…","item 122","Land",null,{"$f":"RevReq!K137*$J395","v":0},0.98,null,null,null,null,null,null,null,{"$f":"RevReq!O137*$J395","v":0},{"$f":"RevReq!P137*$J395","v":0},{"$f":"RevReq!Q137*$J395","v":0},{"$f":"RevReq!R137*$J395","v":0},{"$f":"RevReq!S137*$J395","v":0},{"$f":"RevReq!T137*$J395","v":0},{"$f":"RevReq!U137*$J395","v":0},{"$f":"RevReq!V137*$J395","v":0},{"$f":"RevReq!W137*$J395","v":0},{"$f":"RevReq!X137*$J395","v":0},{"$f":"RevReq!Y137*$J395","v":0},{"$f":"RevReq!Z137*$J395","v":0},{"$f":"RevReq!AA137*$J395","v":0},{"$f":"RevReq!AB137*$J395","v":0},{"$f":"RevReq!AC137*$J395","v":0},{"$f":"RevReq!AD137*$J395","v":0},{"$f":"RevReq!AE137*$J395","v":0},{"$f":"RevReq!AF137*$J395","v":0},{"$f":"RevReq!AG137*$J395","v":0},{"$f":"RevReq!AH137*$J395","v":0},{"$f":"RevReq!AI137*$J395","v":0},{"$f":"RevReq!AJ137*$J395","v":0},{"$f":"RevReq!AK137*$J395","v":0},{"$f":"RevReq!AL137*$J395","v":0},{"$f":"RevReq!AM137*$J395","v":0},{"$f":"RevReq!AN137*$J395","v":0},{"$f":"RevReq!AO137*$J395","v":0},{"$f":"RevReq!AP137*$J395","v":0},{"$f":"RevReq!AQ137*$J395","v":0},{"$f":"RevReq!AR137*$J395","v":0},{"$f":"RevReq!AS137*$J395","v":0},{"$f":"RevReq!AT137*$J395","v":0},{"$f":"RevReq!AU137*$J395","v":0},{"$f":"RevReq!AV137*$J395","v":0},{"$f":"RevReq!AW137*$J395","v":0},{"$f":"RevReq!AX137*$J395","v":0},{"$f":"RevReq!AY137*$J395","v":0},{"$f":"RevReq!AZ137*$J395","v":0},{"$f":"RevReq!BA137*$J395","v":0},{"$f":"RevReq!BB137*$J395","v":0},{"$f":"RevReq!BC137*$J395","v":0},{"$f":"RevReq!BD137*$J395","v":0},{"$f":"RevReq!BE137*$J395","v":0},{"$f":"RevReq!BF137*$J395","v":0},{"$f":"RevReq!BG137*$J395","v":0},{"$f":"RevReq!BH137*$J395","v":0},{"$f":"RevReq!BI137*$J395","v":0},{"$f":"RevReq!BJ137*$J395","v":0},{"$f":"RevReq!BK137*$J395","v":0},{"$f":"RevReq!BL137*$J395","v":0},{"$f":"RevReq!BM137*$J395","v":0}]
[null,null,{"$f":"MAX($C$273:C395)+1","v":123},{"$f":"D134","v":"…"},"…","item 123","Land",null,{"$f":"RevReq!K138*$J396","v":0},0.98,null,null,null,null,null,null,null,{"$f":"RevReq!O138*$J396","v":0},{"$f":"RevReq!P138*$J396","v":0},{"$f":"RevReq!Q138*$J396","v":0},{"$f":"RevReq!R138*$J396","v":0},{"$f":"RevReq!S138*$J396","v":0},{"$f":"RevReq!T138*$J396","v":0},{"$f":"RevReq!U138*$J396","v":0},{"$f":"RevReq!V138*$J396","v":0},{"$f":"RevReq!W138*$J396","v":0},{"$f":"RevReq!X138*$J396","v":0},{"$f":"RevReq!Y138*$J396","v":0},{"$f":"RevReq!Z138*$J396","v":0},{"$f":"RevReq!AA138*$J396","v":0},{"$f":"RevReq!AB138*$J396","v":0},{"$f":"RevReq!AC138*$J396","v":0},{"$f":"RevReq!AD138*$J396","v":0},{"$f":"RevReq!AE138*$J396","v":0},{"$f":"RevReq!AF138*$J396","v":0},{"$f":"RevReq!AG138*$J396","v":0},{"$f":"RevReq!AH138*$J396","v":0},{"$f":"RevReq!AI138*$J396","v":0},{"$f":"RevReq!AJ138*$J396","v":0},{"$f":"RevReq!AK138*$J396","v":0},{"$f":"RevReq!AL138*$J396","v":0},{"$f":"RevReq!AM138*$J396","v":0},{"$f":"RevReq!AN138*$J396","v":0},{"$f":"RevReq!AO138*$J396","v":0},{"$f":"RevReq!AP138*$J396","v":0},{"$f":"RevReq!AQ138*$J396","v":0},{"$f":"RevReq!AR138*$J396","v":0},{"$f":"RevReq!AS138*$J396","v":0},{"$f":"RevReq!AT138*$J396","v":0},{"$f":"RevReq!AU138*$J396","v":0},{"$f":"RevReq!AV138*$J396","v":0},{"$f":"RevReq!AW138*$J396","v":0},{"$f":"RevReq!AX138*$J396","v":0},{"$f":"RevReq!AY138*$J396","v":0},{"$f":"RevReq!AZ138*$J396","v":0},{"$f":"RevReq!BA138*$J396","v":0},{"$f":"RevReq!BB138*$J396","v":0},{"$f":"RevReq!BC138*$J396","v":0},{"$f":"RevReq!BD138*$J396","v":0},{"$f":"RevReq!BE138*$J396","v":0},{"$f":"RevReq!BF138*$J396","v":0},{"$f":"RevReq!BG138*$J396","v":0},{"$f":"RevReq!BH138*$J396","v":0},{"$f":"RevReq!BI138*$J396","v":0},{"$f":"RevReq!BJ138*$J396","v":0},{"$f":"RevReq!BK138*$J396","v":0},{"$f":"RevReq!BL138*$J396","v":0},{"$f":"RevReq!BM138*$J396","v":0}]
[null,null,{"$f":"MAX($C$273:C396)+1","v":124},{"$f":"D135","v":"…"},"…","item 124","Land",null,{"$f":"RevReq!K139*$J397","v":0},0.98,null,null,null,null,null,null,null,{"$f":"RevReq!O139*$J397","v":0},{"$f":"RevReq!P139*$J397","v":0},{"$f":"RevReq!Q139*$J397","v":0},{"$f":"RevReq!R139*$J397","v":0},{"$f":"RevReq!S139*$J397","v":0},{"$f":"RevReq!T139*$J397","v":0},{"$f":"RevReq!U139*$J397","v":0},{"$f":"RevReq!V139*$J397","v":0},{"$f":"RevReq!W139*$J397","v":0},{"$f":"RevReq!X139*$J397","v":0},{"$f":"RevReq!Y139*$J397","v":0},{"$f":"RevReq!Z139*$J397","v":0},{"$f":"RevReq!AA139*$J397","v":0},{"$f":"RevReq!AB139*$J397","v":0},{"$f":"RevReq!AC139*$J397","v":0},{"$f":"RevReq!AD139*$J397","v":0},{"$f":"RevReq!AE139*$J397","v":0},{"$f":"RevReq!AF139*$J397","v":0},{"$f":"RevReq!AG139*$J397","v":0},{"$f":"RevReq!AH139*$J397","v":0},{"$f":"RevReq!AI139*$J397","v":0},{"$f":"RevReq!AJ139*$J397","v":0},{"$f":"RevReq!AK139*$J397","v":0},{"$f":"RevReq!AL139*$J397","v":0},{"$f":"RevReq!AM139*$J397","v":0},{"$f":"RevReq!AN139*$J397","v":0},{"$f":"RevReq!AO139*$J397","v":0},{"$f":"RevReq!AP139*$J397","v":0},{"$f":"RevReq!AQ139*$J397","v":0},{"$f":"RevReq!AR139*$J397","v":0},{"$f":"RevReq!AS139*$J397","v":0},{"$f":"RevReq!AT139*$J397","v":0},{"$f":"RevReq!AU139*$J397","v":0},{"$f":"RevReq!AV139*$J397","v":0},{"$f":"RevReq!AW139*$J397","v":0},{"$f":"RevReq!AX139*$J397","v":0},{"$f":"RevReq!AY139*$J397","v":0},{"$f":"RevReq!AZ139*$J397","v":0},{"$f":"RevReq!BA139*$J397","v":0},{"$f":"RevReq!BB139*$J397","v":0},{"$f":"RevReq!BC139*$J397","v":0},{"$f":"RevReq!BD139*$J397","v":0},{"$f":"RevReq!BE139*$J397","v":0},{"$f":"RevReq!BF139*$J397","v":0},{"$f":"RevReq!BG139*$J397","v":0},{"$f":"RevReq!BH139*$J397","v":0},{"$f":"RevReq!BI139*$J397","v":0},{"$f":"RevReq!BJ139*$J397","v":0},{"$f":"RevReq!BK139*$J397","v":0},{"$f":"RevReq!BL139*$J397","v":0},{"$f":"RevReq!BM139*$J397","v":0}]
[null,null,{"$f":"MAX($C$273:C397)+1","v":125},{"$f":"D136","v":"…"},"…","item 125","Land",null,{"$f":"RevReq!K140*$J398","v":0},0.98,null,null,null,null,null,null,null,{"$f":"RevReq!O140*$J398","v":0},{"$f":"RevReq!P140*$J398","v":0},{"$f":"RevReq!Q140*$J398","v":0},{"$f":"RevReq!R140*$J398","v":0},{"$f":"RevReq!S140*$J398","v":0},{"$f":"RevReq!T140*$J398","v":0},{"$f":"RevReq!U140*$J398","v":0},{"$f":"RevReq!V140*$J398","v":0},{"$f":"RevReq!W140*$J398","v":0},{"$f":"RevReq!X140*$J398","v":0},{"$f":"RevReq!Y140*$J398","v":0},{"$f":"RevReq!Z140*$J398","v":0},{"$f":"RevReq!AA140*$J398","v":0},{"$f":"RevReq!AB140*$J398","v":0},{"$f":"RevReq!AC140*$J398","v":0},{"$f":"RevReq!AD140*$J398","v":0},{"$f":"RevReq!AE140*$J398","v":0},{"$f":"RevReq!AF140*$J398","v":0},{"$f":"RevReq!AG140*$J398","v":0},{"$f":"RevReq!AH140*$J398","v":0},{"$f":"RevReq!AI140*$J398","v":0},{"$f":"RevReq!AJ140*$J398","v":0},{"$f":"RevReq!AK140*$J398","v":0},{"$f":"RevReq!AL140*$J398","v":0},{"$f":"RevReq!AM140*$J398","v":0},{"$f":"RevReq!AN140*$J398","v":0},{"$f":"RevReq!AO140*$J398","v":0},{"$f":"RevReq!AP140*$J398","v":0},{"$f":"RevReq!AQ140*$J398","v":0},{"$f":"RevReq!AR140*$J398","v":0},{"$f":"RevReq!AS140*$J398","v":0},{"$f":"RevReq!AT140*$J398","v":0},{"$f":"RevReq!AU140*$J398","v":0},{"$f":"RevReq!AV140*$J398","v":0},{"$f":"RevReq!AW140*$J398","v":0},{"$f":"RevReq!AX140*$J398","v":0},{"$f":"RevReq!AY140*$J398","v":0},{"$f":"RevReq!AZ140*$J398","v":0},{"$f":"RevReq!BA140*$J398","v":0},{"$f":"RevReq!BB140*$J398","v":0},{"$f":"RevReq!BC140*$J398","v":0},{"$f":"RevReq!BD140*$J398","v":0},{"$f":"RevReq!BE140*$J398","v":0},{"$f":"RevReq!BF140*$J398","v":0},{"$f":"RevReq!BG140*$J398","v":0},{"$f":"RevReq!BH140*$J398","v":0},{"$f":"RevReq!BI140*$J398","v":0},{"$f":"RevReq!BJ140*$J398","v":0},{"$f":"RevReq!BK140*$J398","v":0},{"$f":"RevReq!BL140*$J398","v":0},{"$f":"RevReq!BM140*$J398","v":0}]
[null,null,null,null,null,"Total",null,null,{"$f":"SUM(I274:I398)","v":46129.728632197541},{"$f":"+I399/I268","v":0.96124458143072056},null,null,null,null,null,null,null,{"$f":"SUM(R274:R398)","v":217.29741748315516},{"$f":"SUM(S274:S398)","v":729.75365203642775},1464.0951569940821,2278.1795230961957,3029.057957008542,3879.9501648815226,4582.6393244196879,4813.6097394654134,4659.6004735898759,4490.8749485443814,4319.4692435580919,4147.8283905475064,3977.4857535984675,3810.9584500757378,3667.903413850338,3520.2004707556721,3404.0002795293403,3286.6186528354988,3169.0498210671176,3052.4110010318445,2936.0807913340086,2819.3632603543911,2703.8952807177257,2581.6189965979447,2450.4578335738133,2303.3172345087623,2159.0619970771372,2023.2518358461996,1895.4079703981367,1761.6384387487726,1620.3806875864461,1492.1909797506942,1392.2516472557477,1294.3101142939017,1187.3790028648853,1105.5691200657634,1022.742085304509,947.37201148823578,894.36716969917848,811.12127444850501,733.87223919855649,649.51796855991199,564.88695548753594,498.38148045289472,430.71902064710946,366.64758244189659,334.63707751072502,310.12456751900373,289.59704089392875,265.75277384520996,233.06751896294023]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"WORK SPACE"]

{"sheet":"Earning Summary w. AFUDC","index":4,"n_rows":107,"n_cols":78,"rows_kept":107,"cut":false,"hidden":false,"merged":[[15,15,15,17],[15,19,15,21]]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 5 of 29"]
[]
["FPL Finance Inputs",null,null,null,null,null,null,null,null,null,null,"Source Data",null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Requirements"]
[null,null,null,null,null,"Default Construction Start Date",null,null,"2020-01-01"]
[null,"Error Check - Juris. Sep. Factor",{"$f":"COUNTA($C$19:$C$98)-COUNT($O$19:$O$98)","v":0},null,null,"Default In-Service Date",null,null,"2020-07-01"]
[null,"Error Check - Depreciation Rate",{"$f":"COUNTA($C$19:$C$98)-COUNT($N$19:$N$98)","v":0},null,null,"Default Depreciation Rate",null,null,3.5000000000000003E-2]
[null,"Error Check - In-Service Date",{"$f":"COUNTA($C$19:$C$98)-COUNT($M$19:$M$98)","v":0},null,null,"Default Juris. Sep. Factor",null,null,0.98,null,null,"Combined Capital Expenditures - Earning Only",null,null,null,"A01 Base and A18 New Nuclear only"]
[null,"Error Check - Const. Date > In-Service Date",{"$f":"COUNTIF($F$19:$F$98,TRUE)","v":0},null,null,null,null,null,null,null,null,"Excluding Nuclear Fuels",null,null,null,null,null,null,null,null,null,null,null,null,"Discount Factor",null,null,{"$f":"RevReq!O$11","v":1.1989762558247452},{"$f":"RevReq!P$11","v":1.1150738050177502},{"$f":"RevReq!Q$11","v":1.0370427142291219},{"$f":"RevReq!R$11","v":0.96437627044824581},{"$f":"RevReq!S$11","v":0.89697989089527419},{"$f":"RevReq!T$11","v":0.83421066522871945},{"$f":"RevReq!U$11","v":0.77583393010824186},{"$f":"RevReq!V$11","v":0.72139890638453352},{"$f":"RevReq!W$11","v":0.67091655866404998},{"$f":"RevReq!X$11","v":0.62396688531944555},{"$f":"RevReq!Y$11","v":0.58030267541839398},{"$f":"RevReq!Z$11","v":0.53958675841934678},{"$f":"RevReq!AA$11","v":0.50182733554967274},{"$f":"RevReq!AB$11","v":0.46671025701703822},{"$f":"RevReq!AC$11","v":0.43405061576871667},{"$f":"RevReq!AD$11","v":0.40359621741137258},{"$f":"RevReq!AE$11","v":0.37535319623998697},{"$f":"RevReq!AF$11","v":0.34908657675542465},{"$f":"RevReq!AG$11","v":0.32465805351210414},{"$f":"RevReq!AH$11","v":0.30187899196402423},{"$f":"RevReq!AI$11","v":0.28075398039696531},{"$f":"RevReq!AJ$11","v":0.26110726352939834},{"$f":"RevReq!AK$11","v":0.24283539265022502},{"$f":"RevReq!AL$11","v":0.2257972742502902},{"$f":"RevReq!AM$11","v":0.2099963402425464},{"$f":"RevReq!AN$11","v":0.19530113045732059},{"$f":"RevReq!AO$11","v":0.18163426807273222},{"$f":"RevReq!AP$11","v":0.16889021898197104},{"$f":"RevReq!AQ$11","v":0.15707155016257057},{"$f":"RevReq!AR$11","v":0.14607993298360633},{"$f":"RevReq!AS$11","v":0.13585749168712277},{"$f":"RevReq!AT$11","v":0.12632528963197387},{"$f":"RevReq!AU$11","v":0.11748524684752751},{"$f":"RevReq!AV$11","v":0.10926381619259616},{"$f":"RevReq!AW$11","v":0.10161770817457064},{"$f":"RevReq!AX$11","v":9.4487880333115087E-2},{"$f":"RevReq!AY$11","v":8.7875768797967907E-2},{"$f":"RevReq!AZ$11","v":8.1726362308156594E-2},{"$f":"RevReq!BA$11","v":7.6007281500773974E-2},{"$f":"RevReq!BB$11","v":7.0674364221567115E-2},{"$f":"RevReq!BC$11","v":6.572868465651456E-2},{"$f":"RevReq!BD$11","v":6.1129095878830038E-2},{"$f":"RevReq!BE$11","v":5.6851379005845283E-2},{"$f":"RevReq!BF$11","v":5.2862501947481849E-2},{"$f":"RevReq!BG$11","v":4.9163268165631553E-2},{"$f":"RevReq!BH$11","v":4.5722900878340647E-2},{"$f":"RevReq!BI$11","v":4.2523285020177382E-2},{"$f":"RevReq!BJ$11","v":3.9539713486304875E-2},{"$f":"RevReq!BK$11","v":3.6772787244362455E-2},{"$f":"RevReq!BL$11","v":3.419948609864136E-2},{"$f":"RevReq!BM$11","v":3.1806260472966252E-2}]
[null,null,null,null,null,null,null,null,null,null,null,"2017 - 2023"]
[{"$f":"MAX($A$19:$A$98)","v":46},"Max Project Identifier",null,null,null,null,null,null,null,null,null,"$ Millions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",null,null,"Actual/R10","Forecast N11",null,null,null,null,"Period",null,null,{"$f":"RevReq!O$8","v":0},{"$f":"RevReq!P$8","v":1},{"$f":"RevReq!Q$8","v":2},{"$f":"RevReq!R$8","v":3},{"$f":"RevReq!S$8","v":4},{"$f":"RevReq!T$8","v":5},{"$f":"RevReq!U$8","v":6},{"$f":"RevReq!V$8","v":7},{"$f":"RevReq!W$8","v":8},{"$f":"RevReq!X$8","v":9},{"$f":"RevReq!Y$8","v":10},{"$f":"RevReq!Z$8","v":11},{"$f":"RevReq!AA$8","v":12},{"$f":"RevReq!AB$8","v":13},{"$f":"RevReq!AC$8","v":14},{"$f":"RevReq!AD$8","v":15},{"$f":"RevReq!AE$8","v":16},{"$f":"RevReq!AF$8","v":17},{"$f":"RevReq!AG$8","v":18},{"$f":"RevReq!AH$8","v":19},{"$f":"RevReq!AI$8","v":20},{"$f":"RevReq!AJ$8","v":21},{"$f":"RevReq!AK$8","v":22},{"$f":"RevReq!AL$8","v":23},{"$f":"RevReq!AM$8","v":24},{"$f":"RevReq!AN$8","v":25},{"$f":"RevReq!AO$8","v":26},{"$f":"RevReq!AP$8","v":27},{"$f":"RevReq!AQ$8","v":28},{"$f":"RevReq!AR$8","v":29},{"$f":"RevReq!AS$8","v":30},{"$f":"RevReq!AT$8","v":31},{"$f":"RevReq!AU$8","v":32},{"$f":"RevReq!AV$8","v":33},{"$f":"RevReq!AW$8","v":34},{"$f":"RevReq!AX$8","v":35},{"$f":"RevReq!AY$8","v":36},{"$f":"RevReq!AZ$8","v":37},{"$f":"RevReq!BA$8","v":38},{"$f":"RevReq!BB$8","v":39},{"$f":"RevReq!BC$8","v":40},{"$f":"RevReq!BD$8","v":41},{"$f":"RevReq!BE$8","v":42},{"$f":"RevReq!BF$8","v":43},{"$f":"RevReq!BG$8","v":44},{"$f":"RevReq!BH$8","v":45},{"$f":"RevReq!BI$8","v":46},{"$f":"RevReq!BJ$8","v":47},{"$f":"RevReq!BK$8","v":48},{"$f":"RevReq!BL$8","v":49},{"$f":"RevReq!BM$8","v":50}]
["Project Identifier","Business Unit","Project Category","Construction Start Year","Construction Start Date","Check","In-Service Date","Depreciation Rate","Jurisdictional Separation Factor",null,null,null,"In-Service Date","Depreciation Rate","Jurisdictional Separation Factor",2017,2018,2019,2020,2021,2022,2023,null,null,"Year",null,null,{"$f":"RevReq!O$9","v":2017},{"$f":"RevReq!P$9","v":2018},{"$f":"RevReq!Q$9","v":2019},{"$f":"RevReq!R$9","v":2020},{"$f":"RevReq!S$9","v":2021},{"$f":"RevReq!T$9","v":2022},{"$f":"RevReq!U$9","v":2023},{"$f":"RevReq!V$9","v":2024},{"$f":"RevReq!W$9","v":2025},{"$f":"RevReq!X$9","v":2026},{"$f":"RevReq!Y$9","v":2027},{"$f":"RevReq!Z$9","v":2028},{"$f":"RevReq!AA$9","v":2029},{"$f":"RevReq!AB$9","v":2030},{"$f":"RevReq!AC$9","v":2031},{"$f":"RevReq!AD$9","v":2032},{"$f":"RevReq!AE$9","v":2033},{"$f":"RevReq!AF$9","v":2034},{"$f":"RevReq!AG$9","v":2035},{"$f":"RevReq!AH$9","v":2036},{"$f":"RevReq!AI$9","v":2037},{"$f":"RevReq!AJ$9","v":2038},{"$f":"RevReq!AK$9","v":2039},{"$f":"RevReq!AL$9","v":2040},{"$f":"RevReq!AM$9","v":2041},{"$f":"RevReq!AN$9","v":2042},{"$f":"RevReq!AO$9","v":2043},{"$f":"RevReq!AP$9","v":2044},{"$f":"RevReq!AQ$9","v":2045},{"$f":"RevReq!AR$9","v":2046},{"$f":"RevReq!AS$9","v":2047},{"$f":"RevReq!AT$9","v":2048},{"$f":"RevReq!AU$9","v":2049},{"$f":"RevReq!AV$9","v":2050},{"$f":"RevReq!AW$9","v":2051},{"$f":"RevReq!AX$9","v":2052},{"$f":"RevReq!AY$9","v":2053},{"$f":"RevReq!AZ$9","v":2054},{"$f":"RevReq!BA$9","v":2055},{"$f":"RevReq!BB$9","v":2056},{"$f":"RevReq!BC$9","v":2057},{"$f":"RevReq!BD$9","v":2058},{"$f":"RevReq!BE$9","v":2059},{"$f":"RevReq!BF$9","v":2060},{"$f":"RevReq!BG$9","v":2061},{"$f":"RevReq!BH$9","v":2062},{"$f":"RevReq!BI$9","v":2063},{"$f":"RevReq!BJ$9","v":2064},{"$f":"RevReq!BK$9","v":2065},{"$f":"RevReq!BL$9","v":2066},{"$f":"RevReq!BM$9","v":2067}]
[null,null,null,null,null,null,null,null,null,null,null,"Power Generation",null,null,null,null,null,null,null,null,null,null,null,null,"CPVRR","Total"]
[1,"Power Generation","Projects",{"$f":"IFERROR(INDEX($P$17:$V$17,MATCH(TRUE,INDEX($P19:$V19<>0,0),0)),YEAR($G19))","v":2019},{"$f":"IF(DATE(D19,1,1)>$G19,DATE(YEAR($G19),1,1),DATE(D19,1,1))","v":"2019-01-01"},{"$f":"E19>G19","v":false},{"$f":"IFERROR(DATE(LEFT(M19,4),RIGHT(M19,2),1),$I$10)","v":"2020-12-01"},{"$f":"IF($N19=\"\",$I$11,$N19)","v":0.04},{"$f":"IF($O19=\"\",$I$12,$O19)","v":0.95540400000000003},null,null,"HRSG Boiler",202012,0.04,0.95540400000000003,{"$f":"+'PGD (3)'!E80","v":0},{"$f":"+'PGD (3)'!F80","v":0},{"$f":"+'PGD (3)'!G80","v":22.852570759999999},{"$f":"+'PGD (3)'!H80","v":17.446117302889402},0,{"$f":"+'PGD (3)'!I80","v":0},0,null,null,{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB19:$BZ19)","v":45.590044919554884},{"$f":"SUM(AB19:BZ19)","v":91.06937671494434},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AE$16+1)","v":0.46603079273639031},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AF$16+1)","v":5.5788306625294695},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AG$16+1)","v":5.4163644588428941},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AH$16+1)","v":5.2538982551563178},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AI$16+1)","v":5.0914320514697424},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AJ$16+1)","v":4.9289658477831662},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AK$16+1)","v":4.7664996440965899},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AL$16+1)","v":4.6040334404100145},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AM$16+1)","v":4.4415672367234382},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AN$16+1)","v":4.2791010330368628},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AO$16+1)","v":4.1166348293502866},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AP$16+1)","v":3.9541686256637107},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AQ$16+1)","v":3.7917024219771349},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AR$16+1)","v":3.6292362182905591},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AS$16+1)","v":3.4667700146039833},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AT$16+1)","v":3.3043038109174079},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AU$16+1)","v":3.1418376072308325},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AV$16+1)","v":2.9793714035442567},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AW$16+1)","v":2.8169051998576808},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AX$16+1)","v":2.6544389961711055},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AY$16+1)","v":2.4919727924845292},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),AZ$16+1)","v":2.3295065887979534},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BA$16+1)","v":2.1670403851113771},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BB$16+1)","v":2.0045741814248013},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.842107977738225},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.5520822389956106},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A19,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.4322945284951337E-15}]
[{"$f":"MAX($A$18:A19)+1","v":2},"Power Generation","Projects",{"$f":"IFERROR(INDEX($P$17:$V$17,MATCH(TRUE,INDEX($P20:$V20<>0,0),0)),YEAR($G20))","v":2017},{"$f":"IF(DATE(D20,1,1)>$G20,DATE(YEAR($G20),1,1),DATE(D20,1,1))","v":"2017-01-01"},{"$f":"E20>G20","v":false},{"$f":"IFERROR(DATE(LEFT(M20,4),RIGHT(M20,2),1),$I$10)","v":"2020-05-01"},{"$f":"IF($N20=\"\",$I$11,$N20)","v":4.2999999999999997E-2},{"$f":"IF($O20=\"\",$I$12,$O20)","v":0.95540400000000003},null,null,".05 CT Parts",202005,4.2999999999999997E-2,0.95540400000000003,{"$f":"+'PGD (3)'!E81","v":65.008358919999992},{"$f":"+'PGD (3)'!F81","v":24.952009409999999},{"$f":"+'PGD (3)'!G81","v":3.2258582699999998},{"$f":"+'PGD (3)'!H81","v":-1.0145000000141846E-7},0,{"$f":"+'PGD (3)'!I81","v":0.25138585451590001},0,null,null,{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB20:$BZ20)","v":109.51376610029493},{"$f":"SUM(AB20:BZ20)","v":202.94699691086646},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AE$16+1)","v":8.7981346325720455},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AF$16+1)","v":12.927961035211275},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AG$16+1)","v":12.547834144351011},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AH$16+1)","v":12.155113690068106},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AI$16+1)","v":11.750162834171409},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AJ$16+1)","v":11.345211978274712},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AK$16+1)","v":10.940261122378017},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AL$16+1)","v":10.53531026648132},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AM$16+1)","v":10.130359410584624},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AN$16+1)","v":9.7254085546879274},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AO$16+1)","v":9.3204576987912304},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AP$16+1)","v":8.9155068428945334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AQ$16+1)","v":8.5105559869978364},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AR$16+1)","v":8.1056051311011412},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AS$16+1)","v":7.7006542752044442},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AT$16+1)","v":7.2957034193077481},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AU$16+1)","v":6.890752563411052},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AV$16+1)","v":6.485801707514355},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AW$16+1)","v":6.080850851617658},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AX$16+1)","v":5.6758999957209619},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AY$16+1)","v":5.2709491398242649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),AZ$16+1)","v":4.8659982839275688},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BA$16+1)","v":4.4610474280308718},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BB$16+1)","v":2.4927703405625525},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.1996201840506778E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BD$16+1)","v":6.6893753392748253E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BE$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BF$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BG$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BH$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BI$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BJ$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BK$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BL$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BM$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BN$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BO$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BP$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BQ$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BR$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BS$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BT$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BU$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BV$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BW$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BX$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BY$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A20,RevReq!$C$16:$C$140,0),BZ$16+1)","v":8.5937671709708019E-15}]
[{"$f":"MAX($A$18:A20)+1","v":3},"Power Generation","Projects",2017,"2017-01-01",false,"2018-12-01",4.2999999999999997E-2,0.95540400000000003,null,null,"3SAR-DLN2.6+ Labor/Parts",201812,4.2999999999999997E-2,0.95540400000000003,{"$f":"+'PGD (3)'!E82","v":422.87974137000003},{"$f":"+'PGD (3)'!F82","v":69.71485315000001},{"$f":"+'PGD (3)'!G82","v":17.313947560000003},{"$f":"+'PGD (3)'!H82","v":5.1782542667999962},0,{"$f":"+'PGD (3)'!I82","v":0},0,null,null,666.60023614286899,1118.8232088188863,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AC$16+1)","v":5.8135114553807377},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AD$16+1)","v":69.78856817180494},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AE$16+1)","v":69.956260321441619},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AF$16+1)","v":68.416729773614549},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AG$16+1)","v":66.184386354418876},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AH$16+1)","v":63.952042935223176},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AI$16+1)","v":61.719699516027489},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AJ$16+1)","v":59.487356096831803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AK$16+1)","v":57.255012677636124},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AL$16+1)","v":55.022669258440438},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AM$16+1)","v":52.790325839244751},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AN$16+1)","v":50.557982420049065},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AO$16+1)","v":48.325639000853386},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AP$16+1)","v":46.093295581657699},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AQ$16+1)","v":43.860952162462013},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AR$16+1)","v":41.628608743266327},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AS$16+1)","v":39.39626532407064},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AT$16+1)","v":37.163921904874954},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AU$16+1)","v":34.931578485679267},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AV$16+1)","v":32.699235066483588},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AW$16+1)","v":30.466891647287902},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AX$16+1)","v":28.234548228092216},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AY$16+1)","v":26.002204808896529},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),AZ$16+1)","v":23.769861389700846},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BA$16+1)","v":4.8926810167190933},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BB$16+1)","v":0.37263983717005894},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BC$16+1)","v":4.0340801558258421E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BD$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BE$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BF$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BG$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BH$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BI$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BJ$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BK$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BL$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BM$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BN$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BO$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BP$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BQ$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BR$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BS$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BT$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BU$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BV$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BW$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BX$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BY$16+1)","v":3.4375068683883208E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A21,RevReq!$C$16:$C$140,0),BZ$16+1)","v":3.4375068683883208E-14}]
[{"$f":"MAX($A$18:A21)+1","v":4},"Power Generation","Projects",2018,"2018-01-01",false,"2020-05-01",4.2999999999999997E-2,0.95540400000000003,null,null,"3SAR Hot Days Projects",202005,4.2999999999999997E-2,0.95540400000000003,{"$f":"+'PGD (3)'!E83","v":0},{"$f":"+'PGD (3)'!F83","v":148.24214601},{"$f":"+'PGD (3)'!G83","v":175.28548386},{"$f":"+'PGD (3)'!H83","v":33.413023120010102},0,{"$f":"+'PGD (3)'!I83","v":0},0,null,null,418.50525674565239,775.2770193442268,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AE$16+1)","v":33.700387265849358},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AF$16+1)","v":49.519280124617161},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AG$16+1)","v":47.972328963381848},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AH$16+1)","v":46.425377802146535},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AI$16+1)","v":44.878426640911215},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AJ$16+1)","v":43.331475479675909},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AK$16+1)","v":41.784524318440596},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AL$16+1)","v":40.237573157205276},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AM$16+1)","v":38.690621995969963},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AN$16+1)","v":37.14367083473465},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AO$16+1)","v":35.596719673499337},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AP$16+1)","v":34.049768512264023},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AQ$16+1)","v":32.502817351028703},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AR$16+1)","v":30.95586618979339},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AS$16+1)","v":29.408915028558077},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AT$16+1)","v":27.861963867322761},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AU$16+1)","v":26.315012706087444},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AV$16+1)","v":24.768061544852131},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AW$16+1)","v":23.221110383616818},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AX$16+1)","v":21.674159222381505},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AY$16+1)","v":20.127208061146195},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),AZ$16+1)","v":18.580256899910882},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BA$16+1)","v":17.033305738675569},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BB$16+1)","v":9.4981875821572164},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BC$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BD$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BE$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BF$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BG$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BH$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BI$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A22,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.2916712455922139E-14}]
[null,null,null,null,null,null,null,null,null,null,null,"Total Power Generation",null,null,null,{"$f":"SUM(P19:P22)","v":487.88810029000001},{"$f":"SUM(Q19:Q22)","v":242.90900857000003},218.67786045,56.037394588249498,0,0.25138585451590001,0,null,null,{"$f":"SUM(Y19:Y22)","v":1240.2093039083711},{"$f":"SUM(Z19:Z22)","v":2188.1166017889236},null,{"$f":"SUM(AB19:AB22)","v":0},{"$f":"SUM(AC19:AC22)","v":5.8135114553807377},69.78856817180494,112.92081301259941,136.44280159597244,132.12091392099464,127.78643268259412,123.43972104257986,119.0930094025656,114.74629776255134,110.39958612253704,106.05287448252278,101.7061628425085,97.359451202494242,93.012739562479965,88.666027922465688,84.31931628245141,79.972604642437148,75.62589300242287,71.279181362408593,66.93246972239433,62.58575808238006,58.23904644236579,53.892334802351513,49.54562316233725,28.554074568536912,14.368171941314628,1.8944449811370132,1.5587716143349426,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14,6.7317842839271283E-14]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Nuclear"]
[{"$f":"MAX($A$18:A25)+1","v":5},"Nuclear Generation","Projects",{"$f":"IFERROR(INDEX($P$17:$V$17,MATCH(TRUE,INDEX($P26:$V26<>0,0),0)),YEAR($G26))","v":2017},{"$f":"IF(DATE(D26,1,1)>$G26,DATE(YEAR($G26),1,1),DATE(D26,1,1))","v":"2017-01-01"},{"$f":"E26>G26","v":false},{"$f":"IFERROR(DATE(LEFT(M26,4),RIGHT(M26,2),1),$I$10)","v":"2020-11-01"},{"$f":"IF($N26=\"\",$I$11,$N26)","v":4.9000000000000002E-2},{"$f":"IF($O26=\"\",$I$12,$O26)","v":0.959314},null,null,"PTN LP Turbine Replacement",202011,4.9000000000000002E-2,0.959314,{"$f":"+Nuc!E40","v":33.194871480000003},{"$f":"+Nuc!F40","v":52.381798340000003},{"$f":"+Nuc!G40","v":0.94645933000000004},{"$f":"+Nuc!H40","v":36.198257222442798},{"$f":"+Nuc!I40","v":5.4589114134600001},{"$f":"+Nuc!J40","v":0},{"$f":"+Nuc!K40","v":0},null,null,{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB26:$BZ26)","v":142.65834890561658},{"$f":"SUM(AB26:BZ26)","v":260.02221549830796},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AE$16+1)","v":3.01320770314936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AF$16+1)","v":18.112267195676541},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AG$16+1)","v":18.17186581693521},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AH$16+1)","v":17.538828241075805},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AI$16+1)","v":16.905790665216401},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AJ$16+1)","v":16.272753089356996},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AK$16+1)","v":15.639715513497595},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AL$16+1)","v":15.006677937638191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AM$16+1)","v":14.373640361778788},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AN$16+1)","v":13.740602785919386},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AO$16+1)","v":13.107565210059983},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AP$16+1)","v":12.47452763420058},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AQ$16+1)","v":11.841490058341176},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AR$16+1)","v":11.208452482481775},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AS$16+1)","v":10.57541490662237},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AT$16+1)","v":9.9423773307629677},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AU$16+1)","v":9.309339754903565},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AV$16+1)","v":8.6763021790441623},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AW$16+1)","v":8.0432646031847597},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AX$16+1)","v":7.4102270273253561},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AY$16+1)","v":6.7771894514659534},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),AZ$16+1)","v":1.8128630993126782},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BA$16+1)","v":6.7852450358375366E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BB$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BC$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BD$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BE$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BF$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BG$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BH$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BI$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BJ$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BK$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BL$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BM$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BN$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BO$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BP$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BQ$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BR$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BS$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BT$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BU$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BV$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BW$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BX$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BY$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A26,RevReq!$C$16:$C$140,0),BZ$16+1)","v":8.5937671709708019E-15}]
[{"$f":"MAX($A$18:A26)+1","v":6},"Nuclear Generation","Projects",2017,"2017-01-01",false,"2028-06-01",0.04,0.959314,null,null,"Other",202806,0.04,0.959314,{"$f":"+Nuc!E38+Nuc!E39+Nuc!E41","v":10.870332109999996},{"$f":"+Nuc!F38+Nuc!F39+Nuc!F41","v":0.86133078999999668},{"$f":"+Nuc!G38+Nuc!G39+Nuc!G41","v":1.5100046499999999},{"$f":"+Nuc!H38+Nuc!H39+Nuc!H41","v":1.6060001099694006},{"$f":"+Nuc!I38+Nuc!I39+Nuc!I41","v":0.69078866770700031},{"$f":"+Nuc!J38+Nuc!J39+Nuc!J41","v":0.73703389576169998},{"$f":"+Nuc!K38+Nuc!K39+Nuc!K41","v":0.66681554037879998},null,null,11.1243306624621,38.287232170361271,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AM$16+1)","v":1.3714951021483583},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AN$16+1)","v":2.3112905982002077},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AO$16+1)","v":2.2429868336992653},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AP$16+1)","v":2.1746830691983234},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AQ$16+1)","v":2.1063793046973811},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AR$16+1)","v":2.0380755401964388},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AS$16+1)","v":1.9697717756954969},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AT$16+1)","v":1.9014680111945548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AU$16+1)","v":1.8331642466936127},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AV$16+1)","v":1.7648604821926706},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AW$16+1)","v":1.6965567176917284},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AX$16+1)","v":1.6282529531907861},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AY$16+1)","v":1.5599491886898442},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),AZ$16+1)","v":1.4916454241889023},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BA$16+1)","v":1.42334165968796},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BB$16+1)","v":1.3550378951870181},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.2867341306860758},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.2184303661851337},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.1501266016841916},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.0818228371832495},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.0135190726823073},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BH$16+1)","v":0.94521530818136523},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BI$16+1)","v":0.87691154368042312},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0.80860777917948101},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BK$16+1)","v":0.7403040146785389},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BL$16+1)","v":0.29660171366797122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BM$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BN$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BO$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BP$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BQ$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BR$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BS$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BT$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BU$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BV$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BW$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BX$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BY$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A27,RevReq!$C$16:$C$140,0),BZ$16+1)","v":3.5807363212378341E-16}]
[null,null,null,null,null,null,null,null,null,null,null,"Total Nuclear",null,null,null,{"$f":"SUM(P26:P27)","v":44.065203589999996},53.24312913,2.4564639800000001,37.804257332412199,6.1497000811670004,0.73703389576169998,0.66681554037879998,null,null,{"$f":"SUM(Y26:Y27)","v":153.78267956807866},{"$f":"SUM(Z26:Z27)","v":298.30944766866924},null,{"$f":"SUM(AB26:AB27)","v":0},{"$f":"SUM(AC26:AC27)","v":0},0,3.01320770314936,18.112267195676541,18.17186581693521,17.538828241075805,16.905790665216401,16.272753089356996,15.639715513497595,15.006677937638191,15.745135463927147,16.051893384119595,15.350552043759247,14.649210703398904,13.947869363038556,13.246528022678213,12.545186682317867,11.843845341957522,11.142504001597178,10.441162661236833,9.7398213208764872,9.0384799805161418,8.3371386401557981,3.3045085235015805,1.4911941100463353,1.3550378951870268,1.2867341306860844,1.2184303661851423,1.1501266016842002,1.0818228371832581,1.013519072682316,0.94521530818137378,0.87691154368043167,0.80860777917948956,0.74030401467854745,0.29660171366797983,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15,8.9518408030945852E-15]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Information Technology"]
[{"$f":"MAX($A$18:A30)+1","v":7},"Information Management","Projects",{"$f":"IFERROR(INDEX($P$17:$V$17,MATCH(TRUE,INDEX($P31:$V31<>0,0),0)),YEAR($G31))","v":2019},{"$f":"IF(DATE(D31,1,1)>$G31,DATE(YEAR($G31),1,1),DATE(D31,1,1))","v":"2019-01-01"},{"$f":"E31>G31","v":false},{"$f":"IFERROR(DATE(LEFT(M31,4),RIGHT(M31,2),1),$I$10)","v":"2020-02-01"},{"$f":"IF($N31=\"\",$I$11,$N31)","v":0.05},{"$f":"IF($O31=\"\",$I$12,$O31)","v":0.96898399999999996},null,null,"IT CAMS Project - Gulf",202002,{"$f":"1/20","v":0.05},0.96898399999999996,0,0,{"$f":"+'IT (2)'!E12","v":73.63485034},{"$f":"+'IT (2)'!F12","v":26.0653647},0,0,0,null,null,{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB31:$BZ31)","v":117.26922724013838},{"$f":"SUM(AB31:BZ31)","v":200.18683273711883},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AE$16+1)","v":13.550584646013329},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AF$16+1)","v":14.321892313023961},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AG$16+1)","v":13.819459224538365},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AH$16+1)","v":13.317026136052771},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AI$16+1)","v":12.814593047567175},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AJ$16+1)","v":12.312159959081583},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AK$16+1)","v":11.809726870595989},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AL$16+1)","v":11.307293782110396},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AM$16+1)","v":10.8048606936248},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AN$16+1)","v":10.302427605139206},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AO$16+1)","v":9.7999945166536122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AP$16+1)","v":9.2975614281680166},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AQ$16+1)","v":8.7951283396824227},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AR$16+1)","v":8.2926952511968288},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AS$16+1)","v":7.7902621627112332},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AT$16+1)","v":7.2878290742256402},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AU$16+1)","v":6.7853959857400463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AV$16+1)","v":6.2829628972544533},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AW$16+1)","v":5.7805298087688595},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AX$16+1)","v":5.2780967202832656},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AY$16+1)","v":0.43635227468686916},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),AZ$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BA$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BB$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BC$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BD$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BE$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BF$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BG$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BH$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BI$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BJ$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BK$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BL$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BO$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BQ$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BR$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BW$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BX$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A31,RevReq!$C$16:$C$140,0),BZ$16+1)","v":5.7291781139805346E-15}]
[null,null,null,null,null,null,null,null,null,null,null,"Total Information Technology",null,null,null,{"$f":"SUM(P31:P31)","v":0},0,73.63485034,26.0653647,0,0,0,null,null,{"$f":"SUM(Y31:Y31)","v":117.26922724013838},{"$f":"SUM(Z31:Z31)","v":200.18683273711883},null,{"$f":"SUM(AB31:AB31)","v":0},{"$f":"SUM(AC31:AC31)","v":0},0,13.550584646013329,14.321892313023961,13.819459224538365,13.317026136052771,12.814593047567175,12.312159959081583,11.809726870595989,11.307293782110396,10.8048606936248,10.302427605139206,9.7999945166536122,9.2975614281680166,8.7951283396824227,8.2926952511968288,7.7902621627112332,7.2878290742256402,6.7853959857400463,6.2829628972544533,5.7805298087688595,5.2780967202832656,0.43635227468686916,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Power Delivery"]
[null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[{"$f":"MAX($A$18:A35)+1","v":8},"Power Delivery","Growth",{"$f":"IFERROR(INDEX($P$17:$V$17,MATCH(TRUE,INDEX($P36:$V36<>0,0),0)),YEAR($G36))","v":2019},{"$f":"IF(DATE(D36,1,1)>$G36,DATE(YEAR($G36),1,1),DATE(D36,1,1))","v":"2019-01-01"},{"$f":"E36>G36","v":false},{"$f":"IFERROR(DATE(LEFT(M36,4),RIGHT(M36,2),1),$I$10)","v":"2019-01-01"},{"$f":"IF($N36=\"\",$I$11,$N36)","v":2.1000000000000001E-2},{"$f":"IF($O36=\"\",$I$12,$O36)","v":0.90258099999999997},null,null,"500kV Improvement",201901,2.1000000000000001E-2,0.90258099999999997,{"$f":"+'PD (2)'!F103","v":0},{"$f":"+'PD (2)'!G103","v":0},{"$f":"+'PD (2)'!H103","v":328.27606500000002},{"$f":"+'PD (2)'!I103","v":299.540588810945},{"$f":"+'PD (2)'!J103","v":528.57195603316904},{"$f":"+'PD (2)'!K103","v":397.24294934620099},{"$f":"+'PD (2)'!L103","v":306.94410470406399},null,null,{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB36:$BZ36)","v":2217.8657095163794},{"$f":"SUM(AB36:BZ36)","v":6284.8121988049033},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AD$16+1)","v":39.632928609125003},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AE$16+1)","v":75.10179189712855},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AF$16+1)","v":137.58772641685582},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AG$16+1)","v":183.09948980455692},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AH$16+1)","v":216.86863969449118},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AI$16+1)","v":212.93061201566877},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AJ$16+1)","v":208.99258433684633},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AK$16+1)","v":205.05455665802393},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AL$16+1)","v":201.11652897920152},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AM$16+1)","v":197.17850130037911},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AN$16+1)","v":193.2404736215567},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AO$16+1)","v":189.30244594273429},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AP$16+1)","v":185.36441826391186},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AQ$16+1)","v":181.42639058508945},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AR$16+1)","v":177.48836290626704},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AS$16+1)","v":173.55033522744463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AT$16+1)","v":169.61230754862223},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AU$16+1)","v":165.67427986979979},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AV$16+1)","v":161.73625219097735},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AW$16+1)","v":157.79822451215495},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AX$16+1)","v":153.86019683333254},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AY$16+1)","v":149.9221691545101},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),AZ$16+1)","v":145.98414147568766},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BA$16+1)","v":142.04611379686528},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BB$16+1)","v":138.10808611804288},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BC$16+1)","v":134.17005843922044},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BD$16+1)","v":130.23203076039803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BE$16+1)","v":126.2940030815756},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BF$16+1)","v":122.35597540275319},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BG$16+1)","v":118.41794772393078},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BH$16+1)","v":114.47992004510837},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BI$16+1)","v":110.54189236628596},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BJ$16+1)","v":106.60386468746356},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BK$16+1)","v":102.66583700864115},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BL$16+1)","v":98.72780932981874},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BM$16+1)","v":94.789781650996332},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BN$16+1)","v":90.851753972173924},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BO$16+1)","v":86.913726293351502},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BP$16+1)","v":82.975698614529094},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BQ$16+1)","v":79.037670935706686},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BR$16+1)","v":75.099643256884278},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BS$16+1)","v":71.16161557806187},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BT$16+1)","v":67.223587899239462},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BU$16+1)","v":63.285560220417061},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BV$16+1)","v":59.347532541594653},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BW$16+1)","v":55.409504862772245},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BX$16+1)","v":51.471477183949837},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BY$16+1)","v":45.039587144780114},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A36,RevReq!$C$16:$C$140,0),BZ$16+1)","v":35.038162045977415}]
[{"$f":"MAX($A$18:A36)+1","v":9},"Power Delivery","Growth",2017,"2017-01-01",false,"2019-04-01",2.1000000000000001E-2,0.90258099999999997,null,null,"Corbett-Sugar-Quarry 500 KV Line",201904,2.1000000000000001E-2,0.90258099999999997,{"$f":"+'PD (2)'!F104","v":44.138818460000003},{"$f":"+'PD (2)'!G104","v":194.14371811000001},{"$f":"+'PD (2)'!H104","v":32.327120139999998},{"$f":"+'PD (2)'!I104","v":0.19022075999999999},{"$f":"+'PD (2)'!J104","v":0},{"$f":"+'PD (2)'!K104","v":0},{"$f":"+'PD (2)'!L104","v":0},null,null,365.98397171308494,920.62603898341831,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AD$16+1)","v":24.503126367118604},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AE$16+1)","v":32.258487223726682},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AF$16+1)","v":31.691163936170824},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AG$16+1)","v":31.117998633843669},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AH$16+1)","v":30.544833331516511},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AI$16+1)","v":29.971668029189349},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AJ$16+1)","v":29.398502726862191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AK$16+1)","v":28.825337424535029},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AL$16+1)","v":28.252172122207867},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AM$16+1)","v":27.679006819880705},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AN$16+1)","v":27.105841517553547},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AO$16+1)","v":26.532676215226385},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AP$16+1)","v":25.959510912899226},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AQ$16+1)","v":25.386345610572068},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AR$16+1)","v":24.813180308244906},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AS$16+1)","v":24.240015005917744},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AT$16+1)","v":23.666849703590586},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AU$16+1)","v":23.093684401263427},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AV$16+1)","v":22.520519098936266},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AW$16+1)","v":21.947353796609104},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AX$16+1)","v":21.374188494281945},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AY$16+1)","v":20.801023191954787},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),AZ$16+1)","v":20.227857889627625},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BA$16+1)","v":19.654692587300463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BB$16+1)","v":19.081527284973305},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BC$16+1)","v":18.508361982646143},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BD$16+1)","v":17.935196680318988},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BE$16+1)","v":17.362031377991826},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BF$16+1)","v":16.788866075664671},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BG$16+1)","v":16.21570077333751},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BH$16+1)","v":15.642535471010351},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BI$16+1)","v":15.069370168683193},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BJ$16+1)","v":14.496204866356033},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BK$16+1)","v":13.923039564028874},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BL$16+1)","v":13.349874261701716},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BM$16+1)","v":12.776708959374556},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BN$16+1)","v":12.203543657047398},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BO$16+1)","v":11.630378354720239},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BP$16+1)","v":11.057213052393081},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BQ$16+1)","v":10.484047750065921},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BR$16+1)","v":9.9108824477387625},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BS$16+1)","v":9.3377171454116024},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BT$16+1)","v":8.764551843084444},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BU$16+1)","v":8.1913865407572857},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BV$16+1)","v":7.6182212384301273},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BW$16+1)","v":7.0450559361029681},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BX$16+1)","v":6.4718906337758089},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.1920510943461471},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A37,RevReq!$C$16:$C$140,0),BZ$16+1)","v":3.6464744277099732E-3}]
[{"$f":"MAX($A$18:A37)+1","v":10},"Power Delivery","Growth",2017,"2017-01-01",false,"2020-05-01",2.1000000000000001E-2,0.90258099999999997,null,null,"Eau-Gallie Injection",202005,2.1000000000000001E-2,0.90258099999999997,{"$f":"+'PD (2)'!F105","v":6.1745550000000003E-2},{"$f":"+'PD (2)'!G105","v":0.47433687000000002},{"$f":"+'PD (2)'!H105","v":8.6719428500000006},{"$f":"+'PD (2)'!I105","v":24.05210666},{"$f":"+'PD (2)'!J105","v":0},{"$f":"+'PD (2)'!K105","v":0},{"$f":"+'PD (2)'!L105","v":0},null,null,41.557408598168884,113.06932766572753,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AE$16+1)","v":2.6770079106270286},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AF$16+1)","v":3.9685803981934504},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AG$16+1)","v":3.8981831965728122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AH$16+1)","v":3.8277859949521749},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AI$16+1)","v":3.7573887933315366},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AJ$16+1)","v":3.6869915917108984},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AK$16+1)","v":3.6165943900902602},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AL$16+1)","v":3.546197188469622},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AM$16+1)","v":3.4757999868489837},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AN$16+1)","v":3.4054027852283459},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AO$16+1)","v":3.3350055836077077},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AP$16+1)","v":3.2646083819870695},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AQ$16+1)","v":3.1942111803664313},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AR$16+1)","v":3.1238139787457935},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AS$16+1)","v":3.0534167771251552},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AT$16+1)","v":2.983019575504517},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AU$16+1)","v":2.9126223738838792},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AV$16+1)","v":2.842225172263241},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AW$16+1)","v":2.7718279706426028},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AX$16+1)","v":2.701430769021965},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AY$16+1)","v":2.6310335674013268},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),AZ$16+1)","v":2.5606363657806885},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BA$16+1)","v":2.4902391641600508},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BB$16+1)","v":2.4198419625394125},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BC$16+1)","v":2.3494447609187743},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BD$16+1)","v":2.2790475592981365},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BE$16+1)","v":2.2086503576774983},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BF$16+1)","v":2.1382531560568601},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BG$16+1)","v":2.0678559544362223},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.997458752815584},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.9270615511949458},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.8566643495743076},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.7862671479536698},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.7158699463330316},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.6454727447123934},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.5750755430917556},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.5046783414711173},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.4342811398504791},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.3638839382298411},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.2934867366092031},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.2230895349885649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.1526923333679269},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.0822951317472889},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.0118979301266506},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BW$16+1)","v":0.94150072850601252},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BX$16+1)","v":0.8711035268853744},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BY$16+1)","v":0.8007063252647364},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A38,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0.69872511556219163}]
[{"$f":"MAX($A$18:A38)+1","v":11},"Power Delivery","Growth",2017,"2017-01-01",false,"2020-12-01",2.1000000000000001E-2,0.90258099999999997,null,null,"North Project",202012,2.1000000000000001E-2,0.90258099999999997,{"$f":"+'PD (2)'!F106","v":17.983902910000001},{"$f":"+'PD (2)'!G106","v":99.034522879999997},{"$f":"+'PD (2)'!H106","v":118.50090715},{"$f":"+'PD (2)'!I106","v":55.832897060000001},{"$f":"+'PD (2)'!J106","v":0},{"$f":"+'PD (2)'!K106","v":0},{"$f":"+'PD (2)'!L106","v":0},null,null,348.71172807092,987.12990680670703,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AE$16+1)","v":2.9312580078242401},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AF$16+1)","v":35.123707287714211},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AG$16+1)","v":34.507041613594247},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AH$16+1)","v":33.890375939474275},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AI$16+1)","v":33.27371026535431},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AJ$16+1)","v":32.657044591234339},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AK$16+1)","v":32.040378917114367},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AL$16+1)","v":31.423713242994406},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AM$16+1)","v":30.807047568874438},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AN$16+1)","v":30.19038189475447},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AO$16+1)","v":29.573716220634502},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AP$16+1)","v":28.957050546514537},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AQ$16+1)","v":28.340384872394569},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AR$16+1)","v":27.723719198274601},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AS$16+1)","v":27.107053524154633},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AT$16+1)","v":26.490387850034665},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AU$16+1)","v":25.873722175914697},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AV$16+1)","v":25.257056501794732},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AW$16+1)","v":24.640390827674764},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AX$16+1)","v":24.023725153554796},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AY$16+1)","v":23.407059479434828},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),AZ$16+1)","v":22.79039380531486},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BA$16+1)","v":22.173728131194888},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BB$16+1)","v":21.55706245707492},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BC$16+1)","v":20.940396782954956},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BD$16+1)","v":20.323731108834988},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BE$16+1)","v":19.70706543471502},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BF$16+1)","v":19.090399760595052},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BG$16+1)","v":18.473734086475083},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BH$16+1)","v":17.857068412355115},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BI$16+1)","v":17.240402738235147},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BJ$16+1)","v":16.623737064115183},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BK$16+1)","v":16.007071389995215},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BL$16+1)","v":15.390405715875247},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BM$16+1)","v":14.773740041755278},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BN$16+1)","v":14.15707436763531},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BO$16+1)","v":13.540408693515344},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BP$16+1)","v":12.923743019395376},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BQ$16+1)","v":12.30707734527541},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BR$16+1)","v":11.690411671155442},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BS$16+1)","v":11.073745997035473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BT$16+1)","v":10.457080322915505},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BU$16+1)","v":9.8404146487955391},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BV$16+1)","v":9.2237489746755674},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BW$16+1)","v":8.6070833005556011},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BX$16+1)","v":7.990417626435633},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BY$16+1)","v":7.3737519523156649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A39,RevReq!$C$16:$C$140,0),BZ$16+1)","v":6.7570862781956977}]
[{"$f":"MAX($A$18:A39)+1","v":12},"Power Delivery","Growth",2019,"2019-01-01",false,"2020-07-01",4.9000000000000002E-2,0.959314,null,null,"PTN  3 &  4 Generation Projects",202007,4.9000000000000002E-2,0.959314,{"$f":"+'PD (2)'!F107","v":0},{"$f":"+'PD (2)'!G107","v":0},{"$f":"+'PD (2)'!H107","v":1.6175E-3},{"$f":"+'PD (2)'!I107","v":1.1385E-4},{"$f":"+'PD (2)'!J107","v":0},{"$f":"+'PD (2)'!K107","v":0},{"$f":"+'PD (2)'!L107","v":0},null,null,1.980509657235232E-3,3.5112564484435517E-3,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AE$16+1)","v":1.2753075835571988E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AF$16+1)","v":2.5078625122253124E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AG$16+1)","v":2.4223572024471412E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AH$16+1)","v":2.3368518926689705E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AI$16+1)","v":2.2513465828908003E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AJ$16+1)","v":2.1658412731126296E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AK$16+1)","v":2.0803359633344589E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AL$16+1)","v":1.9948306535562881E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AM$16+1)","v":1.9093253437781174E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AN$16+1)","v":1.8238200339999467E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AO$16+1)","v":1.738314724221776E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AP$16+1)","v":1.6528094144436056E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AQ$16+1)","v":1.5673041046654351E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AR$16+1)","v":1.4817987948872644E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AS$16+1)","v":1.3962934851090934E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AT$16+1)","v":1.310788175330923E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AU$16+1)","v":1.2252828655527523E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AV$16+1)","v":1.1397775557745814E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AW$16+1)","v":1.0542722459964106E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AX$16+1)","v":9.6876693621823984E-5},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AY$16+1)","v":8.092771406645712E-5},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),AZ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BA$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A40,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[{"$f":"MAX($A$18:A40)+1","v":13},"Power Delivery","Growth",2022,"2022-01-01",false,"2024-12-01",2.1000000000000001E-2,0.90258099999999997,null,null,"Quarry to ClearSky Major Projects",202412,2.1000000000000001E-2,0.90258099999999997,{"$f":"+'PD (2)'!F108","v":0},{"$f":"+'PD (2)'!G108","v":0},{"$f":"+'PD (2)'!H108","v":0},{"$f":"+'PD (2)'!I108","v":0},{"$f":"+'PD (2)'!J108","v":0},{"$f":"+'PD (2)'!K108","v":51.395505739717997},{"$f":"+'PD (2)'!L108","v":79.988429407940004},null,null,117.24732300359379,431.2848456287482,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AI$16+1)","v":1.3218371865594891},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AJ$16+1)","v":15.838872695205961},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AK$16+1)","v":15.560790173111092},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AL$16+1)","v":15.282707651016221},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AM$16+1)","v":15.004625128921351},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AN$16+1)","v":14.726542606826479},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AO$16+1)","v":14.448460084731609},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AP$16+1)","v":14.170377562636739},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AQ$16+1)","v":13.892295040541869},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AR$16+1)","v":13.614212518446999},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AS$16+1)","v":13.336129996352129},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AT$16+1)","v":13.058047474257259},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AU$16+1)","v":12.779964952162389},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AV$16+1)","v":12.50188243006752},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AW$16+1)","v":12.223799907972648},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AX$16+1)","v":11.945717385877778},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AY$16+1)","v":11.667634863782908},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),AZ$16+1)","v":11.389552341688038},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BA$16+1)","v":11.111469819593168},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BB$16+1)","v":10.833387297498298},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BC$16+1)","v":10.555304775403428},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BD$16+1)","v":10.277222253308558},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BE$16+1)","v":9.9991397312136883},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BF$16+1)","v":9.7210572091188183},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BG$16+1)","v":9.4429746870239484},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BH$16+1)","v":9.1648921649290802},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BI$16+1)","v":8.8868096428342103},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BJ$16+1)","v":8.6087271207393421},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BK$16+1)","v":8.3306445986444722},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BL$16+1)","v":8.0525620765496022},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BM$16+1)","v":7.7744795544547314},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BN$16+1)","v":7.4963970323598614},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BO$16+1)","v":7.2183145102649915},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BP$16+1)","v":6.9402319881701215},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BQ$16+1)","v":6.6621494660752525},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BR$16+1)","v":6.3840669439803825},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BS$16+1)","v":6.1059844218855126},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.8279018997906427},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.5498193776957727},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.2717368556009028},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BW$16+1)","v":4.9936543335060328},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BX$16+1)","v":4.7155718114111629},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BY$16+1)","v":4.4374892893162929},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A41,RevReq!$C$16:$C$140,0),BZ$16+1)","v":4.159406767221423}]
[{"$f":"MAX($A$18:A41)+1","v":14},"Power Delivery","Growth",2020,"2020-01-01",false,"2021-12-01",3.2000000000000001E-2,0.90258099999999997,null,null,"Argyle Injection (PNG-24)",202112,3.2000000000000001E-2,0.90258099999999997,{"$f":"+'PD (2)'!F109","v":0},{"$f":"+'PD (2)'!G109","v":0},{"$f":"+'PD (2)'!H109","v":0},{"$f":"+'PD (2)'!I109","v":0.19592208432149999},{"$f":"+'PD (2)'!J109","v":29.908582602299798},{"$f":"+'PD (2)'!K109","v":0.56500000000560002},{"$f":"+'PD (2)'!L109","v":0},null,null,32.910478847238117,78.971682858259513,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AF$16+1)","v":0.32908274431076323},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AG$16+1)","v":3.9470779528727165},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AH$16+1)","v":3.9177701412653838},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AI$16+1)","v":3.8188536110278157},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AJ$16+1)","v":3.7199370807902472},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AK$16+1)","v":3.6210205505526787},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AL$16+1)","v":3.5221040203151102},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AM$16+1)","v":3.4231874900775421},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AN$16+1)","v":3.3242709598399736},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AO$16+1)","v":3.2253544296024055},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AP$16+1)","v":3.1264378993648365},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AQ$16+1)","v":3.0275213691272689},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AR$16+1)","v":2.9286048388897004},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AS$16+1)","v":2.8296883086521323},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AT$16+1)","v":2.7307717784145638},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AU$16+1)","v":2.6318552481769957},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AV$16+1)","v":2.5329387179394272},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AW$16+1)","v":2.4340221877018591},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AX$16+1)","v":2.3351056574642906},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AY$16+1)","v":2.236189127226722},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),AZ$16+1)","v":2.1372725969891539},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BA$16+1)","v":2.0383560667515854},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BB$16+1)","v":1.9394395365140173},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.8405230062764488},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.7416064760388805},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.6426899458013122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.5437734155637439},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.4448568853261756},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.3459403550886073},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.247023824851039},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.1481072946134707},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.0491907643759024},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BL$16+1)","v":0.18794338804734925},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BM$16+1)","v":3.1651884093765077E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A42,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.8645890569902673E-15}]
[{"$f":"MAX($A$18:A42)+1","v":15},"Power Delivery","Growth",2021,"2021-01-01",false,"2022-06-01",3.2000000000000001E-2,0.90258099999999997,null,null,"Deaton Injection (PNG-28)",202206,3.2000000000000001E-2,0.90258099999999997,{"$f":"+'PD (2)'!F110","v":0},{"$f":"+'PD (2)'!G110","v":0},{"$f":"+'PD (2)'!H110","v":0},{"$f":"+'PD (2)'!I110","v":0},{"$f":"+'PD (2)'!J110","v":8.1846571527345002},{"$f":"+'PD (2)'!K110","v":14.208045702755101},{"$f":"+'PD (2)'!L110","v":0},null,null,23.212210436891382,57.656527364606156,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AG$16+1)","v":1.7134766140319186},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AH$16+1)","v":2.895259066756509},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AI$16+1)","v":2.8230372134289672},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AJ$16+1)","v":2.7508153601014254},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AK$16+1)","v":2.6785935067738835},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AL$16+1)","v":2.6063716534463426},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AM$16+1)","v":2.5341498001188003},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AN$16+1)","v":2.4619279467912585},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AO$16+1)","v":2.3897060934637171},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AP$16+1)","v":2.3174842401361753},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AQ$16+1)","v":2.2452623868086334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AR$16+1)","v":2.1730405334810916},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AS$16+1)","v":2.1008186801535498},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AT$16+1)","v":2.0285968268260079},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AU$16+1)","v":1.9563749734984666},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AV$16+1)","v":1.8841531201709247},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AW$16+1)","v":1.8119312668433831},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AX$16+1)","v":1.7397094135158413},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AY$16+1)","v":1.6674875601882997},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),AZ$16+1)","v":1.5952657068607579},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BA$16+1)","v":1.523043853533216},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BB$16+1)","v":1.4508220002056742},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.3786001468781326},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.306378293550591},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.2341564402230494},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.1619345868955078},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.0897127335679664},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.0174908802404248},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BI$16+1)","v":0.94526902691288317},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0.87304717358534167},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BK$16+1)","v":0.80082532025780007},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BL$16+1)","v":0.50178494535961415},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A43,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.1484417927427005E-15}]
[{"$f":"MAX($A$18:A43)+1","v":16},"Power Delivery","Growth",2020,"2020-01-01",false,"2022-12-01",3.2000000000000001E-2,0.90258099999999997,null,null,"Deaton Project",202212,3.2000000000000001E-2,0.90258099999999997,{"$f":"+'PD (2)'!F111","v":0},{"$f":"+'PD (2)'!G111","v":0},{"$f":"+'PD (2)'!H111","v":0},{"$f":"+'PD (2)'!I111","v":0.1854175820898},{"$f":"+'PD (2)'!J111","v":20.4155663235003},{"$f":"+'PD (2)'!K111","v":90.570126056017699},{"$f":"+'PD (2)'!L111","v":0.38500000130399997},null,null,111.4415213355739,287.24864737491487,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AG$16+1)","v":1.2152498217483707},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AH$16+1)","v":14.557326964701826},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AI$16+1)","v":14.244964164826861},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AJ$16+1)","v":13.88516887510562},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AK$16+1)","v":13.525373585384379},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AL$16+1)","v":13.165578295663138},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AM$16+1)","v":12.805783005941898},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AN$16+1)","v":12.445987716220657},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AO$16+1)","v":12.086192426499416},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AP$16+1)","v":11.726397136778175},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AQ$16+1)","v":11.366601847056936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AR$16+1)","v":11.006806557335695},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AS$16+1)","v":10.647011267614454},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AT$16+1)","v":10.287215977893213},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AU$16+1)","v":9.9274206881719742},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AV$16+1)","v":9.5676253984507333},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AW$16+1)","v":9.2078301087294925},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AX$16+1)","v":8.8480348190082516},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AY$16+1)","v":8.4882395292870108},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),AZ$16+1)","v":8.1284442395657699},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BA$16+1)","v":7.7686489498445299},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BB$16+1)","v":7.4088536601232899},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BC$16+1)","v":7.0490583704020491},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BD$16+1)","v":6.6892630806808082},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BE$16+1)","v":6.3294677909595674},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BF$16+1)","v":5.9696725012383265},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BG$16+1)","v":5.6098772115170856},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BH$16+1)","v":5.2500819217958448},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BI$16+1)","v":4.8902866320746048},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BJ$16+1)","v":4.5304913423533639},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BK$16+1)","v":4.1706960526321231},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BL$16+1)","v":3.8109007629108822},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BM$16+1)","v":0.63593986259018731},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.156809808362462E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A44,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.4322945284951337E-15}]
[{"$f":"MAX($A$18:A44)+1","v":17},"Power Delivery","Growth",2021,"2021-01-01",false,"2023-06-01",3.2000000000000001E-2,0.90258099999999997,null,null,"Major Projects Transmission",202306,3.2000000000000001E-2,0.90258099999999997,{"$f":"+'PD (2)'!F112","v":0},{"$f":"+'PD (2)'!G112","v":0},{"$f":"+'PD (2)'!H112","v":0},{"$f":"+'PD (2)'!I112","v":0},{"$f":"+'PD (2)'!J112","v":1.2279454001765999},{"$f":"+'PD (2)'!K112","v":63.6479077890817},{"$f":"+'PD (2)'!L112","v":34.298574733700697},null,null,95.60466479086999,255.35341375761868,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AH$16+1)","v":7.5887696118079386},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AI$16+1)","v":12.822733525620164},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AJ$16+1)","v":12.502872138921198},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AK$16+1)","v":12.183010752222231},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AL$16+1)","v":11.863149365523265},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AM$16+1)","v":11.543287978824299},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AN$16+1)","v":11.223426592125334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AO$16+1)","v":10.903565205426366},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AP$16+1)","v":10.5837038187274},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AQ$16+1)","v":10.263842432028435},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AR$16+1)","v":9.943981045329469},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AS$16+1)","v":9.6241196586305033},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AT$16+1)","v":9.3042582719315376},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AU$16+1)","v":8.984396885232572},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AV$16+1)","v":8.6645354985336045},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AW$16+1)","v":8.3446741118346388},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AX$16+1)","v":8.0248127251356731},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AY$16+1)","v":7.7049513384367074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),AZ$16+1)","v":7.3850899517377417},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BA$16+1)","v":7.0652285650387761},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BB$16+1)","v":6.7453671783398104},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BC$16+1)","v":6.4255057916408447},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BD$16+1)","v":6.1056444049418781},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BE$16+1)","v":5.7857830182429124},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BF$16+1)","v":5.4659216315439458},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BG$16+1)","v":5.1460602448449801},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.8261988581460145},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BI$16+1)","v":4.5063374714470488},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BJ$16+1)","v":4.1864760847480831},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BK$16+1)","v":3.8666146980491169},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BL$16+1)","v":3.5467533113501508},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.2223415912560629},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BN$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BO$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BP$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BQ$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BR$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BS$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BT$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BU$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BV$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BW$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BX$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BY$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A45,RevReq!$C$16:$C$140,0),BZ$16+1)","v":8.5937671709708019E-15}]
[null,null,null,null,null,null,null,null,null,null,null,"Total Growth",null,null,null,{"$f":"SUM(P36:P45)","v":62.184466920000006},293.65257786000001,487.77765263999999,379.99726680735631,588.30870751188036,617.62953463377914,421.61610884700866,null,null,{"$f":"SUM(Y36:Y45)","v":3354.5369968223777},9416.1561005013518,null,{"$f":"SUM(AB36:AB45)","v":0},{"$f":"SUM(AC36:AC45)","v":0},64.136054976243599,112.96867257006487,208.70051156949629,259.49875987294087,314.09099443015509,314.96502993966556,323.43300598090553,317.10586399140419,310.77872200190279,304.45158001240162,298.12443802290016,291.79729603339882,285.47015404389742,279.14301205439614,272.8158700648948,266.4887280753934,260.16158608589217,253.8344440963908,247.50730210688937,241.18016011738803,234.85301812788668,228.5258687399367,222.19865437325228,215.87152093428196,209.54438749531161,203.21725405634118,196.89012061737083,190.56298717840048,184.23585373943013,177.90872030045975,171.58158686148937,165.25445342251902,158.9273199835487,152.60018654457829,145.28390373794636,134.62162959354893,126.28600138211662,120.80750619332321,115.33116781433817,109.85482943535312,104.37849105636808,98.902152677383029,93.425814298397995,87.949475919412961,82.473137540427928,76.99679916144288,71.520460782457832,62.843585806022965,46.657026681384444]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Reliability"]
[{"$f":"MAX($A$18:A48)+1","v":18},"Power Delivery","Reliability",{"$f":"IFERROR(INDEX($P$17:$V$17,MATCH(TRUE,INDEX($P49:$V49<>0,0),0)),YEAR($G49))","v":2019},{"$f":"IF(DATE(D49,1,1)>$G49,DATE(YEAR($G49),1,1),DATE(D49,1,1))","v":"2019-01-01"},{"$f":"E49>G49","v":false},{"$f":"IFERROR(DATE(LEFT(M49,4),RIGHT(M49,2),1),$I$10)","v":"2022-12-01"},{"$f":"IF($N49=\"\",$I$11,$N49)","v":3.4000000000000002E-2},{"$f":"IF($O49=\"\",$I$12,$O49)","v":1},null,null,"Pensacola UG Modernization",202212,3.4000000000000002E-2,1,{"$f":"+'PD (2)'!F115","v":0},{"$f":"+'PD (2)'!G115","v":0},{"$f":"+'PD (2)'!H115","v":43.235873239999997},{"$f":"+'PD (2)'!I115","v":-3.582488389586},{"$f":"+'PD (2)'!J115","v":22.257660676703502},{"$f":"+'PD (2)'!K115","v":17.7119487263096},{"$f":"+'PD (2)'!L115","v":0.54690897986959996},null,null,{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB49:$BZ49)","v":79.620469027000752},{"$f":"SUM(AB49:BZ49)","v":199.01655650893917},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AG$16+1)","v":0.88298820689717594},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AH$16+1)","v":10.579185698729949},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AI$16+1)","v":10.372891101463209},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AJ$16+1)","v":10.098163427035663},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AK$16+1)","v":9.8234357526081144},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AL$16+1)","v":9.5487080781805673},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AM$16+1)","v":9.2739804037530202},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AN$16+1)","v":8.9992527293254714},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AO$16+1)","v":8.7245250548979243},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AP$16+1)","v":8.4497973804703754},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AQ$16+1)","v":8.1750697060428283},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AR$16+1)","v":7.9003420316152813},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AS$16+1)","v":7.6256143571877342},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AT$16+1)","v":7.3508866827601853},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AU$16+1)","v":7.0761590083326382},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AV$16+1)","v":6.8014313339050911},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AW$16+1)","v":6.5267036594775441},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AX$16+1)","v":6.251975985049997},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AY$16+1)","v":5.9772483106224499},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),AZ$16+1)","v":5.7025206361949028},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BA$16+1)","v":5.4277929617673557},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BB$16+1)","v":5.1530652873398086},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BC$16+1)","v":4.8783376129122606},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BD$16+1)","v":4.6036099384847136},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BE$16+1)","v":4.3288822640571656},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BF$16+1)","v":4.0541545896296176},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BG$16+1)","v":3.7794269152020696},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BH$16+1)","v":3.5046992407745217},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BI$16+1)","v":3.2299715663469737},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.9552438919194257},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BK$16+1)","v":0.9540777796060973},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BL$16+1)","v":6.4149163490795219E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BO$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BQ$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BR$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BW$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BX$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A49,RevReq!$C$16:$C$140,0),BZ$16+1)","v":5.7291781139805346E-15}]
[null,null,null,null,null,null,null,null,null,null,null,"Total Reliability",null,null,null,{"$f":"SUM(P49:P49)","v":0},0,43.235873239999997,-3.582488389586,22.257660676703502,17.7119487263096,0.54690897986959996,null,null,{"$f":"SUM(Y49:Y49)","v":79.620469027000752},{"$f":"SUM(Z49:Z49)","v":199.01655650893917},null,{"$f":"SUM(AB49:AB49)","v":0},{"$f":"SUM(AC49:AC49)","v":0},0,0,0,0.88298820689717594,10.579185698729949,10.372891101463209,10.098163427035663,9.8234357526081144,9.5487080781805673,9.2739804037530202,8.9992527293254714,8.7245250548979243,8.4497973804703754,8.1750697060428283,7.9003420316152813,7.6256143571877342,7.3508866827601853,7.0761590083326382,6.8014313339050911,6.5267036594775441,6.251975985049997,5.9772483106224499,5.7025206361949028,5.4277929617673557,5.1530652873398086,4.8783376129122606,4.6036099384847136,4.3288822640571656,4.0541545896296176,3.7794269152020696,3.5046992407745217,3.2299715663469737,2.9552438919194257,0.9540777796060973,6.4149163490795219E-3,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total Power Delivery",null,null,null,{"$f":"+P46+P50","v":62.184466920000006},293.65257786000001,531.01352587999997,376.41477841777032,610.56636818858385,635.34148336008877,422.16301782687827,null,null,{"$f":"+Y46+Y50","v":3434.1574658493782},9615.172657010291,null,{"$f":"+AB46+AB50","v":0},0,64.136054976243599,112.96867257006487,208.70051156949629,260.38174807983802,324.67018012888502,325.33792104112877,333.53116940794121,326.92929974401233,320.32743008008333,313.72556041615462,307.12369075222563,300.52182108829675,293.91995142436781,287.31808176043899,280.71621209651005,274.11434243258111,267.51247276865234,260.91060310472346,254.30873344079447,247.70686377686556,241.10499411293668,234.50311705055915,227.90117500944717,221.29931389604931,214.69745278265142,208.09559166925342,201.49373055585554,194.89186944245765,188.29000832905973,181.68814721566181,175.0862861022639,168.48442498886598,161.88256387546812,153.5542643241844,145.29031865429545,134.62162959354893,126.28600138211662,120.80750619332321,115.33116781433817,109.85482943535312,104.37849105636808,98.902152677383029,93.425814298397995,87.949475919412961,82.473137540427928,76.99679916144288,71.520460782457832,62.843585806022972,46.657026681384451]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Customer Service"]
[{"$f":"MAX($A$18:A54)+1","v":19},"Customer Service","Projects",{"$f":"IFERROR(INDEX($P$17:$V$17,MATCH(TRUE,INDEX($P55:$V55<>0,0),0)),YEAR($G55))","v":2017},{"$f":"IF(DATE(D55,1,1)>$G55,DATE(YEAR($G55),1,1),DATE(D55,1,1))","v":"2017-01-01"},{"$f":"E55>G55","v":false},{"$f":"IFERROR(DATE(LEFT(M55,4),RIGHT(M55,2),1),$I$10)","v":"2017-06-01"},{"$f":"IF($N55=\"\",$I$11,$N55)","v":0.2},{"$f":"IF($O55=\"\",$I$12,$O55)","v":1},null,null,"Other",201706,0.2,1,{"$f":"'Cus Serv'!E16","v":0.13878793},{"$f":"'Cus Serv'!F16","v":7.6788110000000007E-2},{"$f":"'Cus Serv'!G16","v":-6.2641600000000004E-3},0,{"$f":"'Cus Serv'!H16","v":3.7144897199999999E-2},{"$f":"'Cus Serv'!I16","v":3.7144897199999999E-2},{"$f":"'Cus Serv'!J16","v":3.7144897199999999E-2},null,null,{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB55:$BZ55)","v":0.36206070666075624},{"$f":"SUM(AB55:BZ55)","v":0.40156570048828705},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AB$16+1)","v":2.3535763963881722E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AC$16+1)","v":5.1736846541608691E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AD$16+1)","v":5.6275261321597533E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AE$16+1)","v":5.1244618774547217E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AF$16+1)","v":5.3324421752234688E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AG$16+1)","v":4.4090835088214667E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AH$16+1)","v":3.1626432453909503E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AI$16+1)","v":2.8290248144542219E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AJ$16+1)","v":2.6592294978722682E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AK$16+1)","v":2.023083825599099E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AL$16+1)","v":1.1366739929750097E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AM$16+1)","v":3.2513992832870556E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AN$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AO$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AP$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AQ$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AR$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AS$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AT$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AU$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AV$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AW$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AX$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AY$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),AZ$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BA$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BB$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BC$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BD$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BE$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BF$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BG$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BH$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BI$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BJ$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BK$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BL$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BO$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BQ$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BR$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BW$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BX$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.5949005019341158E-18},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A55,RevReq!$C$16:$C$140,0),BZ$16+1)","v":5.5949005019341158E-18}]
[null,null,null,null,null,null,null,null,null,null,null,"Total Customer Service",null,null,null,{"$f":"SUM(P55:P55)","v":0.13878793},7.6788110000000007E-2,-6.2641600000000004E-3,0,3.7144897199999999E-2,3.7144897199999999E-2,3.7144897199999999E-2,null,null,{"$f":"SUM(Y55:Y55)","v":0.36206070666075624},{"$f":"SUM(Z55:Z55)","v":0.40156570048828705},null,{"$f":"SUM(AB55:AB55)","v":2.3535763963881722E-2},{"$f":"SUM(AC55:AC55)","v":5.1736846541608691E-2},5.6275261321597533E-2,5.1244618774547217E-2,5.3324421752234688E-2,4.4090835088214667E-2,3.1626432453909503E-2,2.8290248144542219E-2,2.6592294978722682E-2,2.023083825599099E-2,1.1366739929750097E-2,3.2513992832870556E-3,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Engineering & Construction"]
[{"$f":"MAX($A$18:A58)+1","v":20},"Engineering & Construction","Projects",{"$f":"IFERROR(INDEX($P$17:$V$17,MATCH(TRUE,INDEX($P59:$V59<>0,0),0)),YEAR($G59))","v":2017},{"$f":"IF(DATE(D59,1,1)>$G59,DATE(YEAR($G59),1,1),DATE(D59,1,1))","v":"2017-01-01"},{"$f":"E59>G59","v":false},{"$f":"IFERROR(DATE(LEFT(M59,4),RIGHT(M59,2),1),$I$10)","v":"2019-03-01"},{"$f":"IF($N59=\"\",$I$11,$N59)","v":3.5000000000000003E-2},{"$f":"IF($O59=\"\",$I$12,$O59)","v":0.95540400000000003},null,null,"Okeechobee Energy Center",201903,3.5000000000000003E-2,0.95540400000000003,{"$f":"+'E&C'!E110","v":407.01049405999998},{"$f":"+'E&C'!F110","v":321.18226849000001},{"$f":"+'E&C'!G110","v":65.155581609999999},{"$f":"+'E&C'!H110","v":13.396726997275801},{"$f":"+'E&C'!I110","v":2.03473056643E-2},{"$f":"+'E&C'!J110","v":2.1014059691099998E-2},{"$f":"+'E&C'!K110","v":2.17184082057E-2},null,null,{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB59:$BZ59)","v":1048.5402089002812},{"$f":"SUM(AB59:BZ59)","v":1968.5598665943774},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AD$16+1)","v":88.607069279260017},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AE$16+1)","v":105.49254546403039},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AF$16+1)","v":102.95606426673288},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AG$16+1)","v":100.11292652469331},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AH$16+1)","v":97.26980860583798},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AI$16+1)","v":94.424204546406514},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AJ$16+1)","v":91.578102583161723},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AK$16+1)","v":88.732000619916917},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AL$16+1)","v":85.885898656672126},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AM$16+1)","v":83.039796693427334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AN$16+1)","v":80.193694730182543},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AO$16+1)","v":77.347592766937737},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AP$16+1)","v":74.501490803692931},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AQ$16+1)","v":71.65538884044814},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AR$16+1)","v":68.809286877203348},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AS$16+1)","v":65.963184913958557},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AT$16+1)","v":63.117082950713765},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AU$16+1)","v":60.27098098746896},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AV$16+1)","v":57.424879024224168},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AW$16+1)","v":54.578777060979377},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AX$16+1)","v":51.732675097734578},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AY$16+1)","v":48.88657313448978},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),AZ$16+1)","v":46.040471171244981},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BA$16+1)","v":43.194369208000182},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BB$16+1)","v":40.348267244755377},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BC$16+1)","v":37.502165281510578},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BD$16+1)","v":34.65606331826578},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BE$16+1)","v":31.809961355020977},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BF$16+1)","v":22.057985661057401},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BG$16+1)","v":0.36623336009566854},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BH$16+1)","v":2.3110129711611527E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.4252201882620093E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BJ$16+1)","v":5.8933309503561928E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A59,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.1458356227961069E-14}]
[{"$f":"MAX($A$18:A59)+1","v":21},"Engineering & Construction","Projects",2018,"2018-01-01",false,"2022-06-01",3.5000000000000003E-2,0.95540400000000003,null,null,"Dania Beach Energy Center",202206,3.5000000000000003E-2,0.95540400000000003,{"$f":"+'E&C'!E111","v":0},{"$f":"+'E&C'!F111","v":173.26919451000001},{"$f":"+'E&C'!G111","v":139.99064376000001},{"$f":"+'E&C'!H111","v":374.20348332501101},{"$f":"+'E&C'!I111","v":143.93408401919999},{"$f":"+'E&C'!J111","v":56.5930118128},{"$f":"+'E&C'!K111","v":0},null,null,912.83939248177285,2166.1918650470184,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AG$16+1)","v":69.424182089531229},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AH$16+1)","v":117.18560295031762},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AI$16+1)","v":114.05312186734176},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AJ$16+1)","v":110.92064078436587},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AK$16+1)","v":107.78815970139004},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AL$16+1)","v":104.65567861841416},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AM$16+1)","v":101.5231975354383},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AN$16+1)","v":98.390716452462442},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AO$16+1)","v":95.258235369486584},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AP$16+1)","v":92.125754286510713},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AQ$16+1)","v":88.993273203534855},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AR$16+1)","v":85.860792120558983},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AS$16+1)","v":82.728311037583126},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AT$16+1)","v":79.595829954607268},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AU$16+1)","v":76.463348871631396},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AV$16+1)","v":73.330867788655539},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AW$16+1)","v":70.198386705679667},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AX$16+1)","v":67.065905622703809},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AY$16+1)","v":63.933424539727945},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),AZ$16+1)","v":60.80094345675208},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BA$16+1)","v":57.668462373776208},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BB$16+1)","v":54.535981290800343},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BC$16+1)","v":51.403500207824479},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BD$16+1)","v":48.271019124848607},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BE$16+1)","v":45.138538041872735},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BF$16+1)","v":42.00605695889687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BG$16+1)","v":38.873575875921006},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BH$16+1)","v":35.741094792945134},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BI$16+1)","v":32.257263423439511},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BJ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BK$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BL$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BM$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A60,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[{"$f":"MAX($A$18:A60)+1","v":22},"Engineering & Construction","Projects",2019,"2019-01-01",false,"2020-12-01",0.04,0.95540400000000003,null,null,"Crist Pipeline",202012,0.04,0.95540400000000003,{"$f":"+'E&C'!E113","v":0},{"$f":"+'E&C'!F113","v":0},{"$f":"+'E&C'!G113","v":71.942348640000006},{"$f":"+'E&C'!H113","v":56.265222049999998},{"$f":"+'E&C'!I113","v":1.66},{"$f":"+'E&C'!J113","v":0},{"$f":"+'E&C'!K113","v":0},null,null,146.78813553948524,293.48247515565129,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AE$16+1)","v":1.4826456809270021},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AF$16+1)","v":17.767872158327293},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AG$16+1)","v":17.461605376372379},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AH$16+1)","v":16.938037682082296},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AI$16+1)","v":16.414469987792209},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AJ$16+1)","v":15.890902293502126},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AK$16+1)","v":15.367334599212043},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AL$16+1)","v":14.843766904921958},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AM$16+1)","v":14.320199210631875},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AN$16+1)","v":13.79663151634179},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AO$16+1)","v":13.273063822051707},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AP$16+1)","v":12.749496127761624},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AQ$16+1)","v":12.225928433471541},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AR$16+1)","v":11.702360739181458},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AS$16+1)","v":11.178793044891373},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AT$16+1)","v":10.655225350601288},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AU$16+1)","v":10.131657656311205},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AV$16+1)","v":9.608089962021122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AW$16+1)","v":9.0845222677310389},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AX$16+1)","v":8.5609545734409558},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AY$16+1)","v":8.0373868791508727},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),AZ$16+1)","v":7.5138191848607878},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BA$16+1)","v":6.9902514905707047},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BB$16+1)","v":6.4666837962806207},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BC$16+1)","v":5.9431161019905376},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BD$16+1)","v":5.0137263104064012},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BE$16+1)","v":6.3934004817040452E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A61,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.1458356227961069E-14}]
[{"$f":"MAX($A$18:A61)+1","v":23},"Engineering & Construction","Projects",2019,"2019-01-01",false,"2022-06-01",3.2000000000000001E-2,0.90258099999999997,null,null,"North Florida Resiliency Connection",202206,3.2000000000000001E-2,0.90258099999999997,{"$f":"+'E&C'!E114","v":0},{"$f":"+'E&C'!F114","v":0},{"$f":"+'E&C'!G133","v":88.517458050000002},{"$f":"+'E&C'!H133","v":284.49756532725752},{"$f":"+'E&C'!I133","v":152.30056231406434},{"$f":"+'E&C'!J133","v":68.06911930867814},{"$f":"+'E&C'!K114","v":0},null,null,615.10085367457373,1527.8415340193746,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AG$16+1)","v":45.405452914875404},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AH$16+1)","v":76.721531041292579},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AI$16+1)","v":74.807722627548074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AJ$16+1)","v":72.893914213803569},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AK$16+1)","v":70.98010580005905},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AL$16+1)","v":69.06629738631456},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AM$16+1)","v":67.15248897257004},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AN$16+1)","v":65.23868055882555},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AO$16+1)","v":63.324872145081038},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AP$16+1)","v":61.41106373133654},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AQ$16+1)","v":59.497255317592028},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AR$16+1)","v":57.583446903847531},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AS$16+1)","v":55.669638490103019},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AT$16+1)","v":53.755830076358521},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AU$16+1)","v":51.842021662614009},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AV$16+1)","v":49.928213248869511},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AW$16+1)","v":48.014404835124992},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AX$16+1)","v":46.100596421380502},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AY$16+1)","v":44.18678800763599},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),AZ$16+1)","v":42.272979593891485},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BA$16+1)","v":40.359171180146973},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BB$16+1)","v":38.445362766402468},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BC$16+1)","v":36.531554352657963},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BD$16+1)","v":34.617745938913458},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BE$16+1)","v":32.703937525168953},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BF$16+1)","v":30.790129111424452},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BG$16+1)","v":28.876320697679944},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BH$16+1)","v":26.962512283935439},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BI$16+1)","v":25.048703870190941},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BJ$16+1)","v":23.134895456446444},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BK$16+1)","v":21.221087042701942},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BL$16+1)","v":13.296809844581203},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BO$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BQ$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BR$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BW$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BX$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.729178113980534E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A62,RevReq!$C$16:$C$140,0),BZ$16+1)","v":5.729178113980534E-14}]
[{"$f":"MAX($A$18:A62)+1","v":24},"Engineering & Construction","Projects",2019,"2019-01-01",false,"2021-12-01",0.04,0.95540400000000003,null,null,"Plant Crist Combustion",202112,0.04,0.95540400000000003,{"$f":"+'E&C'!E115","v":0},{"$f":"+'E&C'!F115","v":0},{"$f":"+'E&C'!G115","v":169.48775664999999},{"$f":"+'E&C'!H115","v":148.40384510000001},{"$f":"+'E&C'!I115","v":112.11627300000001},{"$f":"+'E&C'!J115","v":0},{"$f":"+'E&C'!K115","v":0},null,null,452.40668342487464,971.75741986655044,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AF$16+1)","v":4.9727899439281291},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AG$16+1)","v":59.529012781773147},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AH$16+1)","v":57.795414237400188},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AI$16+1)","v":56.061815693027228},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AJ$16+1)","v":54.328217148654261},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AK$16+1)","v":52.594618604281301},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AL$16+1)","v":50.861020059908334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AM$16+1)","v":49.127421515535374},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AN$16+1)","v":47.393822971162415},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AO$16+1)","v":45.660224426789455},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AP$16+1)","v":43.926625882416488},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AQ$16+1)","v":42.193027338043528},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AR$16+1)","v":40.459428793670568},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AS$16+1)","v":38.725830249297601},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AT$16+1)","v":36.992231704924642},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AU$16+1)","v":35.258633160551682},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AV$16+1)","v":33.525034616178715},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AW$16+1)","v":31.791436071805759},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AX$16+1)","v":30.057837527432799},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AY$16+1)","v":28.324238983059839},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),AZ$16+1)","v":26.590640438686879},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BA$16+1)","v":24.85704189431392},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BB$16+1)","v":23.12344334994096},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BC$16+1)","v":21.389844805568},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BD$16+1)","v":19.65624626119504},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BE$16+1)","v":16.561521407004136},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BF$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BG$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BH$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BI$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A63,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.864589056990267E-14}]
[null,null,null,null,null,null,null,null,null,null,null,"Sub-Total Projects",null,null,null,{"$f":"SUM(P59:P63)","v":407.01049405999998},494.45146299999999,535.09378871000001,876.76684279954429,410.03126663892863,124.68314518116924,2.17184082057E-2,null,null,{"$f":"SUM(Y59:Y63)","v":3175.6752740209881},6927.8331606829734,null,{"$f":"SUM(AB59:AB63)","v":0},{"$f":"SUM(AC59:AC63)","v":0},88.607069279260017,106.97519114495739,125.69672636898831,291.93317968724546,365.91039451693064,355.76133472211575,345.61177702348755,335.46221932485935,325.31266162623115,315.16310392760295,305.01354622897475,294.86398853034655,284.71443083171829,274.56487313309009,264.41531543446189,254.26575773583369,244.11620003720552,233.96664233857723,223.81708463994906,213.66752694132083,203.51796924269266,193.36841154406443,183.21885384543623,173.06929614680797,162.91973844817977,152.77018074955157,142.21480095362929,126.27789233388384,94.85417173137877,68.116129933696669,62.705918089851778,57.307392513818755,23.135484789541518,21.221087042701992,13.296809844581254,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13,1.0885438416563015E-13]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Solar"]
[{"$f":"MAX($A$18:A66)+1","v":25},"Engineering & Construction","Solar",{"$f":"IFERROR(INDEX($P$17:$V$17,MATCH(TRUE,INDEX($P67:$V67<>0,0),0)),YEAR($G67))","v":2017},{"$f":"IF(DATE(D67,1,1)>$G67,DATE(YEAR($G67),1,1),DATE(D67,1,1))","v":"2016-01-01"},{"$f":"E67>G67","v":false},{"$f":"IFERROR(DATE(LEFT(M67,4),RIGHT(M67,2),1),$I$10)","v":"2016-12-01"},{"$f":"IF($N67=\"\",$I$11,$N67)","v":3.4000000000000002E-2},{"$f":"IF($O67=\"\",$I$12,$O67)","v":0.95540400000000003},null,null,"2016 Solar",201612,3.4000000000000002E-2,0.95540400000000003,{"$f":"+'E&C'!E87","v":3.6517133099999999},{"$f":"+'E&C'!F87","v":0.73378108999999991},{"$f":"+'E&C'!G87","v":1.6074690000000003E-2},{"$f":"+'E&C'!H87","v":2.1671799999999999E-3},{"$f":"+'E&C'!I87","v":0},{"$f":"+'E&C'!J87","v":0},{"$f":"+'E&C'!K87","v":0},null,null,{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB67:$BZ67)","v":5.4797343613173082},{"$f":"SUM(AB67:BZ67)","v":9.3866102466969679},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AB$16+1)","v":3.6865242916258409E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AC$16+1)","v":0.44874786253456467},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AD$16+1)","v":0.51767220710608353},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AE$16+1)","v":0.50444627546280796},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AF$16+1)","v":0.489602942334324},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AG$16+1)","v":0.4745121392342041},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AH$16+1)","v":0.4594213361340842},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AI$16+1)","v":0.44433053303396441},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0.42923972993384452},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AK$16+1)","v":0.41414892683372473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AL$16+1)","v":0.39905812373360483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AM$16+1)","v":0.38396732063348493},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AN$16+1)","v":0.36887651753336503},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AO$16+1)","v":0.35378571443324525},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AP$16+1)","v":0.33869491133312535},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AQ$16+1)","v":0.32360410823300556},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AR$16+1)","v":0.30851330513288566},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AS$16+1)","v":0.29342250203276576},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AT$16+1)","v":0.27833169893264592},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AU$16+1)","v":0.26324089583252608},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AV$16+1)","v":0.24815009273240615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AW$16+1)","v":0.23305928963228631},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AX$16+1)","v":0.21796848653216647},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AY$16+1)","v":0.20287768343204657},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),AZ$16+1)","v":0.18778688033192673},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BA$16+1)","v":0.17269607723180685},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BB$16+1)","v":0.15760527413168698},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BC$16+1)","v":0.14251447103156714},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BD$16+1)","v":0.1274236679314473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BE$16+1)","v":0.11233286483132748},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BF$16+1)","v":4.732353822431512E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BG$16+1)","v":6.193165669743662E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.7953432895605312E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.6927300769646563E-5},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BJ$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BK$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BL$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BM$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BN$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BO$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BP$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BQ$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BR$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BS$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BT$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BU$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BV$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BW$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BX$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BY$16+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A67,RevReq!$C$16:$C$140,0),BZ$16+1)","v":3.5807363212378341E-16}]
[{"$f":"MAX($A$18:A67)+1","v":26},"Engineering & Construction","Solar",2017,"2017-01-01",false,"2018-01-01",3.4000000000000002E-2,0.95540400000000003,null,null,"2017 SoBRA",201801,3.4000000000000002E-2,0.95540400000000003,{"$f":"+'E&C'!E88","v":381.29821433000001},{"$f":"+'E&C'!F88","v":4.6800026900000002},{"$f":"+'E&C'!G88","v":1.37993915},{"$f":"+'E&C'!H88","v":5.0543139462299998E-2},{"$f":"+'E&C'!I88","v":0},{"$f":"+'E&C'!J88","v":0},{"$f":"+'E&C'!K88","v":0},null,null,484.88112777895469,825.83080079472347,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AC$16+1)","v":46.758919519319903},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AD$16+1)","v":45.603413640924693},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AE$16+1)","v":44.282130699974545},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AF$16+1)","v":42.954551562145596},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AG$16+1)","v":41.626972424316662},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AH$16+1)","v":40.299393286487714},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AI$16+1)","v":38.97181414865878},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AJ$16+1)","v":37.644235010829831},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AK$16+1)","v":36.31665587300089},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AL$16+1)","v":34.989076735171949},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AM$16+1)","v":33.661497597343015},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AN$16+1)","v":32.333918459514074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AO$16+1)","v":31.006339321685132},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AP$16+1)","v":29.678760183856191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AQ$16+1)","v":28.35118104602725},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AR$16+1)","v":27.023601908198309},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AS$16+1)","v":25.696022770369368},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AT$16+1)","v":24.368443632540426},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AU$16+1)","v":23.040864494711485},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AV$16+1)","v":21.713285356882544},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AW$16+1)","v":20.385706219053603},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AX$16+1)","v":19.058127081224661},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AY$16+1)","v":17.730547943395724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),AZ$16+1)","v":16.402968805566786},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BA$16+1)","v":15.075389667737848},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BB$16+1)","v":13.747810529908911},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BC$16+1)","v":12.42023139207997},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BD$16+1)","v":11.092652254251032},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BE$16+1)","v":9.7650731164220943},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BF$16+1)","v":3.8159346635324045},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.4786501761983119E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.9494783013419091E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BI$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BJ$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BK$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BL$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BM$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BN$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BO$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BP$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BQ$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BR$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BS$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BT$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BU$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BV$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BW$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BX$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BY$16+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A68,RevReq!$C$16:$C$140,0),BZ$16+1)","v":4.0104246797863746E-14}]
[{"$f":"MAX($A$18:A68)+1","v":27},"Engineering & Construction","Solar",2017,"2017-01-01",false,"2018-03-01",3.4000000000000002E-2,0.95540400000000003,null,null,"2018 SoBRA",201803,3.4000000000000002E-2,0.95540400000000003,{"$f":"+'E&C'!E89","v":384.26300599000001},{"$f":"+'E&C'!F89","v":9.3655114600000005},{"$f":"+'E&C'!G89","v":0.61536078999999999},{"$f":"+'E&C'!H89","v":3.0859850000000001E-2},{"$f":"+'E&C'!I89","v":0},{"$f":"+'E&C'!J89","v":0},{"$f":"+'E&C'!K89","v":0},null,null,487.78198904524544,840.37426506094482,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AC$16+1)","v":39.738089172616114},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AD$16+1)","v":46.623751926801205},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AE$16+1)","v":45.288641269905099},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AF$16+1)","v":43.938174171983007},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AG$16+1)","v":42.587066368275337},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AH$16+1)","v":41.23595856456766},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AI$16+1)","v":39.88485076085999},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AJ$16+1)","v":38.53374295715232},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AK$16+1)","v":37.18263515344465},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AL$16+1)","v":35.831527349736973},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AM$16+1)","v":34.480419546029296},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AN$16+1)","v":33.129311742321626},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AO$16+1)","v":31.778203938613949},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AP$16+1)","v":30.427096134906279},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AQ$16+1)","v":29.075988331198602},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AR$16+1)","v":27.724880527490932},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AS$16+1)","v":26.373772723783254},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AT$16+1)","v":25.022664920075584},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AU$16+1)","v":23.671557116367907},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AV$16+1)","v":22.320449312660237},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AW$16+1)","v":20.96934150895256},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AX$16+1)","v":19.61823370524489},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AY$16+1)","v":18.267125901537213},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),AZ$16+1)","v":16.916018097829543},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BA$16+1)","v":15.564910294121869},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BB$16+1)","v":14.213802490414196},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BC$16+1)","v":12.862694686706522},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BD$16+1)","v":11.511586882998849},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BE$16+1)","v":10.160479079291175},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BF$16+1)","v":5.4316057767852763},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BG$16+1)","v":9.2601325868717152E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.2451568599961777E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A69,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.1458356227961069E-14}]
[{"$f":"MAX($A$18:A69)+1","v":28},"Engineering & Construction","Solar",2017,"2017-01-01",false,"2019-01-01",3.4000000000000002E-2,0.95540400000000003,null,null,"2019 SoBRA",201901,3.4000000000000002E-2,0.95540400000000003,{"$f":"+'E&C'!E90","v":0.24991542999999999},{"$f":"+'E&C'!F90","v":367.57701342999997},{"$f":"+'E&C'!G90","v":11.05730932},{"$f":"+'E&C'!H90","v":4.5400269999999965E-2},{"$f":"+'E&C'!I90","v":0},{"$f":"+'E&C'!J90","v":0},{"$f":"+'E&C'!K90","v":0},null,null,441.17937890766819,807.75616893426684,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AD$16+1)","v":45.899527017296563},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AE$16+1)","v":44.606659624344744},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AF$16+1)","v":43.308136685629222},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AG$16+1)","v":42.009613746913686},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AH$16+1)","v":40.711090808198158},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AI$16+1)","v":39.412567869482629},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AJ$16+1)","v":38.114044930767108},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AK$16+1)","v":36.815521992051572},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AL$16+1)","v":35.516999053336043},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AM$16+1)","v":34.218476114620522},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AN$16+1)","v":32.919953175904993},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AO$16+1)","v":31.621430237189465},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AP$16+1)","v":30.322907298473936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AQ$16+1)","v":29.024384359758407},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AR$16+1)","v":27.725861421042879},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AS$16+1)","v":26.42733848232735},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AT$16+1)","v":25.128815543611822},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AU$16+1)","v":23.830292604896297},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AV$16+1)","v":22.531769666180772},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AW$16+1)","v":21.233246727465239},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AX$16+1)","v":19.934723788749714},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AY$16+1)","v":18.636200850034189},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),AZ$16+1)","v":17.337677911318664},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BA$16+1)","v":16.039154972603139},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BB$16+1)","v":14.740632033887614},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BC$16+1)","v":13.442109095172089},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BD$16+1)","v":12.143586156456564},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BE$16+1)","v":10.845063217741036},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BF$16+1)","v":9.5465402790255105},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BG$16+1)","v":3.7113986839267374},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.4458585999346013E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BI$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BJ$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BK$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BL$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BO$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BQ$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BR$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BW$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BX$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A70,RevReq!$C$16:$C$140,0),BZ$16+1)","v":5.1562603025824808E-14}]
[{"$f":"MAX($A$18:A70)+1","v":29},"Engineering & Construction","Solar",2018,"2018-01-01",false,"2020-04-01",3.4000000000000002E-2,0.95540400000000003,null,null,"2020 SoBRA",202004,3.4000000000000002E-2,0.95540400000000003,{"$f":"+'E&C'!E91","v":0},{"$f":"+'E&C'!F91","v":70.094184489999989},{"$f":"+'E&C'!G91","v":281.56181875999999},{"$f":"+'E&C'!H91","v":44.628125340902301},{"$f":"+'E&C'!I91","v":0},{"$f":"+'E&C'!J91","v":0},{"$f":"+'E&C'!K91","v":0},null,null,421.56689592172722,844.6105692434636,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AE$16+1)","v":36.005563640277281},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AF$16+1)","v":46.988922972471457},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AG$16+1)","v":45.630929353051577},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AH$16+1)","v":44.272935733631705},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AI$16+1)","v":42.914942114211826},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AJ$16+1)","v":41.556948494791946},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AK$16+1)","v":40.198954875372074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AL$16+1)","v":38.840961255952202},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AM$16+1)","v":37.482967636532322},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AN$16+1)","v":36.124974017112443},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AO$16+1)","v":34.766980397692564},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AP$16+1)","v":33.408986778272691},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AQ$16+1)","v":32.050993158852812},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AR$16+1)","v":30.69299953943294},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AS$16+1)","v":29.33500592001306},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AT$16+1)","v":27.977012300593188},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AU$16+1)","v":26.619018681173308},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AV$16+1)","v":25.261025061753429},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AW$16+1)","v":23.903031442333557},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AX$16+1)","v":22.545037822913685},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AY$16+1)","v":21.187044203493805},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),AZ$16+1)","v":19.829050584073933},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BA$16+1)","v":18.471056964654061},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BB$16+1)","v":17.113063345234188},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BC$16+1)","v":15.755069725814311},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BD$16+1)","v":14.397076106394438},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BE$16+1)","v":13.039082486974566},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BF$16+1)","v":11.68108886755469},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BG$16+1)","v":10.323095248134818},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BH$16+1)","v":6.236750514698679},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BI$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BJ$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BK$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BL$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BM$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BN$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BO$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BP$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BQ$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BR$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BS$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BT$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BU$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BV$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BW$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BX$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BY$16+1)","v":5.1562603025824808E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A71,RevReq!$C$16:$C$140,0),BZ$16+1)","v":5.1562603025824808E-14}]
[{"$f":"MAX($A$18:A71)+1","v":30},"Engineering & Construction","Solar",2017,"2017-01-01",false,"2020-01-01",3.4000000000000002E-2,0.95540400000000003,null,null,"SolarTogether",202001,3.4000000000000002E-2,0.95540400000000003,{"$f":"+'E&C'!E92","v":1.393E-4},{"$f":"+'E&C'!F92","v":2.0066400000000002E-2},{"$f":"+'E&C'!G92","v":479.51951458000002},{"$f":"+'E&C'!H92","v":16.275050637088},{"$f":"+'E&C'!I92","v":2.1186818827299999E-2},{"$f":"+'E&C'!J92","v":0},{"$f":"+'E&C'!K92","v":0},null,null,536.87535363708434,1056.9628580094929,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AE$16+1)","v":60.064951718767198},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AF$16+1)","v":58.368451348594483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AG$16+1)","v":56.669311720473196},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AH$16+1)","v":54.970172092351895},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AI$16+1)","v":53.271032464230608},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AJ$16+1)","v":51.571892836109306},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AK$16+1)","v":49.872753207988019},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AL$16+1)","v":48.173613579866718},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AM$16+1)","v":46.474473951745431},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AN$16+1)","v":44.775334323624129},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AO$16+1)","v":43.076194695502842},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AP$16+1)","v":41.377055067381548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AQ$16+1)","v":39.677915439260254},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AR$16+1)","v":37.978775811138966},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AS$16+1)","v":36.279636183017665},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AT$16+1)","v":34.580496554896378},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AU$16+1)","v":32.881356926775084},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AV$16+1)","v":31.182217298653789},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AW$16+1)","v":29.483077670532495},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AX$16+1)","v":27.783938042411201},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AY$16+1)","v":26.084798414289914},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),AZ$16+1)","v":24.385658786168616},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BA$16+1)","v":22.686519158047325},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BB$16+1)","v":20.987379529926031},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BC$16+1)","v":19.288239901804737},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BD$16+1)","v":17.589100273683442},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BE$16+1)","v":15.889960645562148},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BF$16+1)","v":14.190821017440854},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BG$16+1)","v":12.491681389319563},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.8558404862715445},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BI$16+1)","v":2.0747365751570189E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A72,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.864589056990267E-14}]
[{"$f":"MAX($A$18:A72)+1","v":31},"Engineering & Construction","Solar",2019,"2019-01-01",false,"2020-04-01",2.9000000000000001E-2,0.95540400000000003,null,null,"Mason Solar",202004,2.9000000000000001E-2,0.95540400000000003,{"$f":"+'E&C'!E93","v":0},{"$f":"+'E&C'!F93","v":0},{"$f":"+'E&C'!G93","v":91.925056040000001},{"$f":"+'E&C'!H93","v":7.7464186799999997},{"$f":"+'E&C'!I93","v":0},{"$f":"+'E&C'!J93","v":0},{"$f":"+'E&C'!K93","v":0},null,null,109.37643966173876,237.89839547717878,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AE$16+1)","v":8.8321779369858309},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AF$16+1)","v":11.557741859079169},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AG$16+1)","v":11.266414672098808},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AH$16+1)","v":10.975087485118445},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AI$16+1)","v":10.683760298138083},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AJ$16+1)","v":10.392433111157722},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AK$16+1)","v":10.101105924177359},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AL$16+1)","v":9.8097787371969964},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AM$16+1)","v":9.5184515502166338},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AN$16+1)","v":9.2271243632362729},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AO$16+1)","v":8.9357971762559103},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AP$16+1)","v":8.6444699892755477},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AQ$16+1)","v":8.353142802295185},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AR$16+1)","v":8.0618156153148242},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AS$16+1)","v":7.7704884283344606},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AT$16+1)","v":7.479161241354098},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AU$16+1)","v":7.1878340543737353},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AV$16+1)","v":6.8965068673933745},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AW$16+1)","v":6.6051796804130118},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AX$16+1)","v":6.3138524934326492},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AY$16+1)","v":6.0225253064522866},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),AZ$16+1)","v":5.7311981194719248},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BA$16+1)","v":5.4398709324915631},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BB$16+1)","v":5.1485437455112004},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BC$16+1)","v":4.8572165585308378},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BD$16+1)","v":4.5658893715504769},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BE$16+1)","v":4.2745621845701152},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BF$16+1)","v":3.9832349975897534},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BG$16+1)","v":3.6919078106093925},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BH$16+1)","v":3.4005806236290308},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BI$16+1)","v":3.109253436648669},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.8179262496683073},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.5265990626879464},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.2352718757075847},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.4814909162115883},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BN$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BO$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BP$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BQ$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BR$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BS$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BT$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BU$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BV$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BW$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BX$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BY$16+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A73,RevReq!$C$16:$C$140,0),BZ$16+1)","v":8.5937671709708019E-15}]
[{"$f":"MAX($A$18:A73)+1","v":32},"Engineering & Construction","Solar",2020,"2020-01-01",false,"2021-12-01",2.9000000000000001E-2,0.95540400000000003,null,null,"Blue Springs Solar",202112,2.9000000000000001E-2,0.95540400000000003,{"$f":"+'E&C'!E94","v":0},{"$f":"+'E&C'!F94","v":0},{"$f":"+'E&C'!G94","v":0},{"$f":"+'E&C'!H94","v":39.347871920000003},{"$f":"+'E&C'!I94","v":64.680036999999999},{"$f":"+'E&C'!J94","v":0},{"$f":"+'E&C'!K94","v":0},null,null,101.12142518258258,248.32003365350221,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AF$16+1)","v":1.0242460204331785},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AG$16+1)","v":12.265613870504138},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AH$16+1)","v":11.961553374176079},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AI$16+1)","v":11.657492877848016},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AJ$16+1)","v":11.353432381519957},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AK$16+1)","v":11.049371885191897},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AL$16+1)","v":10.745311388863835},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AM$16+1)","v":10.441250892535775},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AN$16+1)","v":10.137190396207716},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AO$16+1)","v":9.8331298998796548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AP$16+1)","v":9.5290694035515955},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AQ$16+1)","v":9.2250089072235344},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AR$16+1)","v":8.9209484108954751},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AS$16+1)","v":8.616887914567414},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AT$16+1)","v":8.3128274182393529},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AU$16+1)","v":8.0087669219112936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AV$16+1)","v":7.7047064255832325},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AW$16+1)","v":7.4006459292551714},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AX$16+1)","v":7.0965854329271121},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AY$16+1)","v":6.7925249365990528},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),AZ$16+1)","v":6.4884644402709917},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BA$16+1)","v":6.1844039439429324},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BB$16+1)","v":5.8803434476148713},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BC$16+1)","v":5.576282951286812},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BD$16+1)","v":5.2722224549587509},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BE$16+1)","v":4.9681619586306898},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BF$16+1)","v":4.6641014623026287},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BG$16+1)","v":4.3600409659745676},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.0559804696465065},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BI$16+1)","v":3.7519199733184458},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BJ$16+1)","v":3.4478594769903848},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BK$16+1)","v":3.1437989806623237},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.8397384843342626},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.5356779880062019},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.2316174916781408},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BO$16+1)","v":0.84285447597020191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BP$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BR$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BS$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BT$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BU$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BV$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BW$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BX$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BY$16+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A74,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-1.4322945284951337E-15}]
[{"$f":"MAX($A$18:A74)+1","v":33},"Engineering & Construction","Solar",2020,"2020-01-01",false,"2021-12-01",2.9000000000000001E-2,0.95540400000000003,null,null,"Cotton Creek Solar",202112,2.9000000000000001E-2,0.95540400000000003,{"$f":"+'E&C'!E95","v":0},{"$f":"+'E&C'!F95","v":0},{"$f":"+'E&C'!G95","v":0},{"$f":"+'E&C'!H95","v":47.000321679999999},{"$f":"+'E&C'!I95","v":59.960599000000002},{"$f":"+'E&C'!J95","v":0},{"$f":"+'E&C'!K95","v":0},null,null,103.97249017396442,255.3212853994103,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AF$16+1)","v":1.053124094156394},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AG$16+1)","v":12.611436353136884},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AH$16+1)","v":12.298803032258757},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AI$16+1)","v":11.986169711380628},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AJ$16+1)","v":11.673536390502498},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AK$16+1)","v":11.360903069624371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AL$16+1)","v":11.048269748746243},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AM$16+1)","v":10.735636427868116},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AN$16+1)","v":10.423003106989986},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AO$16+1)","v":10.110369786111857},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AP$16+1)","v":9.7977364652337275},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AQ$16+1)","v":9.4851031443556},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AR$16+1)","v":9.1724698234774724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AS$16+1)","v":8.8598365025993431},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AT$16+1)","v":8.5472031817212155},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AU$16+1)","v":8.2345698608430862},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AV$16+1)","v":7.9219365399649586},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AW$16+1)","v":7.609303219086831},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AX$16+1)","v":7.2966698982087017},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AY$16+1)","v":6.9840365773305724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),AZ$16+1)","v":6.6714032564524448},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BA$16+1)","v":6.3587699355743164},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BB$16+1)","v":6.0461366146961879},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BC$16+1)","v":5.7335032938180586},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BD$16+1)","v":5.4208699729399301},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BE$16+1)","v":5.1082366520618017},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BF$16+1)","v":4.7956033311836723},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BG$16+1)","v":4.482970010305543},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BH$16+1)","v":4.1703366894274136},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BI$16+1)","v":3.8577033685492852},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BJ$16+1)","v":3.5450700476711559},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BK$16+1)","v":3.2324367267930265},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.9198034059148981},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.6071700850367678},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.2945367641586394},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BO$16+1)","v":0.86661831122993593},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A75,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.4322945284951337E-15}]
[{"$f":"MAX($A$18:A75)+1","v":34},"Engineering & Construction","Solar",2020,"2020-01-01",false,"2021-12-01",3.4000000000000002E-2,0.95540400000000003,null,null,"Unidentified Future Solar - 2021",202112,3.4000000000000002E-2,0.95540400000000003,{"$f":"+'E&C'!E99","v":0},{"$f":"+'E&C'!F99","v":0},{"$f":"+'E&C'!G99","v":0},{"$f":"+'E&C'!H99","v":29.489970598304701},{"$f":"+'E&C'!I99","v":507.82757772699603},{"$f":"+'E&C'!J99","v":0},{"$f":"+'E&C'!K99","v":0},null,null,506.32848114866772,1145.298014142968,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AF$16+1)","v":5.4243967860063549},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AG$16+1)","v":64.939320640990616},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AH$16+1)","v":63.098031147962857},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AI$16+1)","v":61.256741654935098},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AJ$16+1)","v":59.415452161907339},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AK$16+1)","v":57.574162668879588},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AL$16+1)","v":55.732873175851829},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AM$16+1)","v":53.89158368282407},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AN$16+1)","v":52.050294189796311},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AO$16+1)","v":50.209004696768552},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AP$16+1)","v":48.367715203740794},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AQ$16+1)","v":46.526425710713035},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AR$16+1)","v":44.685136217685276},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AS$16+1)","v":42.843846724657517},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AT$16+1)","v":41.002557231629758},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AU$16+1)","v":39.161267738602},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AV$16+1)","v":37.319978245574241},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AW$16+1)","v":35.478688752546482},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AX$16+1)","v":33.637399259518723},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AY$16+1)","v":31.796109766490964},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),AZ$16+1)","v":29.954820273463206},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BA$16+1)","v":28.113530780435447},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BB$16+1)","v":26.272241287407688},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BC$16+1)","v":24.430951794379929},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BD$16+1)","v":22.58966230135217},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BE$16+1)","v":20.748372808324412},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BF$16+1)","v":18.907083315296656},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BG$16+1)","v":17.065793822268898},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BH$16+1)","v":15.224504329241139},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BI$16+1)","v":13.383214836213387},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BJ$16+1)","v":4.1968529375037011},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BK$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BL$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BM$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BN$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BO$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BP$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BQ$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BR$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BS$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BT$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BU$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BV$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BW$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BX$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BY$16+1)","v":4.5833424911844277E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A76,RevReq!$C$16:$C$140,0),BZ$16+1)","v":4.5833424911844277E-14}]
[{"$f":"MAX($A$18:A76)+1","v":35},"Engineering & Construction","Solar",2021,"2021-01-01",false,"2022-12-01",3.4000000000000002E-2,0.95540400000000003,null,null,"Unidentified Future Solar - 2022",202212,3.4000000000000002E-2,0.95540400000000003,{"$f":"+'E&C'!E100","v":0},{"$f":"+'E&C'!F100","v":0},{"$f":"+'E&C'!G100","v":0},{"$f":"+'E&C'!H100","v":0},{"$f":"+'E&C'!I100","v":42.271156991441401},{"$f":"+'E&C'!J100","v":817.28172008630702},{"$f":"+'E&C'!K100","v":0},null,null,766.70079164265326,1872.364405018189,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AG$16+1)","v":8.7914201747522682},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AH$16+1)","v":105.25158115154009},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AI$16+1)","v":102.30604980569457},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AJ$16+1)","v":99.360518459849061},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AK$16+1)","v":96.414987114003537},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AL$16+1)","v":93.469455768158014},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AM$16+1)","v":90.523924422312504},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AN$16+1)","v":87.578393076466966},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AO$16+1)","v":84.632861730621457},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AP$16+1)","v":81.687330384775933},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AQ$16+1)","v":78.741799038930409},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AR$16+1)","v":75.7962676930849},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AS$16+1)","v":72.850736347239376},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AT$16+1)","v":69.905205001393853},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AU$16+1)","v":66.959673655548329},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AV$16+1)","v":64.014142309702819},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AW$16+1)","v":61.068610963857296},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AX$16+1)","v":58.123079618011772},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AY$16+1)","v":55.177548272166248},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),AZ$16+1)","v":52.232016926320725},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BA$16+1)","v":49.286485580475215},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BB$16+1)","v":46.340954234629706},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BC$16+1)","v":43.395422888784182},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BD$16+1)","v":40.449891542938673},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BE$16+1)","v":37.504360197093149},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BF$16+1)","v":34.55882885124764},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BG$16+1)","v":31.613297505402112},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BH$16+1)","v":28.667766159556603},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BI$16+1)","v":25.722234813711086},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BJ$16+1)","v":22.77670346786557},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BK$16+1)","v":7.1628578620547803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BO$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BP$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BQ$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BR$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BS$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BT$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BU$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BV$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BW$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BX$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BY$16+1)","v":1.0312520605164962E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A77,RevReq!$C$16:$C$140,0),BZ$16+1)","v":1.0312520605164962E-13}]
[{"$f":"MAX($A$18:A77)+1","v":36},"Engineering & Construction","Solar",2020,"2020-01-01",false,"2023-12-01",3.4000000000000002E-2,0.95540400000000003,null,null,"Unidentified Future Solar - 2023",202312,3.4000000000000002E-2,0.95540400000000003,{"$f":"+'E&C'!E101","v":0},{"$f":"+'E&C'!F101","v":0},{"$f":"+'E&C'!G101","v":0},{"$f":"+'E&C'!H101","v":6.4400999999999998E-3},{"$f":"+'E&C'!I101","v":0},{"$f":"+'E&C'!J101","v":36.016998112840398},{"$f":"+'E&C'!K101","v":698.32518937094403},null,null,619.82821804509717,1633.9920330333036,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AH$16+1)","v":7.6081973466770583},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AI$16+1)","v":91.088661563531474},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AJ$16+1)","v":88.572182404412771},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AK$16+1)","v":86.055703245294069},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AL$16+1)","v":83.539224086175352},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AM$16+1)","v":81.022744927056664},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AN$16+1)","v":78.506265767937947},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AO$16+1)","v":75.989786608819259},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AP$16+1)","v":73.473307449700556},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AQ$16+1)","v":70.956828290581839},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AR$16+1)","v":68.440349131463137},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AS$16+1)","v":65.923869972344434},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AT$16+1)","v":63.407390813225739},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AU$16+1)","v":60.890911654107036},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AV$16+1)","v":58.374432494988334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AW$16+1)","v":55.857953335869631},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AX$16+1)","v":53.341474176750914},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AY$16+1)","v":50.824995017632212},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),AZ$16+1)","v":48.308515858513509},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BA$16+1)","v":45.792036699394806},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BB$16+1)","v":43.275557540276097},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BC$16+1)","v":40.759078381157387},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BD$16+1)","v":38.242599222038692},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BE$16+1)","v":35.726120062919996},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BF$16+1)","v":33.209640903801294},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BG$16+1)","v":30.693161744682588},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BH$16+1)","v":28.176682585563885},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BI$16+1)","v":25.660203426445189},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BJ$16+1)","v":23.14372426732649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BK$16+1)","v":20.627245108207791},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BL$16+1)","v":6.5031889464073123},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BM$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BN$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BO$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BP$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BQ$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BR$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BS$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BT$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BU$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BV$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BW$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BX$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BY$16+1)","v":8.0208493595727491E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A78,RevReq!$C$16:$C$140,0),BZ$16+1)","v":8.0208493595727491E-14}]
[{"$f":"MAX($A$18:A78)+1","v":37},"Engineering & Construction","Solar",2023,"2023-01-01",false,"2024-12-01",3.4000000000000002E-2,0.95540400000000003,null,null,"Unidentified Future Solar - 2024",202412,3.4000000000000002E-2,0.95540400000000003,{"$f":"+'E&C'!E102","v":0},{"$f":"+'E&C'!F102","v":0},{"$f":"+'E&C'!G102","v":0},{"$f":"+'E&C'!H102","v":0},{"$f":"+'E&C'!I102","v":0},{"$f":"+'E&C'!J102","v":0},{"$f":"+'E&C'!K102","v":26.4122743301687},null,null,21.804002648553698,62.477179351885638,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AI$16+1)","v":0.28414812625491265},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AJ$16+1)","v":3.4022350101096457},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AK$16+1)","v":3.311724950717982},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AL$16+1)","v":3.2212148913263174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AM$16+1)","v":3.1307048319346533},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AN$16+1)","v":3.0401947725429888},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AO$16+1)","v":2.9496847131513246},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AP$16+1)","v":2.8591746537596605},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AQ$16+1)","v":2.7686645943679964},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AR$16+1)","v":2.6781545349763318},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AS$16+1)","v":2.5876444755846677},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AT$16+1)","v":2.4971344161930036},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AU$16+1)","v":2.4066243568013395},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AV$16+1)","v":2.3161142974096749},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AW$16+1)","v":2.2256042380180108},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AX$16+1)","v":2.1350941786263467},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AY$16+1)","v":2.0445841192346825},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),AZ$16+1)","v":1.954074059843018},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BA$16+1)","v":1.8635640004513538},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BB$16+1)","v":1.7730539410596897},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.6825438816680252},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.5920338222763608},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.5015237628846965},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.4110137034930319},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.3205036441013676},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.2299935847097032},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.1394835253180386},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.0489734659263743},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BK$16+1)","v":0.95846340653471007},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BL$16+1)","v":0.86795334714304551},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BM$16+1)","v":0.27530004546667858},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BN$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A79,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[{"$f":"MAX($A$18:A79)+1","v":38},"Engineering & Construction","Solar",2022,"2022-01-01",false,"2025-12-01",3.4000000000000002E-2,0.95540400000000003,null,null,"Unidentified Future Solar - 2025",202512,3.4000000000000002E-2,0.95540400000000003,{"$f":"+'E&C'!E103","v":0},{"$f":"+'E&C'!F103","v":0},{"$f":"+'E&C'!G103","v":0},{"$f":"+'E&C'!H103","v":0},{"$f":"+'E&C'!I103","v":0},{"$f":"+'E&C'!J103","v":3.0011999999999998E-8},{"$f":"+'E&C'!K103","v":3.60144E-7},null,null,2.995309596196817E-7,9.2289842527387539E-7,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AF$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AG$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AH$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AI$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AJ$16+1)","v":4.1973703196200136E-9},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AK$16+1)","v":5.0257027698979704E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AL$16+1)","v":4.8920034061454194E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AM$16+1)","v":4.758304042392867E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AN$16+1)","v":4.624604678640316E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AO$16+1)","v":4.4909053148877637E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AP$16+1)","v":4.3572059511352113E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AQ$16+1)","v":4.2235065873826589E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AR$16+1)","v":4.0898072236301079E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AS$16+1)","v":3.9561078598775556E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AT$16+1)","v":3.8224084961250032E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AU$16+1)","v":3.6887091323724515E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AV$16+1)","v":3.5550097686198998E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AW$16+1)","v":3.4213104048673475E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AX$16+1)","v":3.2876110411147951E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AY$16+1)","v":3.1539116773622434E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),AZ$16+1)","v":3.0202123136096917E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BA$16+1)","v":2.8865129498571394E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BB$16+1)","v":2.7528135861045877E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BC$16+1)","v":2.6191142223520356E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BD$16+1)","v":2.4854148585994836E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BE$16+1)","v":2.3517154948469313E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BF$16+1)","v":2.2180161310943789E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BG$16+1)","v":2.0843167673418269E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.9506174035892748E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.8169180398367225E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.6832186760841701E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.5495193123316181E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BL$16+1)","v":1.4158199485790659E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.2821205848265137E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BN$16+1)","v":4.066668519204775E-9},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BO$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BP$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BQ$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BR$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BS$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BT$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BU$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BV$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BW$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BX$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BY$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A80,RevReq!$C$16:$C$140,0),BZ$16+1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Sub-Total Solar",null,null,null,{"$f":"SUM(P67:P80)","v":769.46298835999994},452.47055955999997,866.07507333000001,184.62316939575729,674.76055753726473,853.29871822915936,724.73746406125667,null,null,{"$f":"SUM(Y67:Y80)","v":4606.8963284547863},{"$f":"SUM(Z67:Z80)","v":9840.5926192889237},null,{"$f":"SUM(AB67:AB80)","v":3.6865242916258409E-2},{"$f":"SUM(AC67:AC80)","v":86.945756554470591},138.64436479212856,239.58457116571748,255.10734844283317,338.87261146374738,433.14222535910449,504.16256192826057,492.01989388324068,476.66862893683668,461.31736394303607,445.96609894923557,430.61483395543485,415.26356896163423,399.91230396783368,384.56103897403295,369.2097739802324,353.85850898643173,338.50724399263112,323.15597899883051,307.80471400502995,292.45344901122928,277.10218401742867,261.750919023628,246.39965402982742,231.0483890360268,215.69712404222622,200.34585904842558,184.99459405462497,169.64332906082433,146.24282072965789,119.78409064558736,96.019979045955765,76.624237799331723,60.977109929784355,37.651401162436002,15.365956073665634,6.8996390475428555,4.5261542599038709,1.7094727872005591,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13,4.2145266500969305E-13]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Peaker Upgrades"]
[{"$f":"MAX($A$18:A83)+1","v":39},"Engineering & Construction","Peaker Upgrades",{"$f":"IFERROR(INDEX($P$17:$V$17,MATCH(TRUE,INDEX($P84:$V84<>0,0),0)),YEAR($G84))","v":2017},{"$f":"IF(DATE(D84,1,1)>$G84,DATE(YEAR($G84),1,1),DATE(D84,1,1))","v":"2017-01-01"},{"$f":"E84>G84","v":false},{"$f":"IFERROR(DATE(LEFT(M84,4),RIGHT(M84,2),1),$I$10)","v":"2018-12-01"},{"$f":"IF($N84=\"\",$I$11,$N84)","v":2.9000000000000001E-2},{"$f":"IF($O84=\"\",$I$12,$O84)","v":0.95540400000000003},null,null,"Ft. Lauderdale Peakers",201812,2.9000000000000001E-2,0.95540400000000003,{"$f":"+'E&C'!E119","v":11.01677228},{"$f":"+'E&C'!F119","v":20.67928182},{"$f":"+'E&C'!G119","v":0.55115099000000001},{"$f":"+'E&C'!H119","v":0.14629364},{"$f":"+'E&C'!I119","v":0},{"$f":"+'E&C'!J119","v":0},{"$f":"+'E&C'!K119","v":0},null,null,{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB84:$BZ84)","v":43.58170824428214},{"$f":"SUM(AB84:BZ84)","v":88.692631974560186},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AC$16+1)","v":0.33895583321205081},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AD$16+1)","v":4.0656436781007912},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AE$16+1)","v":4.0392640654542191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AF$16+1)","v":3.9621829231002765},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AG$16+1)","v":3.8675007997748834},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AH$16+1)","v":3.7728186764494902},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AI$16+1)","v":3.678136553124097},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AJ$16+1)","v":3.5834544297987039},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AK$16+1)","v":3.4887723064733116},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AL$16+1)","v":3.3940901831479184},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AM$16+1)","v":3.2994080598225253},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AN$16+1)","v":3.2047259364971321},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AO$16+1)","v":3.1100438131717389},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AP$16+1)","v":3.0153616898463467},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AQ$16+1)","v":2.9206795665209535},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AR$16+1)","v":2.8259974431955603},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AS$16+1)","v":2.7313153198701672},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AT$16+1)","v":2.636633196544774},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AU$16+1)","v":2.5419510732193817},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AV$16+1)","v":2.4472689498939886},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AW$16+1)","v":2.3525868265685954},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AX$16+1)","v":2.2579047032432022},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AY$16+1)","v":2.1632225799178095},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),AZ$16+1)","v":2.0685404565924168},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BA$16+1)","v":1.9738583332670234},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BB$16+1)","v":1.8791762099416305},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BC$16+1)","v":1.7844940866162375},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BD$16+1)","v":1.6898119632908446},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.5951298399654514},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BF$16+1)","v":1.5004477166400587},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BG$16+1)","v":1.4057655933146656},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BH$16+1)","v":1.3110834699892726},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BI$16+1)","v":1.2164013466638797},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BJ$16+1)","v":1.1217192233384865},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BK$16+1)","v":1.0270371000130936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BL$16+1)","v":0.40813506361038732},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BM$16+1)","v":1.1332999662422584E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BN$16+1)","v":1.779964706382096E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.1484417927427005E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A84,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.1484417927427005E-15}]
[{"$f":"MAX($A$18:A84)+1","v":40},"Engineering & Construction","Peaker Upgrades",2017,"2016-01-01",false,"2016-12-01",2.9000000000000001E-2,0.95540400000000003,null,null,"Ft. Myers Peakers",201612,2.9000000000000001E-2,0.95540400000000003,{"$f":"+'E&C'!E120","v":1.85625117},{"$f":"+'E&C'!F120","v":0.18740643000000001},{"$f":"+'E&C'!G120","v":3.542824E-2},{"$f":"+'E&C'!H120","v":0},{"$f":"+'E&C'!I120","v":0},{"$f":"+'E&C'!J120","v":0},{"$f":"+'E&C'!K120","v":0},null,null,2.9872188321096433,5.6924877669933398,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AB$16+1)","v":1.9850646392548729E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AC$16+1)","v":0.23975973821600249},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AD$16+1)","v":0.25671262288180907},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AE$16+1)","v":0.25489818317792862},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AF$16+1)","v":0.248821276711365},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AG$16+1)","v":0.24274437024480133},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AH$16+1)","v":0.23666746377823769},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AI$16+1)","v":0.23059055731167402},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0.22451365084511041},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AK$16+1)","v":0.21843674437854674},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AL$16+1)","v":0.2123598379119831},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AM$16+1)","v":0.20628293144541943},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AN$16+1)","v":0.20020602497885581},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AO$16+1)","v":0.19412911851229214},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AP$16+1)","v":0.1880522120457285},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AQ$16+1)","v":0.18197530557916483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AR$16+1)","v":0.17589839911260122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AS$16+1)","v":0.16982149264603752},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AT$16+1)","v":0.16374458617947391},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AU$16+1)","v":0.15766767971291024},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AV$16+1)","v":0.15159077324634662},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AW$16+1)","v":0.14551386677978295},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AX$16+1)","v":0.13943696031321931},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AY$16+1)","v":0.13336005384665567},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),AZ$16+1)","v":0.127283147380092},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BA$16+1)","v":0.12120624091352836},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BB$16+1)","v":0.11512933444696472},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BC$16+1)","v":0.10905242798040107},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BD$16+1)","v":0.10297552151383742},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BE$16+1)","v":9.6898615047273762E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BF$16+1)","v":9.082170858071012E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BG$16+1)","v":8.4744802114146478E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BH$16+1)","v":7.8667895647582822E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BI$16+1)","v":7.259098918101918E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BJ$16+1)","v":6.6514082714455525E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.9736704071859691E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BL$16+1)","v":3.4007433379567502E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BM$16+1)","v":4.3105781501622485E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BN$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BO$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BP$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BQ$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BR$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BS$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BT$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BU$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BV$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BW$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BX$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BY$16+1)","v":4.4759204015472927E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A85,RevReq!$C$16:$C$140,0),BZ$16+1)","v":4.4759204015472927E-17}]
[{"$f":"MAX($A$18:A85)+1","v":41},"Engineering & Construction","Peaker Upgrades",2017,"2017-01-01",false,"2017-01-01",7.3999999999999996E-2,0.95540400000000003,null,null,"Ft. Lauderdale Black Start Upgrades",201701,7.3999999999999996E-2,0.95540400000000003,{"$f":"+'E&C'!E121","v":0.27557637000000001},{"$f":"+'E&C'!F121","v":0},{"$f":"+'E&C'!G121","v":0},{"$f":"+'E&C'!H121","v":0},{"$f":"+'E&C'!I121","v":0},{"$f":"+'E&C'!J121","v":0},{"$f":"+'E&C'!K121","v":0},null,null,0.39076780687012524,0.46350203772043325,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AB$16+1)","v":4.7139978902136739E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AC$16+1)","v":4.5084628708327676E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AD$16+1)","v":4.3029278514518626E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AE$16+1)","v":4.0973928320709577E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AF$16+1)","v":3.8918578126900527E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AG$16+1)","v":3.6863227933091464E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AH$16+1)","v":3.4807877739282414E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AI$16+1)","v":3.2752527545473364E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AJ$16+1)","v":3.0697177351664308E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AK$16+1)","v":2.8641827157855251E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AL$16+1)","v":2.6586476964046202E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AM$16+1)","v":2.4531126770237145E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AN$16+1)","v":2.2475776576428089E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AO$16+1)","v":1.0999627109761843E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AP$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AQ$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AR$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AS$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AT$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AU$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AV$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AW$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AX$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AY$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),AZ$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BA$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BB$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BC$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BD$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BE$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BF$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BG$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BH$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BI$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BJ$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BK$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BL$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BM$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BN$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BO$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BP$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BR$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BS$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BT$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BU$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BV$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BW$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BX$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BY$16+1)","v":-1.6784701505802348E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A86,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-1.6784701505802348E-17}]
[{"$f":"MAX($A$18:A86)+1","v":42},"Engineering & Construction","Peaker Upgrades",2017,"2016-01-01",false,"2016-07-01",4.1000000000000002E-2,0.95540400000000003,null,null,"Ft Myers 3A & 3B Upgrades",201607,4.1000000000000002E-2,0.95540400000000003,{"$f":"+'E&C'!E122","v":-1.2228389200000001},{"$f":"+'E&C'!F122","v":0},{"$f":"+'E&C'!G122","v":0},{"$f":"+'E&C'!H122","v":0},{"$f":"+'E&C'!I122","v":0},{"$f":"+'E&C'!J122","v":0},{"$f":"+'E&C'!K122","v":0},null,null,-1.7693220633485205,-2.7254837457355108,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AB$16+1)","v":-8.5429115133947409E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AC$16+1)","v":-0.16833163750808688},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AD$16+1)","v":-0.16327845198847107},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AE$16+1)","v":-0.15822526646885529},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AF$16+1)","v":-0.15317208094923948},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AG$16+1)","v":-0.14811889542962364},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AH$16+1)","v":-0.14306570991000783},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AI$16+1)","v":-0.13801252439039205},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AJ$16+1)","v":-0.13295933887077621},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AK$16+1)","v":-0.1279061533511604},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AL$16+1)","v":-0.1228529678315446},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AM$16+1)","v":-0.11779978231192879},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AN$16+1)","v":-0.11274659679231298},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AO$16+1)","v":-0.10769341127269716},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AP$16+1)","v":-0.10264022575308135},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AQ$16+1)","v":-9.7587040233465538E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AR$16+1)","v":-9.2533854713849714E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AS$16+1)","v":-8.748066919423389E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AT$16+1)","v":-8.2427483674618079E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AU$16+1)","v":-7.7374298155002269E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AV$16+1)","v":-7.2321112635386445E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AW$16+1)","v":-6.7267927115770634E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AX$16+1)","v":-6.221474159615481E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AY$16+1)","v":-5.7161556076538993E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),AZ$16+1)","v":-4.6882904378365092E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BA$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BB$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BC$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BD$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BE$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BF$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BG$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BH$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BI$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BJ$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BK$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BL$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BM$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BN$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BO$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BP$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BQ$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BR$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BS$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BT$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BU$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BV$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BW$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BX$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BY$16+1)","v":2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A87,RevReq!$C$16:$C$140,0),BZ$16+1)","v":2.2379602007736463E-17}]
[{"$f":"MAX($A$18:A87)+1","v":43},"Engineering & Construction","Peaker Upgrades",2017,"2017-01-01",false,"2017-01-01",7.5999999999999998E-2,0.95540400000000003,null,null,"Ft Myers Black Start Upgrades",201701,7.5999999999999998E-2,0.95540400000000003,{"$f":"+'E&C'!E123","v":1.1042153100000001},{"$f":"+'E&C'!F123","v":5.5688700000000001E-3},{"$f":"+'E&C'!G123","v":0},{"$f":"+'E&C'!H123","v":0},{"$f":"+'E&C'!I123","v":0},{"$f":"+'E&C'!J123","v":0},{"$f":"+'E&C'!K123","v":0},null,null,1.5693295000065788,1.8462294637664147,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AB$16+1)","v":0.1909837484518197},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AC$16+1)","v":0.18348870350010346},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AD$16+1)","v":0.17498781626343163},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AE$16+1)","v":0.16648692902675974},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AF$16+1)","v":0.15798604179008788},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AG$16+1)","v":0.14948515455341602},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AH$16+1)","v":0.14098426731674416},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AI$16+1)","v":0.13248338008007229},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0.12398249284340043},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AK$16+1)","v":0.11548160560672857},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AL$16+1)","v":0.10698071837005671},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AM$16+1)","v":9.8479831133384849E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AN$16+1)","v":8.9978943896712987E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AO$16+1)","v":1.4369636816442861E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AP$16+1)","v":7.0194117254069585E-5},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AQ$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AR$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AS$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AT$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AU$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AV$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AW$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AX$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AY$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),AZ$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BA$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BB$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BC$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BD$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BE$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BF$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BG$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BH$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BI$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BJ$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BK$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BL$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BM$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BN$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BO$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BP$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BR$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BS$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BT$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BU$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BV$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BW$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BX$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BY$16+1)","v":-2.2379602007736463E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A88,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-2.2379602007736463E-17}]
[null,null,null,null,null,null,null,null,null,null,null,"Sub-Total Peaker Uprgades",null,null,null,{"$f":"SUM(P84:P88)","v":13.029976210000001},20.87225712,0.58657923000000001,0.14629364,0,0,0,null,null,{"$f":"SUM(Y84:Y88)","v":46.759702319919967},{"$f":"SUM(Z84:Z88)","v":93.969367497304859},null,{"$f":"SUM(AB84:AB88)","v":0.17254525861255776},{"$f":"SUM(AC84:AC88)","v":0.63895726612839754},4.3770949437720796,4.3433978395107609,4.2547367387793908,4.1484746570765685,4.042212575373747,3.9359504936709246,3.8296884119681027,3.7234263302652821,3.6171642485624598,3.5109021668596379,3.4046400851568164,3.221848784337539,3.1008438702562482,3.0050678318666524,2.9093619875943117,2.8136561433219707,2.7179502990496296,2.6222444547772898,2.5265386105049488,2.4308327662326077,2.3351269219602671,2.2394210776879264,2.1489406995941436,2.0950645741805518,1.9943055443885953,1.8935465145966386,1.7927874848046821,1.6920284550127251,1.5912694252207689,1.4905103954288119,1.3897513656368554,1.2889923358448989,1.188233306052942,1.0567738040849532,0.41153580694834407,1.1764057477438791E-2,1.779964706382124E-3,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15,2.176416295252371E-15]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Energy Storage"]
[{"$f":"MAX($A$18:A91)+1","v":44},"Engineering & Construction","Energy Storage",{"$f":"IFERROR(INDEX($P$17:$V$17,MATCH(TRUE,INDEX($P92:$V92<>0,0),0)),YEAR($G92))","v":2020},{"$f":"IF(DATE(D92,1,1)>$G92,DATE(YEAR($G92),1,1),DATE(D92,1,1))","v":"2020-01-01"},{"$f":"E92>G92","v":false},{"$f":"IFERROR(DATE(LEFT(M92,4),RIGHT(M92,2),1),$I$10)","v":"2021-12-01"},{"$f":"IF($N92=\"\",$I$11,$N92)","v":0.1},{"$f":"IF($O92=\"\",$I$12,$O92)","v":0.95540400000000003},null,null,"Manatee Battery Storage",202112,0.1,0.95540400000000003,{"$f":"+'E&C'!E112","v":0},{"$f":"+'E&C'!F112","v":0},{"$f":"+'E&C'!G112","v":0},{"$f":"+'E&C'!H112","v":154.71582577114},{"$f":"+'E&C'!I112","v":190.92035967514602},{"$f":"+'E&C'!J112","v":0.50060000000000004},{"$f":"+'E&C'!K112","v":0},null,null,{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB92:$BZ92)","v":334.87778893664688},{"$f":"SUM(AB92:BZ92)","v":520.57028499338287},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AF$16+1)","v":5.6381709453774889},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AG$16+1)","v":67.37591531192939},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AH$16+1)","v":63.981696454079085},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AI$16+1)","v":60.493026463137141},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AJ$16+1)","v":57.004356472195205},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AK$16+1)","v":53.515686481253269},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AL$16+1)","v":50.027016490311333},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AM$16+1)","v":46.538346499369396},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AN$16+1)","v":43.049676508427453},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AO$16+1)","v":39.561006517485517},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AP$16+1)","v":33.337186002210103},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AQ$16+1)","v":4.8200847607532613E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AR$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AS$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AT$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AU$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AV$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AW$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AX$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AY$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),AZ$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BA$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BB$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BC$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BD$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BE$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BF$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BG$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BH$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BI$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BJ$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BK$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BL$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BM$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BN$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BO$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BP$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BR$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BS$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BT$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BU$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BV$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BW$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BX$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BY$16+1)","v":-5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A92,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-5.7291781139805346E-15}]
[{"$f":"MAX($A$18:A92)+1","v":45},"Engineering & Construction","Energy Storage",{"$f":"IFERROR(INDEX($P$17:$V$17,MATCH(TRUE,INDEX($P93:$V93<>0,0),0)),YEAR($G93))","v":2020},{"$f":"IF(DATE(D93,1,1)>$G93,DATE(YEAR($G93),1,1),DATE(D93,1,1))","v":"2020-01-01"},{"$f":"E93>G93","v":false},{"$f":"IFERROR(DATE(LEFT(M93,4),RIGHT(M93,2),1),$I$10)","v":"2021-11-01"},{"$f":"IF($N93=\"\",$I$11,$N93)","v":0.1},{"$f":"IF($O93=\"\",$I$12,$O93)","v":0.95540400000000003},null,null,"Unidentified Future Battery Storage",202111,0.1,0.95540400000000003,{"$f":"'E&C'!E108","v":0},{"$f":"'E&C'!F108","v":0},{"$f":"'E&C'!G108","v":0},{"$f":"'E&C'!H108","v":9.0011999999999999E-8},{"$f":"'E&C'!I108","v":3.60144E-7},{"$f":"'E&C'!J108","v":1.0012000000000001E-8},{"$f":"'E&C'!K108","v":0},null,null,4.4733837737813507E-7,6.9206682726880724E-7,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AE$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AF$16+1)","v":1.4686289150021754E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AG$16+1)","v":8.7688197475022215E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AH$16+1)","v":8.4767514258584646E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AI$16+1)","v":8.0129537713208509E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AJ$16+1)","v":7.5491561167832373E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AK$16+1)","v":7.0853584622456223E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AL$16+1)","v":6.6215608077080087E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AM$16+1)","v":6.1577631531703938E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AN$16+1)","v":5.6939654986327795E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AO$16+1)","v":5.2301678440951645E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AP$16+1)","v":4.0539190798208285E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AQ$16+1)","v":8.7637904740976129E-10},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AR$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AS$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AT$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AU$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AV$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AW$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AX$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AY$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),AZ$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BA$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BB$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BC$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BD$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BE$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BF$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BG$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BH$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BI$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BJ$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BK$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BL$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BM$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BN$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BO$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BP$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BQ$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BR$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BS$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BT$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BU$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BV$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BW$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BX$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BY$16+1)","v":-1.6007138734629009E-23},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A93,RevReq!$C$16:$C$140,0),BZ$16+1)","v":-1.6007138734629009E-23}]
[null,null,null,null,null,null,null,null,null,null,null,"Sub-Total Energy Storage",null,null,null,{"$f":"SUM(P92:P93)","v":0},{"$f":"SUM(Q92:Q93)","v":0},0,154.71582586115201,190.92036003529003,0.50060001001200005,0,null,null,{"$f":"SUM(Y92:Y93)","v":334.87778938398526},{"$f":"SUM(Z92:Z93)","v":520.57028568544968},null,{"$f":"SUM(AB92:AB93)","v":0},{"$f":"SUM(AC92:AC93)","v":0},0,0,5.6381709600637784,67.375915399617583,63.981696538846599,60.49302654326668,57.004356547686768,53.515686552106857,50.027016556526938,46.538346560947026,43.049676565367108,39.561006569787196,33.337186042749295,4.8200848483911658E-2,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15,-5.7291781299876733E-15]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Other"]
[{"$f":"MAX($A$18:A96)+1","v":46},"Engineering & Construction","Other",{"$f":"IFERROR(INDEX($P$17:$V$17,MATCH(TRUE,INDEX($P97:$V97<>0,0),0)),YEAR($G97))","v":2017},{"$f":"IF(DATE(D97,1,1)>$G97,DATE(YEAR($G97),1,1),DATE(D97,1,1))","v":"2017-01-01"},{"$f":"E97>G97","v":false},{"$f":"IFERROR(DATE(LEFT(M97,4),RIGHT(M97,2),1),$I$10)","v":"2020-07-01"},{"$f":"IF($N97=\"\",$I$11,$N97)","v":4.2999999999999997E-2},{"$f":"IF($O97=\"\",$I$12,$O97)","v":1},null,null,"Other",202007,4.2999999999999997E-2,1,{"$f":"'E&C'!E126","v":0.18285440000013864},{"$f":"'E&C'!F126","v":0.30037091000005489},{"$f":"'E&C'!G126","v":0.30083996999995388},{"$f":"'E&C'!H126","v":0.12411423001556054},{"$f":"'E&C'!I126","v":2.4014605060074246E-7},{"$f":"'E&C'!J126","v":3.6014330362377223E-7},{"$f":"'E&C'!K126","v":3.6014357388675089E-7},null,null,{"$f":"SUMPRODUCT($AB$13:$BZ$13,$AB97:$BZ97)","v":1.0520927630847603},{"$f":"SUM(AB97:BZ97)","v":1.9724050565813886},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AB$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AC$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AD$16+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AE$16+1)","v":6.430901244659136E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AF$16+1)","v":0.12665005459288481},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AG$16+1)","v":0.12271412196901649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AH$16+1)","v":0.1187781965414792},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AI$16+1)","v":0.1148422440510371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AJ$16+1)","v":0.11090626527808667},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AK$16+1)","v":0.10697028650513621},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AL$16+1)","v":0.10303430773218578},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AM$16+1)","v":9.9098328959235316E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AN$16+1)","v":9.5162350186284869E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AO$16+1)","v":9.1226371413334409E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AP$16+1)","v":8.7290392640383963E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AQ$16+1)","v":8.3354413867433516E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AR$16+1)","v":7.941843509448307E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AS$16+1)","v":7.5482456321532623E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AT$16+1)","v":7.1546477548582177E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AU$16+1)","v":6.761049877563173E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AV$16+1)","v":6.3674520002681284E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AW$16+1)","v":5.9738541229730831E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AX$16+1)","v":5.5802562456780377E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AY$16+1)","v":5.1866583683829931E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),AZ$16+1)","v":4.7930604910879485E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BA$16+1)","v":4.3994626137929038E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BB$16+1)","v":3.1003317549469205E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BC$16+1)","v":4.4651458780032119E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BD$16+1)","v":2.9740795116588982E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BE$16+1)","v":1.2294515617493334E-8},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BF$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BG$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BH$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BI$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BJ$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BK$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BL$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BM$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BN$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BO$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BP$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BQ$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BR$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BS$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BT$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BU$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BV$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BW$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BX$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BY$16+1)","v":3.3569403011604695E-17},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH('Earning Summary w. AFUDC'!$A97,RevReq!$C$16:$C$140,0),BZ$16+1)","v":3.3569403011604695E-17}]
[null,null,null,null,null,null,null,null,null,null,null,"Sub-Total Other",null,null,null,{"$f":"SUM(P97:P97)","v":0.18285440000013864},{"$f":"SUM(Q97:Q97)","v":0.30037091000005489},0.30083996999995388,0.12411423001556054,2.4014605060074246E-7,3.6014330362377223E-7,3.6014357388675089E-7,null,null,{"$f":"SUM(Y97:Y97)","v":1.0520927630847603},{"$f":"SUM(Z97:Z97)","v":1.9724050565813886},null,{"$f":"SUM(AB97:AB97)","v":0},{"$f":"SUM(AC97:AC97)","v":0},0,6.430901244659136E-2,0.12665005459288481,0.12271412196901649,0.1187781965414792,0.1148422440510371,0.11090626527808667,0.10697028650513621,0.10303430773218578,9.9098328959235316E-2,9.5162350186284869E-2,9.1226371413334409E-2,8.7290392640383963E-2,8.3354413867433516E-2,7.941843509448307E-2,7.5482456321532623E-2,7.1546477548582177E-2,6.761049877563173E-2,6.3674520002681284E-2,5.9738541229730831E-2,5.5802562456780377E-2,5.1866583683829931E-2,4.7930604910879485E-2,4.3994626137929038E-2,3.1003317549469205E-2,4.4651458780032119E-8,2.9740795116588982E-8,1.2294515617493334E-8,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total Engineering & Construction",null,null,null,{"$f":"+P64+P81+P89+P94+P98","v":1189.6863130300003},{"$f":"+Q64+Q81+Q89+Q94+Q98","v":968.09465059000001},1402.0562812400001,1216.3762459264692,1275.7121844516296,978.48246378048395,724.75918282960595,null,null,{"$f":"+Y64+Y81+Y89+Y94+Y98","v":8165.2611869427647},17384.937838211237,null,{"$f":"+AB64+AB81+AB89+AB94+AB98","v":0.20941050152881618},87.584713820598992,231.62852901516067,350.9674691626322,390.82363256525753,702.45289532965603,867.19530718679687,924.46771593136486,898.57662213166122,869.47693143057325,840.37724068208877,811.2775499336044,782.17785918511981,753.0016392175188,721.15205510519786,662.26253520134105,636.61386983738305,611.01340532190898,585.4129408064349,559.8124762909606,534.21201177548664,508.6115472600124,483.01108274453844,457.4106182290642,431.81537917976868,406.2567443831532,380.64217135234401,355.00958635722526,329.00218252279979,297.61324986201538,242.68826188625744,189.39073097471282,160.11564850144441,135.2206226489954,85.300828025378806,59.929262009222946,29.074301725195227,6.9114031050203986,4.5279342246103571,1.7094727872006643,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13,5.2678785674359953E-13]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total Earning Projects",null,null,null,{"$f":"+P100+P56+P52+P32+P23+P28","v":1783.9628717600003},1557.9761542599999,2227.8327177300002,1712.6980409649011,1892.4653976185807,1614.8495117880504,1147.626161094063,null,null,{"$f":"+Y100+Y56+Y52+Y32+Y23+Y28","v":13111.041924215393},29687.124943116731,null,{"$f":"+AB100+AB56+AB52+AB32+AB23+AB28","v":0.2329462654926979},93.449962122521342,365.60942742453085,593.47199171323371,768.45442966117889,1126.9909732070505,1350.5394008078586,1402.9940319760015,1379.812306285585,1338.6222021594865,1297.4295953443875,1257.6092323891171,1217.3620337691129,1176.0334580687229,1132.0315182236125,1060.9896425869667,1023.1886214902196,985.43580124195626,947.68298099369338,909.93016074542993,872.17734049716671,834.42452024890326,796.67170000064039,754.57956099681758,712.56668587505476,657.60132695778566,611.06283397149707,566.28635713830181,533.27311505917532,493.65524590615729,432.06009305250046,372.09239726305702,336.14714991188976,304.58195918154189,247.99199968002645,214.22383034808595,174.6612220931587,141.5330326985694,130.81393560672703,122.51697898052396,115.33116781433878,109.85482943535374,104.37849105636869,98.90215267738364,93.425814298398606,87.949475919413572,82.473137540428539,76.996799161443491,71.520460782458443,62.843585806023576,46.657026681385055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y103-SUM(RevReq!K16:K61)","v":0},{"$f":"Z103-SUM(RevReq!L16:L61)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Total BOBJ",null,null,null,{"$f":"+Earning!C20","v":1783.9628717600001},{"$f":"+Earning!D20","v":1557.9761542599999},{"$f":"+Earning!E20","v":2227.8327183599999},{"$f":"+Earning!F20","v":1712.6980409649},{"$f":"+Earning!G20","v":1866.86533936858},{"$f":"+Earning!H20","v":1601.0648650380499},{"$f":"+Earning!I20","v":1147.6261610940601}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P103-P105","v":0},{"$f":"+Q103-Q105","v":0},-6.2999970396049321E-7,0,25.600058250000757,13.784646750000547,2.9558577807620168E-12]

{"sheet":"Infra Summary w.o AFUDC","index":5,"n_rows":138,"n_cols":75,"rows_kept":138,"cut":false,"hidden":false,"merged":[[16,12,16,14],[16,16,16,18]]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 6 of 29"]
[]
["FPL Finance Inputs",null,null,null,null,null,null,null,null,"Source Data",null,null,null,null,null,null,null,null,null,null,null,"Revenue Requirements"]
[]
[null,"Error Check - Juris. Sep. Factor",{"$f":"COUNTA($C$20:$C$133)-COUNT($L$20:$L$133)","v":0}]
[null,"Error Check - Depreciation Rate",{"$f":"COUNTA($C$20:$C$133)-COUNT($K$20:$K$133)","v":0}]
[]
[{"$f":"'Earning Summary w. AFUDC'!$A$15","v":46},"Last Project Identifier from Earning Summary w AFUDC",null,null,null,null,null,null,null,"FPL Capital Expenditures - Infrastructure Only",null,null,"A01-Base, A10-Budgeted Deferred Projects, A17-Storm Capital"]
[0,"Buffer for Additional Items",null,null,null,null,null,null,null,"Excluding Nuclear Fuels",null,null,null,null,null,null,null,null,null,null,null,"Discount Factor",null,null,{"$f":"RevReq!O11","v":1.1989762558247452},{"$f":"RevReq!P11","v":1.1150738050177502},{"$f":"RevReq!Q11","v":1.0370427142291219},{"$f":"RevReq!R11","v":0.96437627044824581},{"$f":"RevReq!S11","v":0.89697989089527419},{"$f":"RevReq!T11","v":0.83421066522871945},{"$f":"RevReq!U11","v":0.77583393010824186},{"$f":"RevReq!V11","v":0.72139890638453352},{"$f":"RevReq!W11","v":0.67091655866404998},{"$f":"RevReq!X11","v":0.62396688531944555},{"$f":"RevReq!Y11","v":0.58030267541839398},{"$f":"RevReq!Z11","v":0.53958675841934678},{"$f":"RevReq!AA11","v":0.50182733554967274},{"$f":"RevReq!AB11","v":0.46671025701703822},{"$f":"RevReq!AC11","v":0.43405061576871667},{"$f":"RevReq!AD11","v":0.40359621741137258},{"$f":"RevReq!AE11","v":0.37535319623998697},{"$f":"RevReq!AF11","v":0.34908657675542465},{"$f":"RevReq!AG11","v":0.32465805351210414},{"$f":"RevReq!AH11","v":0.30187899196402423},{"$f":"RevReq!AI11","v":0.28075398039696531},{"$f":"RevReq!AJ11","v":0.26110726352939834},{"$f":"RevReq!AK11","v":0.24283539265022502},{"$f":"RevReq!AL11","v":0.2257972742502902},{"$f":"RevReq!AM11","v":0.2099963402425464},{"$f":"RevReq!AN11","v":0.19530113045732059},{"$f":"RevReq!AO11","v":0.18163426807273222},{"$f":"RevReq!AP11","v":0.16889021898197104},{"$f":"RevReq!AQ11","v":0.15707155016257057},{"$f":"RevReq!AR11","v":0.14607993298360633},{"$f":"RevReq!AS11","v":0.13585749168712277},{"$f":"RevReq!AT11","v":0.12632528963197387},{"$f":"RevReq!AU11","v":0.11748524684752751},{"$f":"RevReq!AV11","v":0.10926381619259616},{"$f":"RevReq!AW11","v":0.10161770817457064},{"$f":"RevReq!AX11","v":9.4487880333115087E-2},{"$f":"RevReq!AY11","v":8.7875768797967907E-2},{"$f":"RevReq!AZ11","v":8.1726362308156594E-2},{"$f":"RevReq!BA11","v":7.6007281500773974E-2},{"$f":"RevReq!BB11","v":7.0674364221567115E-2},{"$f":"RevReq!BC11","v":6.572868465651456E-2},{"$f":"RevReq!BD11","v":6.1129095878830038E-2},{"$f":"RevReq!BE11","v":5.6851379005845283E-2},{"$f":"RevReq!BF11","v":5.2862501947481849E-2},{"$f":"RevReq!BG11","v":4.9163268165631553E-2},{"$f":"RevReq!BH11","v":4.5722900878340647E-2},{"$f":"RevReq!BI11","v":4.2523285020177382E-2},{"$f":"RevReq!BJ11","v":3.9539713486304875E-2},{"$f":"RevReq!BK11","v":3.6772787244362455E-2},{"$f":"RevReq!BL11","v":3.419948609864136E-2},{"$f":"RevReq!BM11","v":3.1806260472966252E-2}]
[{"$f":"A13+A14+1","v":47},"Project Identifier Starting Number",null,null,null,null,null,null,null,"2017 - 2023"]
[null,null,null,null,null,null,null,null,null,"$ Millions"]
[{"$f":"MAX($A$20:$A$133)","v":117},"Max Project Identifier",null,null,null,null,null,null,null,null,null,null,"Actuals",null,null,"Actual R10","Forecast N11",null,null,null,null,"Period",null,null,{"$f":"RevReq!O$8","v":0},{"$f":"RevReq!P$8","v":1},{"$f":"RevReq!Q$8","v":2},{"$f":"RevReq!R$8","v":3},{"$f":"RevReq!S$8","v":4},{"$f":"RevReq!T$8","v":5},{"$f":"RevReq!U$8","v":6},{"$f":"RevReq!V$8","v":7},{"$f":"RevReq!W$8","v":8},{"$f":"RevReq!X$8","v":9},{"$f":"RevReq!Y$8","v":10},{"$f":"RevReq!Z$8","v":11},{"$f":"RevReq!AA$8","v":12},{"$f":"RevReq!AB$8","v":13},{"$f":"RevReq!AC$8","v":14},{"$f":"RevReq!AD$8","v":15},{"$f":"RevReq!AE$8","v":16},{"$f":"RevReq!AF$8","v":17},{"$f":"RevReq!AG$8","v":18},{"$f":"RevReq!AH$8","v":19},{"$f":"RevReq!AI$8","v":20},{"$f":"RevReq!AJ$8","v":21},{"$f":"RevReq!AK$8","v":22},{"$f":"RevReq!AL$8","v":23},{"$f":"RevReq!AM$8","v":24},{"$f":"RevReq!AN$8","v":25},{"$f":"RevReq!AO$8","v":26},{"$f":"RevReq!AP$8","v":27},{"$f":"RevReq!AQ$8","v":28},{"$f":"RevReq!AR$8","v":29},{"$f":"RevReq!AS$8","v":30},{"$f":"RevReq!AT$8","v":31},{"$f":"RevReq!AU$8","v":32},{"$f":"RevReq!AV$8","v":33},{"$f":"RevReq!AW$8","v":34},{"$f":"RevReq!AX$8","v":35},{"$f":"RevReq!AY$8","v":36},{"$f":"RevReq!AZ$8","v":37},{"$f":"RevReq!BA$8","v":38},{"$f":"RevReq!BB$8","v":39},{"$f":"RevReq!BC$8","v":40},{"$f":"RevReq!BD$8","v":41},{"$f":"RevReq!BE$8","v":42},{"$f":"RevReq!BF$8","v":43},{"$f":"RevReq!BG$8","v":44},{"$f":"RevReq!BH$8","v":45},{"$f":"RevReq!BI$8","v":46},{"$f":"RevReq!BJ$8","v":47},{"$f":"RevReq!BK$8","v":48},{"$f":"RevReq!BL$8","v":49},{"$f":"RevReq!BM$8","v":50}]
["Project Identifier","Business Unit","Project Category","Construction Start Date","In-Service Date","Depreciation Rate","Jurisdictional Separation Factor",null,null,null,"Depreciation Rate","Jurisdictional Separation Factor",2017,2018,2019,2020,2021,2022,2023,null,null,"Year",null,null,{"$f":"RevReq!O$9","v":2017},{"$f":"RevReq!P$9","v":2018},{"$f":"RevReq!Q$9","v":2019},{"$f":"RevReq!R$9","v":2020},{"$f":"RevReq!S$9","v":2021},{"$f":"RevReq!T$9","v":2022},{"$f":"RevReq!U$9","v":2023},{"$f":"RevReq!V$9","v":2024},{"$f":"RevReq!W$9","v":2025},{"$f":"RevReq!X$9","v":2026},{"$f":"RevReq!Y$9","v":2027},{"$f":"RevReq!Z$9","v":2028},{"$f":"RevReq!AA$9","v":2029},{"$f":"RevReq!AB$9","v":2030},{"$f":"RevReq!AC$9","v":2031},{"$f":"RevReq!AD$9","v":2032},{"$f":"RevReq!AE$9","v":2033},{"$f":"RevReq!AF$9","v":2034},{"$f":"RevReq!AG$9","v":2035},{"$f":"RevReq!AH$9","v":2036},{"$f":"RevReq!AI$9","v":2037},{"$f":"RevReq!AJ$9","v":2038},{"$f":"RevReq!AK$9","v":2039},{"$f":"RevReq!AL$9","v":2040},{"$f":"RevReq!AM$9","v":2041},{"$f":"RevReq!AN$9","v":2042},{"$f":"RevReq!AO$9","v":2043},{"$f":"RevReq!AP$9","v":2044},{"$f":"RevReq!AQ$9","v":2045},{"$f":"RevReq!AR$9","v":2046},{"$f":"RevReq!AS$9","v":2047},{"$f":"RevReq!AT$9","v":2048},{"$f":"RevReq!AU$9","v":2049},{"$f":"RevReq!AV$9","v":2050},{"$f":"RevReq!AW$9","v":2051},{"$f":"RevReq!AX$9","v":2052},{"$f":"RevReq!AY$9","v":2053},{"$f":"RevReq!AZ$9","v":2054},{"$f":"RevReq!BA$9","v":2055},{"$f":"RevReq!BB$9","v":2056},{"$f":"RevReq!BC$9","v":2057},{"$f":"RevReq!BD$9","v":2058},{"$f":"RevReq!BE$9","v":2059},{"$f":"RevReq!BF$9","v":2060},{"$f":"RevReq!BG$9","v":2061},{"$f":"RevReq!BH$9","v":2062},{"$f":"RevReq!BI$9","v":2063},{"$f":"RevReq!BJ$9","v":2064},{"$f":"RevReq!BK$9","v":2065},{"$f":"RevReq!BL$9","v":2066},{"$f":"RevReq!BM$9","v":2067}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPVRR","Total"]
[null,null,null,null,null,null,null,null,null,"Power Delivery"]
[null,null,null,null,null,null,null,null,null,"Growth"]
[{"$f":"$A$15","v":47},"Power Delivery","Growth",{"$f":"'Earning Summary w. AFUDC'!$I$9","v":"2020-01-01"},{"$f":"'Earning Summary w. AFUDC'!$I$10","v":"2020-07-01"},{"$f":"IF($K22=\"\",'Earning Summary w. AFUDC'!$I$11,$K22)","v":2.1000000000000001E-2},{"$f":"IF($L22=\"\",'Earning Summary w. AFUDC'!$I$12,$L22)","v":0.90258099999999997},null,null,"New Service",2.1000000000000001E-2,0.90258099999999997,{"$f":"+PD!E68","v":179.89028081000001},{"$f":"+PD!F68","v":223.60516931000001},{"$f":"+PD!G68","v":242.45064551999999},{"$f":"+PD!H68","v":241.250649156012},{"$f":"+PD!I68","v":274.946637538929},{"$f":"+PD!J68","v":280.531034587509},{"$f":"+PD!K68","v":280.79557332525002},null,null,{"$f":"SUMPRODUCT($Y$14:$BW$14,$Y22:$BW22)","v":2107.7715826415442},{"$f":"SUM(Y22:BW22)","v":5816.4206177033921},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),Y$17+1)","v":10.859120443060904},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),Z$17+1)","v":35.025846522582285},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AA$17+1)","v":62.542032200526023},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AB$17+1)","v":90.630173044175223},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AC$17+1)","v":120.16804992893532},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AD$17+1)","v":151.53081448381784},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AE$17+1)","v":182.65879941334859},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AF$17+1)","v":196.2584185054113},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AG$17+1)","v":192.61058377505199},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AH$17+1)","v":188.96274904469269},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AI$17+1)","v":185.31491431433338},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AJ$17+1)","v":181.66707958397407},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AK$17+1)","v":178.01924485361477},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AL$17+1)","v":174.37141012325546},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AM$17+1)","v":170.72357539289615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AN$17+1)","v":167.07574066253684},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AO$17+1)","v":163.42790593217754},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AP$17+1)","v":159.78007120181823},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AQ$17+1)","v":156.13223647145892},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AR$17+1)","v":152.48440174109962},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AS$17+1)","v":148.83656701074031},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AT$17+1)","v":145.188732280381},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AU$17+1)","v":141.54089755002173},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AV$17+1)","v":137.89306281966242},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AW$17+1)","v":134.24522808930311},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AX$17+1)","v":130.5973933589438},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AY$17+1)","v":126.9495586285845},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),AZ$17+1)","v":123.30172389822519},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BA$17+1)","v":119.65388916786588},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BB$17+1)","v":116.00605443750661},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BC$17+1)","v":112.3582197071473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BD$17+1)","v":108.71038497678799},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BE$17+1)","v":105.06255024642869},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BF$17+1)","v":101.41471551606938},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BG$17+1)","v":97.766880785710072},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BH$17+1)","v":94.119046055350779},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BI$17+1)","v":90.471211324991472},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BJ$17+1)","v":86.82337659463218},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BK$17+1)","v":83.175541864272873},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BL$17+1)","v":79.527707133913566},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BM$17+1)","v":75.879872403554259},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BN$17+1)","v":72.232037673194952},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BO$17+1)","v":68.58420294283566},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BP$17+1)","v":64.936368212476353},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BQ$17+1)","v":61.288533482117053},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BR$17+1)","v":57.640698751757753},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BS$17+1)","v":53.992864021398447},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BT$17+1)","v":50.34502929103914},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BU$17+1)","v":43.536935372414582},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BV$17+1)","v":35.869231197448748},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A22,RevReq!$C$16:$C$140,0),BW$17+1)","v":28.228935269849295}]
[{"$f":"MAX($A$20:A22)+1","v":48},"Power Delivery","Growth",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K23=\"\",'Earning Summary w. AFUDC'!$I$11,$K23)","v":2.1000000000000001E-2},{"$f":"IF($L23=\"\",'Earning Summary w. AFUDC'!$I$12,$L23)","v":0.90258099999999997},null,null,"Reserve Equip",2.1000000000000001E-2,0.90258099999999997,{"$f":"+PD!E69","v":98.339766900000001},{"$f":"+PD!F69","v":89.229256669999998},{"$f":"+PD!G69","v":122.18493422},{"$f":"+PD!H69","v":118.565839194464},{"$f":"+PD!I69","v":188.355822209227},{"$f":"+PD!J69","v":125.690932589149},{"$f":"+PD!K69","v":127.20236366948799},null,null,{"$f":"SUMPRODUCT($Y$14:$BW$14,$Y23:$BW23)","v":1063.0459061469855},{"$f":"SUM(Y23:BW23)","v":2935.2999931833237},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),Y$17+1)","v":5.9363038864647253},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),Z$17+1)","v":17.154882288393971},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AA$17+1)","v":29.614379068555792},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AB$17+1)","v":43.621049925299538},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AC$17+1)","v":61.367360265249943},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AD$17+1)","v":79.218968909600591},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AE$17+1)","v":93.046684147743235},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AF$17+1)","v":99.019403309535519},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AG$17+1)","v":97.178904949728292},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AH$17+1)","v":95.33840658992105},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AI$17+1)","v":93.497908230113822},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AJ$17+1)","v":91.657409870306594},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AK$17+1)","v":89.816911510499366},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AL$17+1)","v":87.976413150692139},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AM$17+1)","v":86.135914790884897},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AN$17+1)","v":84.295416431077669},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AO$17+1)","v":82.454918071270441},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AP$17+1)","v":80.614419711463185},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AQ$17+1)","v":78.773921351655972},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AR$17+1)","v":76.93342299184873},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AS$17+1)","v":75.092924632041516},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AT$17+1)","v":73.252426272234274},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AU$17+1)","v":71.411927912427061},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AV$17+1)","v":69.571429552619819},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AW$17+1)","v":67.730931192812591},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AX$17+1)","v":65.890432833005363},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AY$17+1)","v":64.049934473198135},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),AZ$17+1)","v":62.209436113390908},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BA$17+1)","v":60.36893775358368},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BB$17+1)","v":58.528439393776452},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BC$17+1)","v":56.687941033969224},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BD$17+1)","v":54.847442674161996},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BE$17+1)","v":53.006944314354755},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BF$17+1)","v":51.166445954547527},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BG$17+1)","v":49.325947594740299},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BH$17+1)","v":47.485449234933071},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BI$17+1)","v":45.644950875125843},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BJ$17+1)","v":43.804452515318609},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BK$17+1)","v":41.963954155511381},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BL$17+1)","v":40.123455795704146},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BM$17+1)","v":38.282957435896918},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BN$17+1)","v":36.44245907608969},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BO$17+1)","v":34.601960716282463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BP$17+1)","v":32.761462356475235},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BQ$17+1)","v":30.920963996668},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BR$17+1)","v":29.080465636860772},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BS$17+1)","v":27.239967277053545},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BT$17+1)","v":25.399468917246313},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BU$17+1)","v":21.831366650667526},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BV$17+1)","v":18.373218704568483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A23,RevReq!$C$16:$C$140,0),BW$17+1)","v":14.548898687752585}]
[{"$f":"MAX($A$20:A23)+1","v":49},"Power Delivery","Growth",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K24=\"\",'Earning Summary w. AFUDC'!$I$11,$K24)","v":2.1000000000000001E-2},{"$f":"IF($L24=\"\",'Earning Summary w. AFUDC'!$I$12,$L24)","v":0.90258099999999997},null,null,"T&S Expansion",2.1000000000000001E-2,0.90258099999999997,{"$f":"+PD!E70","v":0.90699788000000003},{"$f":"+PD!F70","v":0.80926043999999997},{"$f":"+PD!G70","v":0.97080478000000003},{"$f":"+PD!H70","v":0.85607920527320003},{"$f":"+PD!I70","v":0.885426424308},{"$f":"+PD!J70","v":0.88542642377759995},{"$f":"+PD!K70","v":0.90756208997999999},null,null,7.7520994607817739,21.013750750081996,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),Y$17+1)","v":5.4751147066825795E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),Z$17+1)","v":0.15739363734198886},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AA$17+1)","v":0.26207156123145181},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AB$17+1)","v":0.36769190016371944},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AC$17+1)","v":0.46622499540109236},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AD$17+1)","v":0.56468663844455425},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AE$17+1)","v":0.66261044452308693},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AF$17+1)","v":0.70518778215177635},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AG$17+1)","v":0.69201945736655168},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AH$17+1)","v":0.6788511325813269},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AI$17+1)","v":0.66568280779610223},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AJ$17+1)","v":0.65251448301087744},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AK$17+1)","v":0.63934615822565277},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AL$17+1)","v":0.62617783344042799},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AM$17+1)","v":0.61300950865520343},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AN$17+1)","v":0.59984118386997864},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AO$17+1)","v":0.58667285908475386},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AP$17+1)","v":0.57350453429952908},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AQ$17+1)","v":0.56033620951430452},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AR$17+1)","v":0.54716788472907973},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AS$17+1)","v":0.53399955994385495},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AT$17+1)","v":0.52083123515863039},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AU$17+1)","v":0.50766291037340561},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AV$17+1)","v":0.49449458558818088},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AW$17+1)","v":0.48132626080295615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AX$17+1)","v":0.46815793601773142},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AY$17+1)","v":0.4549896112325067},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),AZ$17+1)","v":0.44182128644728197},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BA$17+1)","v":0.42865296166205724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BB$17+1)","v":0.41548463687683251},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BC$17+1)","v":0.40231631209160779},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BD$17+1)","v":0.38914798730638306},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BE$17+1)","v":0.37597966252115833},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BF$17+1)","v":0.3628113377359336},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BG$17+1)","v":0.34964301295070888},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BH$17+1)","v":0.3364746881654842},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BI$17+1)","v":0.32330636338025948},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BJ$17+1)","v":0.3101380385950348},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BK$17+1)","v":0.29696971380981013},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BL$17+1)","v":0.2838013890245854},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BM$17+1)","v":0.27063306423936073},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BN$17+1)","v":0.25746473945413606},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BO$17+1)","v":0.24429641466891139},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BP$17+1)","v":0.23112808988368672},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0.21795976509846204},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BR$17+1)","v":0.20479144031323737},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BS$17+1)","v":0.19162311552801267},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BT$17+1)","v":0.178454790742788},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BU$17+1)","v":0.14935259576123766},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BV$17+1)","v":0.12150537865097115},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A24,RevReq!$C$16:$C$140,0),BW$17+1)","v":9.2789707158508497E-2}]
[{"$f":"MAX($A$20:A24)+1","v":50},"Power Delivery","Growth","2020-01-01","2020-07-01",{"$f":"IF($K25=\"\",'Earning Summary w. AFUDC'!$I$11,$K25)","v":2.5999999999999999E-2},{"$f":"IF($L25=\"\",'Earning Summary w. AFUDC'!$I$12,$L25)","v":1},null,null,"Distribution Expansion",2.5999999999999999E-2,1,{"$f":"+PD!E71","v":41.609097660000003},{"$f":"+PD!F71","v":56.524374559999998},{"$f":"+PD!G71","v":63.050772270000003},{"$f":"+PD!H71","v":95.159248099170497},{"$f":"+PD!I71","v":147.797587210231},{"$f":"+PD!J71","v":194.259453023015},{"$f":"+PD!K71","v":263.79868644540699},null,null,967.97811622752272,2533.1123509104077,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),Y$17+1)","v":2.6105238568227889},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),Z$17+1)","v":8.7128264702353597},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AA$17+1)","v":16.031784037885895},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AB$17+1)","v":25.617991040549896},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AC$17+1)","v":40.313854907543359},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AD$17+1)","v":60.908856805667483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AE$17+1)","v":88.333499843269863},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AF$17+1)","v":102.97027670435465},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AG$17+1)","v":100.71087679678718},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AH$17+1)","v":98.45147688921972},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AI$17+1)","v":96.192076981652249},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AJ$17+1)","v":93.932677074084779},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AK$17+1)","v":91.673277166517323},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AL$17+1)","v":89.413877258949853},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AM$17+1)","v":87.154477351382397},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AN$17+1)","v":84.895077443814927},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AO$17+1)","v":82.635677536247471},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AP$17+1)","v":80.37627762868},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AQ$17+1)","v":78.116877721112544},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AR$17+1)","v":75.857477813545074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AS$17+1)","v":73.598077905977618},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AT$17+1)","v":71.338677998410162},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AU$17+1)","v":69.079278090842692},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AV$17+1)","v":66.819878183275222},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AW$17+1)","v":64.560478275707766},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AX$17+1)","v":62.301078368140303},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AY$17+1)","v":60.04167846057284},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),AZ$17+1)","v":57.782278553005376},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BA$17+1)","v":55.522878645437906},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BB$17+1)","v":53.263478737870443},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BC$17+1)","v":51.00407883030298},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BD$17+1)","v":48.744678922735517},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BE$17+1)","v":46.485279015168054},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BF$17+1)","v":44.225879107600591},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BG$17+1)","v":41.966479200033127},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BH$17+1)","v":39.707079292465664},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BI$17+1)","v":37.447679384898201},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BJ$17+1)","v":35.188279477330738},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BK$17+1)","v":32.889367336933276},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BL$17+1)","v":29.592679474732812},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BM$17+1)","v":26.046243604297803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BN$17+1)","v":22.463160107297632},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BO$17+1)","v":18.236292446941849},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BP$17+1)","v":12.970333695817255},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BQ$17+1)","v":6.9273164662896392},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BR$17+1)","v":6.8750137367766416E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BS$17+1)","v":6.8750137367766416E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BT$17+1)","v":6.8750137367766416E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BU$17+1)","v":6.8750137367766416E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BV$17+1)","v":6.8750137367766416E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A25,RevReq!$C$16:$C$140,0),BW$17+1)","v":6.8750137367766416E-14}]
[{"$f":"MAX($A$20:A25)+1","v":51},"Power Delivery","Growth","2020-01-01","2020-07-01",{"$f":"IF($K26=\"\",'Earning Summary w. AFUDC'!$I$11,$K26)","v":2.5000000000000001E-2},{"$f":"IF($L26=\"\",'Earning Summary w. AFUDC'!$I$12,$L26)","v":1},null,null,"MP Growth",2.5000000000000001E-2,1,{"$f":"+PD!E72","v":213.58951916999999},{"$f":"+PD!F72","v":270.38965224999998},{"$f":"+PD!G72","v":231.96755135999999},{"$f":"+PD!H72","v":406.35050654487799},{"$f":"+PD!I72","v":683.79567561599231},{"$f":"+PD!J72","v":396.62670173697524},{"$f":"+PD!K72","v":513.82161611732499},null,null,3197.4302313478838,{"$f":"SUM(Y26:BW26)","v":8192.4780440741069},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),Y$17+1)","v":13.29903475620938},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),Z$17+1)","v":43.164640728447928},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AA$17+1)","v":73.564799036723542},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AB$17+1)","v":111.79758613977521},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AC$17+1)","v":177.35901350013879},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AD$17+1)","v":240.94156234197834},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AE$17+1)","v":292.5795887086432},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AF$17+1)","v":318.3748330697274},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AG$17+1)","v":311.52991204312872},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AH$17+1)","v":304.68499101653009},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AI$17+1)","v":297.84006998993141},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AJ$17+1)","v":290.99514896333272},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AK$17+1)","v":284.1502279367341},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AL$17+1)","v":277.30530691013536},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AM$17+1)","v":270.46038588353673},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AN$17+1)","v":263.61546485693805},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AO$17+1)","v":256.77054383033936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AP$17+1)","v":249.92562280374068},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AQ$17+1)","v":243.080701777142},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AR$17+1)","v":236.23578075054337},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AS$17+1)","v":229.39085972394469},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AT$17+1)","v":222.545938697346},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AU$17+1)","v":215.70101767074732},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AV$17+1)","v":208.85609664414869},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AW$17+1)","v":202.01117561755001},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AX$17+1)","v":195.16625459095135},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AY$17+1)","v":188.3213335643527},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),AZ$17+1)","v":181.47641253775402},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BA$17+1)","v":174.63149151115536},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BB$17+1)","v":167.78657048455671},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BC$17+1)","v":160.94164945795802},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BD$17+1)","v":154.09672843135937},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BE$17+1)","v":147.25180740476071},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BF$17+1)","v":140.40688637816203},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BG$17+1)","v":133.56196535156337},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BH$17+1)","v":126.71704432496469},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BI$17+1)","v":119.87212329836603},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BJ$17+1)","v":113.02720227176735},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BK$17+1)","v":106.1822812451687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BL$17+1)","v":99.337360218570041},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BM$17+1)","v":89.95711660445491},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BN$17+1)","v":77.636421639750225},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BO$17+1)","v":65.707323943581059},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BP$17+1)","v":52.797260902820732},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BQ$17+1)","v":35.328157433947695},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BR$17+1)","v":19.347907333752953},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BS$17+1)","v":6.7464417469754174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BT$17+1)","v":3.2083397438290996E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BU$17+1)","v":3.2083397438290996E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BV$17+1)","v":3.2083397438290996E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A26,RevReq!$C$16:$C$140,0),BW$17+1)","v":3.2083397438290996E-13}]
[{"$f":"MAX($A$20:A26)+1","v":52},"Power Delivery","Growth","2020-01-01","2020-07-01",{"$f":"IF($K27=\"\",'Earning Summary w. AFUDC'!$I$11,$K27)","v":2.5000000000000001E-2},{"$f":"IF($L27=\"\",'Earning Summary w. AFUDC'!$I$12,$L27)","v":1},null,null,"Existing Customer Increase",2.5000000000000001E-2,1,{"$f":"+PD!E73","v":6.2688039199999999},{"$f":"+PD!F73","v":7.97919745},{"$f":"+PD!G73","v":9.67656706},{"$f":"+PD!H73","v":9.5296175656076993},{"$f":"+PD!I73","v":7.1955317037677},{"$f":"+PD!J73","v":7.3397642835171997},{"$f":"+PD!K73","v":7.3401288669874996},null,null,68.056576394764932,166.86167626361291,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),Y$17+1)","v":0.39032365228364313},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),Z$17+1)","v":1.2695698630996133},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AA$17+1)","v":2.3430481034545618},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AB$17+1)","v":3.4908186212735868},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AC$17+1)","v":4.4599117317861099},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AD$17+1)","v":5.2715834839940188},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AE$17+1)","v":6.0739460675415726},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AF$17+1)","v":6.400807632513752},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AG$17+1)","v":6.261392550746586},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AH$17+1)","v":6.1219774689794191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AI$17+1)","v":5.982562387212254},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AJ$17+1)","v":5.8431473054450871},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AK$17+1)","v":5.7037322236779211},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AL$17+1)","v":5.5643171419107551},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AM$17+1)","v":5.4249020601435891},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AN$17+1)","v":5.2854869783764222},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AO$17+1)","v":5.1460718966092562},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AP$17+1)","v":5.0066568148420902},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AQ$17+1)","v":4.8672417330749234},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AR$17+1)","v":4.7278266513077574},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AS$17+1)","v":4.5884115695405914},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AT$17+1)","v":4.4489964877734245},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AU$17+1)","v":4.3095814060062585},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AV$17+1)","v":4.1701663242390925},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AW$17+1)","v":4.0307512424719256},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AX$17+1)","v":3.8913361607047592},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AY$17+1)","v":3.7519210789375932},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),AZ$17+1)","v":3.6125059971704268},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BA$17+1)","v":3.4730909154032603},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BB$17+1)","v":3.3336758336360939},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BC$17+1)","v":3.1942607518689279},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BD$17+1)","v":3.0548456701017614},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BE$17+1)","v":2.915430588334595},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BF$17+1)","v":2.7760155065674286},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BG$17+1)","v":2.6366004248002621},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BH$17+1)","v":2.4971853430330961},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BI$17+1)","v":2.3577702612659297},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BJ$17+1)","v":2.2183551794987633},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BK$17+1)","v":2.0789400977315973},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BL$17+1)","v":1.9395250159644308},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BM$17+1)","v":1.72569879156794},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BN$17+1)","v":1.425056746004882},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.1019147939048517},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BP$17+1)","v":0.7826130304364749},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0.51695842672963621},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BR$17+1)","v":0.29836887493332265},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BS$17+1)","v":9.6375376712672017E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BT$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BU$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BV$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A27,RevReq!$C$16:$C$140,0),BW$17+1)","v":-7.1614726424756683E-16}]
[{"$f":"MAX($A$20:A27)+1","v":53},"Power Delivery","Growth","2020-01-01","2020-07-01",{"$f":"IF($K28=\"\",'Earning Summary w. AFUDC'!$I$11,$K28)","v":2.5999999999999999E-2},{"$f":"IF($L28=\"\",'Earning Summary w. AFUDC'!$I$12,$L28)","v":1},null,null,"Other",2.5999999999999999E-2,1,{"$f":"+PD!E74","v":17.78196346},{"$f":"+PD!F74","v":20.50507262},{"$f":"+PD!G74","v":35.63162406},{"$f":"+PD!H74","v":35.169606960639996},{"$f":"+PD!I74","v":36.405532623753302},{"$f":"+PD!J74","v":36.725554759539705},{"$f":"+PD!K74","v":36.725570830278194},null,null,260.24470703996639,643.25283772996249,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),Y$17+1)","v":1.1156271691540713},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),Z$17+1)","v":3.4944284636251473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AA$17+1)","v":6.9429384542984147},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AB$17+1)","v":11.237937098600703},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AC$17+1)","v":15.488722596565111},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AD$17+1)","v":19.743345491699802},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AE$17+1)","v":23.922227048112298},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AF$17+1)","v":25.700734969837406},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AG$17+1)","v":25.126988052695243},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AH$17+1)","v":24.55324113555308},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AI$17+1)","v":23.979494218410917},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AJ$17+1)","v":23.40574730126875},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AK$17+1)","v":22.832000384126587},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AL$17+1)","v":22.258253466984424},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AM$17+1)","v":21.684506549842261},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AN$17+1)","v":21.110759632700098},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AO$17+1)","v":20.537012715557932},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AP$17+1)","v":19.963265798415772},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AQ$17+1)","v":19.389518881273606},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AR$17+1)","v":18.815771964131446},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AS$17+1)","v":18.242025046989284},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AT$17+1)","v":17.668278129847121},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AU$17+1)","v":17.094531212704958},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AV$17+1)","v":16.520784295562795},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AW$17+1)","v":15.947037378420632},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AX$17+1)","v":15.373290461278469},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AY$17+1)","v":14.799543544136306},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),AZ$17+1)","v":14.225796626994139},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BA$17+1)","v":13.652049709851976},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BB$17+1)","v":13.078302792709813},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BC$17+1)","v":12.50455587556765},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BD$17+1)","v":11.930808958425487},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BE$17+1)","v":11.357062041283324},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BF$17+1)","v":10.783315124141161},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BG$17+1)","v":10.209568206998998},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BH$17+1)","v":9.6358212898568354},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BI$17+1)","v":9.0620743727146724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BJ$17+1)","v":8.4883274555725095},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BK$17+1)","v":7.8976946860586601},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BL$17+1)","v":6.8841219496771986},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BM$17+1)","v":5.8384101966921129},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BN$17+1)","v":4.4892890149112699},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BO$17+1)","v":3.2432889299346823},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BP$17+1)","v":2.0599307033845715},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0.96440833339451371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BR$17+1)","v":2.5781301512912404E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BS$17+1)","v":2.5781301512912404E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BT$17+1)","v":2.5781301512912404E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BU$17+1)","v":2.5781301512912404E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BV$17+1)","v":2.5781301512912404E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A28,RevReq!$C$16:$C$140,0),BW$17+1)","v":2.5781301512912404E-14}]
[null,null,null,null,null,null,null,null,null,"Total Growth",null,null,{"$f":"SUM(M22:M28)","v":558.38642980000009},669.04198329999997,705.93289927000001,906.88154672604537,1339.3822133262083,1042.0588674034827,1230.5915013447157,null,null,{"$f":"SUM(V22:V28)","v":7672.2792192594497},{"$f":"SUM(W22:W28)","v":20308.439270614886},null,{"$f":"SUM(Y22:Y28)","v":34.265684911062337},{"$f":"SUM(Z22:Z28)","v":108.9795879737263},{"$f":"SUM(AA22:AA28)","v":191.3010524626757},286.76324776983785,419.62313792561974,558.17981815520261,687.27735567318177,749.42966197353189,734.11067762550454,718.79169327747729,703.47270892945005,688.15372458142281,672.83474023339568,657.51575588536855,642.19677153734119,626.87778718931395,611.55880284128671,596.23981849325958,580.92083414523233,565.60184979720509,550.28286544917785,534.96388110115049,519.64489675312336,504.32591240509623,489.00692805706899,473.6879437090418,458.36895936101462,443.04997501298737,427.73099066496013,412.41200631693295,397.0930219689057,381.77403762087852,366.45505327285127,351.13606892482403,335.81708457679684,320.4981002287696,305.17911588074247,289.86013153271517,274.48474909948635,257.6886509775868,238.0009321007033,214.94588899670276,191.7192801881495,166.53909699129429,136.16429790424502,106.57223203761814,88.267271537668208,75.922952999028666,65.517654618843778,54.36395528066862,42.870623664760807]
[null,null,null,null,null,null,null,null,null,"Reliability"]
[{"$f":"MAX($A$20:A30)+1","v":54},"Power Delivery","Reliability",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K31=\"\",'Earning Summary w. AFUDC'!$I$11,$K31)","v":2.1000000000000001E-2},{"$f":"IF($L31=\"\",'Earning Summary w. AFUDC'!$I$12,$L31)","v":0.90258099999999997},null,null,"T&S Planned Reliability",2.1000000000000001E-2,0.90258099999999997,{"$f":"+PD!E77","v":64.097473199999996},{"$f":"+PD!F77","v":69.846265250000002},{"$f":"+PD!G77","v":132.97179001000001},{"$f":"+PD!H77","v":148.868024374237},{"$f":"+PD!I77","v":187.95651409753901},{"$f":"+PD!J77","v":227.51587693094601},{"$f":"+PD!K77","v":236.413554927685},null,null,{"$f":"SUMPRODUCT($Y$14:$BW$14,$Y31:$BW31)","v":1250.87645461642},{"$f":"SUM(Y31:BW31)","v":3595.3727311745924},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),Y$17+1)","v":3.8692595199727746},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),Z$17+1)","v":11.886972580953074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AA$17+1)","v":23.920550230351687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AB$17+1)","v":40.509656831652826},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AC$17+1)","v":60.119663623668409},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AD$17+1)","v":84.120811750321366},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AE$17+1)","v":110.60739392622489},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AF$17+1)","v":122.8689568019963},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AG$17+1)","v":120.60916585682689},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AH$17+1)","v":118.34937491165748},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AI$17+1)","v":116.08958396648808},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AJ$17+1)","v":113.82979302131866},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AK$17+1)","v":111.57000207614927},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AL$17+1)","v":109.31021113097984},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AM$17+1)","v":107.05042018581044},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AN$17+1)","v":104.79062924064102},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AO$17+1)","v":102.53083829547163},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AP$17+1)","v":100.2710473503022},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AQ$17+1)","v":98.011256405132812},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AR$17+1)","v":95.751465459963384},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AS$17+1)","v":93.491674514793985},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AT$17+1)","v":91.231883569624571},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AU$17+1)","v":88.972092624455172},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AV$17+1)","v":86.712301679285744},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AW$17+1)","v":84.452510734116345},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AX$17+1)","v":82.192719788946931},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AY$17+1)","v":79.932928843777518},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),AZ$17+1)","v":77.673137898608104},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BA$17+1)","v":75.413346953438705},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BB$17+1)","v":73.153556008269291},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BC$17+1)","v":70.893765063099892},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BD$17+1)","v":68.633974117930478},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BE$17+1)","v":66.374183172761064},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BF$17+1)","v":64.114392227591651},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BG$17+1)","v":61.854601282422244},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BH$17+1)","v":59.594810337252831},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BI$17+1)","v":57.335019392083424},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BJ$17+1)","v":55.075228446914011},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BK$17+1)","v":52.815437501744604},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BL$17+1)","v":50.555646556575198},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BM$17+1)","v":48.295855611405784},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BN$17+1)","v":46.036064666236371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BO$17+1)","v":43.776273721066964},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BP$17+1)","v":41.516482775897558},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BQ$17+1)","v":39.256691830728144},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BR$17+1)","v":36.996900885558738},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BS$17+1)","v":34.737109940389324},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BT$17+1)","v":32.477318995219917},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BU$17+1)","v":29.09148261995395},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BV$17+1)","v":25.57200051499732},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A31,RevReq!$C$16:$C$140,0),BW$17+1)","v":21.076285733563431}]
[{"$f":"MAX($A$20:A31)+1","v":55},"Power Delivery","Reliability","2020-01-01","2020-07-01",{"$f":"IF($K32=\"\",'Earning Summary w. AFUDC'!$I$11,$K32)","v":2.5999999999999999E-2},{"$f":"IF($L32=\"\",'Earning Summary w. AFUDC'!$I$12,$L32)","v":1},null,null,"Distribution Automation",2.5999999999999999E-2,1,{"$f":"+PD!E78","v":214.76157065000001},{"$f":"+PD!F78","v":174.65297142},{"$f":"+PD!G78","v":181.32815407999999},{"$f":"+PD!H78","v":214.35518183351999},{"$f":"+PD!I78","v":205.366665827345},{"$f":"+PD!J78","v":194.075626466747},{"$f":"+PD!K78","v":194.11216213557501},null,null,1690.7016914791488,4050.4342532494047,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),Y$17+1)","v":13.473981298313925},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),Z$17+1)","v":37.62416799271702},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AA$17+1)","v":59.166535033001196},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AB$17+1)","v":82.733363557256439},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AC$17+1)","v":107.28990477588135},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AD$17+1)","v":130.02417954667408},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AE$17+1)","v":151.5289842709181},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AF$17+1)","v":160.34900386505237},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AG$17+1)","v":156.7362344692888},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AH$17+1)","v":153.12346507352527},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AI$17+1)","v":149.5106956777617},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AJ$17+1)","v":145.89792628199814},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AK$17+1)","v":142.28515688623457},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AL$17+1)","v":138.67238749047104},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AM$17+1)","v":135.05961809470747},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AN$17+1)","v":131.44684869894394},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AO$17+1)","v":127.83407930318037},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AP$17+1)","v":124.22130990741681},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AQ$17+1)","v":120.60854051165327},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AR$17+1)","v":116.99577111588971},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AS$17+1)","v":113.38300172012615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AT$17+1)","v":109.77023232436258},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AU$17+1)","v":106.15746292859905},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AV$17+1)","v":102.54469353283548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AW$17+1)","v":98.931924137071917},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AX$17+1)","v":95.319154741308367},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AY$17+1)","v":91.706385345544817},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),AZ$17+1)","v":88.093615949781253},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BA$17+1)","v":84.480846554017688},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BB$17+1)","v":80.868077158254124},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BC$17+1)","v":77.255307762490574},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BD$17+1)","v":73.642538366727024},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BE$17+1)","v":70.02976897096346},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BF$17+1)","v":66.41699957519991},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BG$17+1)","v":62.80423017943636},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BH$17+1)","v":59.191460783672817},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BI$17+1)","v":55.578691387909274},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BJ$17+1)","v":51.965921992145724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BK$17+1)","v":48.149213802712687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BL$17+1)","v":39.293768676599768},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BM$17+1)","v":31.942910443598564},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BN$17+1)","v":24.860572069269757},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BO$17+1)","v":17.481203586582808},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BP$17+1)","v":10.886759286764519},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BQ$17+1)","v":5.097358122543759},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BR$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BS$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BT$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BU$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BV$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A32,RevReq!$C$16:$C$140,0),BW$17+1)","v":1.1458356227961068E-13}]
[{"$f":"MAX($A$20:A32)+1","v":56},"Power Delivery","Reliability","2020-01-01","2020-07-01",{"$f":"IF($K33=\"\",'Earning Summary w. AFUDC'!$I$11,$K33)","v":2.5999999999999999E-2},{"$f":"IF($L33=\"\",'Earning Summary w. AFUDC'!$I$12,$L33)","v":1},null,null,"Cable Rehab",2.5999999999999999E-2,1,{"$f":"+PD!E79","v":40.262264930000001},{"$f":"+PD!F79","v":36.742076240000003},{"$f":"+PD!G79","v":42.92934305},{"$f":"+PD!H79","v":36.787342910154898},{"$f":"+PD!I79","v":63.8048892859902},{"$f":"+PD!J79","v":67.587293264898193},{"$f":"+PD!K79","v":69.137147730265994},null,null,423.37394831432806,1049.5895525099522,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),Y$17+1)","v":2.5260245725185593},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),Z$17+1)","v":7.3044659032543802},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AA$17+1)","v":12.149342488585662},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AB$17+1)","v":16.89266927738116},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AC$17+1)","v":22.841263214457001},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AD$17+1)","v":30.590421769436229},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AE$17+1)","v":38.501965126049441},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AF$17+1)","v":41.993988202418208},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AG$17+1)","v":41.057810801099052},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AH$17+1)","v":40.121633399779896},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AI$17+1)","v":39.185455998460732},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AJ$17+1)","v":38.249278597141583},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AK$17+1)","v":37.313101195822426},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AL$17+1)","v":36.37692379450327},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AM$17+1)","v":35.440746393184114},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AN$17+1)","v":34.504568991864957},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AO$17+1)","v":33.568391590545801},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AP$17+1)","v":32.632214189226644},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AQ$17+1)","v":31.696036787907488},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AR$17+1)","v":30.759859386588332},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AS$17+1)","v":29.823681985269182},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AT$17+1)","v":28.887504583950026},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AU$17+1)","v":27.95132718263087},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AV$17+1)","v":27.015149781311713},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AW$17+1)","v":26.078972379992557},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AX$17+1)","v":25.1427949786734},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AY$17+1)","v":24.206617577354244},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),AZ$17+1)","v":23.270440176035088},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BA$17+1)","v":22.334262774715931},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BB$17+1)","v":21.398085373396775},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BC$17+1)","v":20.461907972077618},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BD$17+1)","v":19.525730570758462},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BE$17+1)","v":18.589553169439313},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BF$17+1)","v":17.653375768120156},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BG$17+1)","v":16.717198366801007},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BH$17+1)","v":15.781020965481853},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BI$17+1)","v":14.844843564162698},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BJ$17+1)","v":13.908666162843545},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BK$17+1)","v":12.934255488619122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BL$17+1)","v":11.011413766763681},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BM$17+1)","v":9.2714191451714356},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BN$17+1)","v":7.4872769284270433},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BO$17+1)","v":5.9351682836949973},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BP$17+1)","v":3.8371920921325193},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BQ$17+1)","v":1.8155317919040839},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BR$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BS$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BT$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BU$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BV$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A33,RevReq!$C$16:$C$140,0),BW$17+1)","v":2.864589056990267E-14}]
[{"$f":"MAX($A$20:A33)+1","v":57},"Power Delivery","Reliability","2020-01-01","2020-07-01",{"$f":"IF($K34=\"\",'Earning Summary w. AFUDC'!$I$11,$K34)","v":2.5000000000000001E-2},{"$f":"IF($L34=\"\",'Earning Summary w. AFUDC'!$I$12,$L34)","v":1},null,null,"Overhead to Underground",2.5000000000000001E-2,1,{"$f":"+PD!E80","v":3.9970595800000002},{"$f":"+PD!F80","v":2.0038083900000001},{"$f":"+PD!G80","v":11.843925949999999},{"$f":"+PD!H80","v":5.4357901628574004},{"$f":"+PD!I80","v":7.7132777758428999},{"$f":"+PD!J80","v":7.7046714595193997},{"$f":"+PD!K80","v":7.6991304912351},null,null,55.381168429247907,139.92493059397651,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),Y$17+1)","v":0.24887473169856697},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),Z$17+1)","v":0.6174797645456368},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AA$17+1)","v":1.4671053951796318},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AB$17+1)","v":2.5129752955567457},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AC$17+1)","v":3.2798826273105712},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AD$17+1)","v":4.1714946344672779},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AE$17+1)","v":5.0428013174602224},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AF$17+1)","v":5.4149742124183371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AG$17+1)","v":5.2980651289376857},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AH$17+1)","v":5.1811560454570333},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AI$17+1)","v":5.064246961976381},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AJ$17+1)","v":4.9473378784957287},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AK$17+1)","v":4.8304287950150764},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AL$17+1)","v":4.7135197115344241},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AM$17+1)","v":4.5966106280537726},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AN$17+1)","v":4.4797015445731203},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AO$17+1)","v":4.362792461092468},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AP$17+1)","v":4.2458833776118166},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AQ$17+1)","v":4.1289742941311642},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AR$17+1)","v":4.0120652106505119},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AS$17+1)","v":3.8951561271698605},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AT$17+1)","v":3.7782470436892082},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AU$17+1)","v":3.6613379602085567},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AV$17+1)","v":3.5444288767279044},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AW$17+1)","v":3.4275197932472521},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AX$17+1)","v":3.3106107097666007},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AY$17+1)","v":3.1937016262859483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),AZ$17+1)","v":3.0767925428052969},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BA$17+1)","v":2.9598834593246446},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BB$17+1)","v":2.8429743758439927},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BC$17+1)","v":2.7260652923633408},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BD$17+1)","v":2.6091562088826885},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BE$17+1)","v":2.4922471254020371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BF$17+1)","v":2.3753380419213848},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BG$17+1)","v":2.2584289584407329},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BH$17+1)","v":2.141519874960081},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BI$17+1)","v":2.0246107914794287},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BJ$17+1)","v":1.9077017079987768},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BK$17+1)","v":1.7907926245181249},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BL$17+1)","v":1.6738835410374731},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BM$17+1)","v":1.5095290797302183},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BN$17+1)","v":1.3264250060038842},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.0577383286445015},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BP$17+1)","v":0.76575998761925834},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0.54458274648260252},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BR$17+1)","v":0.31303970442109458},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BS$17+1)","v":0.10108904283548166},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BT$17+1)","v":6.4453253782281011E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BU$17+1)","v":6.4453253782281011E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BV$17+1)","v":6.4453253782281011E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A34,RevReq!$C$16:$C$140,0),BW$17+1)","v":6.4453253782281011E-15}]
[{"$f":"MAX($A$20:A34)+1","v":58},"Power Delivery","Reliability","2020-01-01","2020-07-01",{"$f":"IF($K35=\"\",'Earning Summary w. AFUDC'!$I$11,$K35)","v":2.5000000000000001E-2},{"$f":"IF($L35=\"\",'Earning Summary w. AFUDC'!$I$12,$L35)","v":1},null,null,"MP Reliability",2.5000000000000001E-2,1,{"$f":"+PD!E81","v":13.667500820000001},{"$f":"+PD!F81","v":1.0141818300000001},{"$f":"+PD!G81","v":0},{"$f":"+PD!H81","v":0},{"$f":"+PD!I81","v":24.682902317268251},{"$f":"+PD!J81","v":22.699996088804966},{"$f":"+PD!K81","v":134.69999604150803},null,null,205.87212601262368,593.39776043038057,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),Y$17+1)","v":0.85099947386009289},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),Z$17+1)","v":1.7479272934653804},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AA$17+1)","v":1.7753587805151214},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AB$17+1)","v":1.7383650631242142},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AC$17+1)","v":3.2382387776048311},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AD$17+1)","v":6.1204183594209427},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AE$17+1)","v":15.793056395602491},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AF$17+1)","v":23.853989683560997},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AG$17+1)","v":23.358198204394998},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AH$17+1)","v":22.862406725229},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AI$17+1)","v":22.366615246063002},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AJ$17+1)","v":21.870823766897001},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AK$17+1)","v":21.375032287731003},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AL$17+1)","v":20.879240808565008},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AM$17+1)","v":20.383449329399006},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AN$17+1)","v":19.887657850233005},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AO$17+1)","v":19.39186637106701},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AP$17+1)","v":18.896074891901009},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AQ$17+1)","v":18.400283412735011},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AR$17+1)","v":17.904491933569012},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AS$17+1)","v":17.408700454403011},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AT$17+1)","v":16.912908975237016},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AU$17+1)","v":16.417117496071015},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AV$17+1)","v":15.921326016905017},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AW$17+1)","v":15.425534537739019},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AX$17+1)","v":14.92974305857302},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AY$17+1)","v":14.433951579407022},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),AZ$17+1)","v":13.938160100241024},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BA$17+1)","v":13.442368621075026},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BB$17+1)","v":12.946577141909028},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BC$17+1)","v":12.45078566274303},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BD$17+1)","v":11.954994183577032},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BE$17+1)","v":11.459202704411034},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BF$17+1)","v":10.963411225245034},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BG$17+1)","v":10.467619746079036},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BH$17+1)","v":9.9718282669130378},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BI$17+1)","v":9.4760367877470397},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BJ$17+1)","v":8.9802453085810399},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BK$17+1)","v":8.4844538294150436},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BL$17+1)","v":7.9886623502490437},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BM$17+1)","v":7.330636676828103},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BN$17+1)","v":6.6777917258749664},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BO$17+1)","v":6.205677827872214},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BP$17+1)","v":5.7468800660971207},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BQ$17+1)","v":4.995094520962561},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BR$17+1)","v":4.004955419822382},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BS$17+1)","v":1.7686014914645378},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BT$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BU$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BV$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A35,RevReq!$C$16:$C$140,0),BW$17+1)","v":2.2916712455922139E-14}]
[{"$f":"MAX($A$20:A35)+1","v":59},"Power Delivery","Reliability","2020-01-01","2020-07-01",{"$f":"IF($K36=\"\",'Earning Summary w. AFUDC'!$I$11,$K36)","v":2.5999999999999999E-2},{"$f":"IF($L36=\"\",'Earning Summary w. AFUDC'!$I$12,$L36)","v":1},null,null,"Other Reliability",2.5999999999999999E-2,1,{"$f":"+PD!E82","v":87.905651809999995},{"$f":"+PD!F82","v":98.059020169999997},{"$f":"+PD!G82","v":114.37084736000001},{"$f":"+PD!H82","v":163.61261961261903},{"$f":"+PD!I82","v":166.0944320230661},{"$f":"+PD!J82","v":117.24903326866799},{"$f":"+PD!K82","v":110.1600263056857},null,null,1036.0084898718098,2519.1640946961693,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),Y$17+1)","v":5.5151352493800347},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),Z$17+1)","v":17.067241801823215},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AA$17+1)","v":30.036094099453123},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AB$17+1)","v":46.839393418246402},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AC$17+1)","v":66.523563047349157},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AD$17+1)","v":82.866915759076448},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AE$17+1)","v":95.329733533739073},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AF$17+1)","v":100.13847049475328},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AG$17+1)","v":97.891511681158562},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AH$17+1)","v":95.644552867563817},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AI$17+1)","v":93.397594053969101},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AJ$17+1)","v":91.150635240374385},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AK$17+1)","v":88.90367642677964},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AL$17+1)","v":86.656717613184924},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AM$17+1)","v":84.409758799590193},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AN$17+1)","v":82.162799985995463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AO$17+1)","v":79.915841172400732},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AP$17+1)","v":77.668882358806002},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AQ$17+1)","v":75.421923545211271},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AR$17+1)","v":73.174964731616541},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AS$17+1)","v":70.92800591802181},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AT$17+1)","v":68.68104710442708},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AU$17+1)","v":66.434088290832349},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AV$17+1)","v":64.187129477237619},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AW$17+1)","v":61.940170663642888},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AX$17+1)","v":59.693211850048158},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AY$17+1)","v":57.446253036453427},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),AZ$17+1)","v":55.199294222858697},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BA$17+1)","v":52.952335409263966},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BB$17+1)","v":50.705376595669236},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BC$17+1)","v":48.458417782074505},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BD$17+1)","v":46.211458968479775},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BE$17+1)","v":43.964500154885044},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BF$17+1)","v":41.717541341290314},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BG$17+1)","v":39.470582527695584},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BH$17+1)","v":37.223623714100853},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BI$17+1)","v":34.97666490050613},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BJ$17+1)","v":32.729706086911399},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BK$17+1)","v":30.399271572647301},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BL$17+1)","v":25.98116274831186},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BM$17+1)","v":21.537902535566548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BN$17+1)","v":16.919245482273091},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BO$17+1)","v":11.433897830844758},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BP$17+1)","v":6.3650137783514467},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BQ$17+1)","v":2.8927868233043275},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BR$17+1)","v":-2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BS$17+1)","v":-2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BT$17+1)","v":-2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BU$17+1)","v":-2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BV$17+1)","v":-2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A36,RevReq!$C$16:$C$140,0),BW$17+1)","v":-2.2916712455922139E-14}]
[null,null,null,null,null,null,null,null,null,"Total Reliability",null,null,{"$f":"SUM(M31:M36)","v":424.69152099000001},{"$f":"SUM(N31:N36)","v":382.31832330000003},483.44406044999999,569.05895889338831,655.61868132705149,636.83249747958359,752.22201763195494,null,null,{"$f":"SUM(V31:V36)","v":4662.2138787235781},{"$f":"SUM(W31:W36)","v":11947.883322654474},null,{"$f":"SUM(Y31:Y36)","v":26.484274845743951},{"$f":"SUM(Z31:Z36)","v":76.248255336758703},{"$f":"SUM(AA31:AA36)","v":128.51498602708642},191.22642344321778,263.29251606627133,337.89424181939637,416.80393456999423,454.61938326019947,444.95098614170604,435.28258902321249,425.61419190471901,415.94579478622552,406.27739766773198,396.60900054923849,386.940603430745,377.27220631225146,367.60380919375802,357.93541207526442,348.26701495677099,338.59861783827751,328.93022071978402,319.26182360129047,309.59342648279699,299.9250293643035,290.25663224581001,280.58823512731647,270.91983800882298,261.25144089032949,251.583043771836,241.91464665334246,232.24624953484891,222.57785241635548,212.90945529786194,203.24105817936848,193.57266106087496,183.90426394238145,174.23586682388799,164.5674697053945,154.57342481965688,136.50453763953703,119.88825349230065,103.30737587808511,85.88995957870624,69.118087986862406,54.60204583592548,41.314896009802332,36.606800474689464,32.477318995220067,29.0914826199541,25.57200051499747,21.07628573356358]
[null,null,null,null,null,null,null,null,null,"Regulatory"]
[{"$f":"MAX($A$20:A38)+1","v":60},"Power Delivery","Regulatory",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K39=\"\",'Earning Summary w. AFUDC'!$I$11,$K39)","v":2.5999999999999999E-2},{"$f":"IF($L39=\"\",'Earning Summary w. AFUDC'!$I$12,$L39)","v":1},null,null,"Feeder Hardening",2.5999999999999999E-2,1,{"$f":"+PD!E85","v":567.3444379},{"$f":"+PD!F85","v":497.04877293999999},{"$f":"+PD!G85","v":583.35135606999995},{"$f":"+PD!H85","v":666.73325324848724},{"$f":"+PD!I85","v":96.282001084277795},{"$f":"+PD!J85","v":97.849148610920295},{"$f":"+PD!K85","v":84.498670710176796},null,null,{"$f":"SUMPRODUCT($Y$14:$BW$14,$Y39:$BW39)","v":3417.4628578437009},{"$f":"SUM(Y39:BW39)","v":7618.4631634560355},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),Y$17+1)","v":35.594768295046585},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),Z$17+1)","v":101.6306418156211},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AA$17+1)","v":167.27615204850122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AB$17+1)","v":242.15194187699245},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AC$17+1)","v":284.83143411181209},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AD$17+1)","v":290.81981673546119},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AE$17+1)","v":295.81456086020052},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AF$17+1)","v":294.43140018283503},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AG$17+1)","v":287.63614099856221},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AH$17+1)","v":280.8408818142895},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AI$17+1)","v":274.04562263001674},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AJ$17+1)","v":267.25036344574403},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AK$17+1)","v":260.45510426147126},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AL$17+1)","v":253.6598450771985},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AM$17+1)","v":246.86458589292579},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AN$17+1)","v":240.06932670865302},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AO$17+1)","v":233.27406752438026},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AP$17+1)","v":226.47880834010749},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AQ$17+1)","v":219.68354915583473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AR$17+1)","v":212.88828997156202},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AS$17+1)","v":206.09303078728925},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AT$17+1)","v":199.29777160301654},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AU$17+1)","v":192.50251241874378},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AV$17+1)","v":185.70725323447104},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AW$17+1)","v":178.9119940501983},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AX$17+1)","v":172.11673486592554},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AY$17+1)","v":165.32147568165283},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),AZ$17+1)","v":158.52621649738006},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BA$17+1)","v":151.73095731310733},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BB$17+1)","v":144.93569812883459},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BC$17+1)","v":138.14043894456182},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BD$17+1)","v":131.34517976028911},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BE$17+1)","v":124.54992057601636},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BF$17+1)","v":117.75466139174361},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BG$17+1)","v":110.95940220747087},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BH$17+1)","v":104.16414302319814},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BI$17+1)","v":97.368883838925385},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BJ$17+1)","v":90.573624654652647},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BK$17+1)","v":83.239612005734273},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BL$17+1)","v":62.560697845444381},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BM$17+1)","v":44.948304819643567},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BN$17+1)","v":26.519115026205764},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BO$17+1)","v":8.1892118232554409},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BP$17+1)","v":5.0900979826017441},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BQ$17+1)","v":2.2189232284574443},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BR$17+1)","v":3.2083397438290996E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BS$17+1)","v":3.2083397438290996E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BT$17+1)","v":3.2083397438290996E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BU$17+1)","v":3.2083397438290996E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BV$17+1)","v":3.2083397438290996E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A39,RevReq!$C$16:$C$140,0),BW$17+1)","v":3.2083397438290996E-13}]
[{"$f":"MAX($A$20:A39)+1","v":61},"Power Delivery","Regulatory","2020-01-01","2020-07-01",{"$f":"IF($K40=\"\",'Earning Summary w. AFUDC'!$I$11,$K40)","v":2.5999999999999999E-2},{"$f":"IF($L40=\"\",'Earning Summary w. AFUDC'!$I$12,$L40)","v":1},null,null,"Pole Program",2.5999999999999999E-2,1,{"$f":"+PD!E86","v":48.01990327},{"$f":"+PD!F86","v":45.570575699999999},{"$f":"+PD!G86","v":55.550257350000003},{"$f":"+PD!H86","v":46.993202760057201},{"$f":"+PD!I86","v":21.548520980139401},{"$f":"+PD!J86","v":21.5486579971484},{"$f":"+PD!K86","v":22.003316526180701},null,null,334.30910283648609,767.49799575157306,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),Y$17+1)","v":3.0127330352844188},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),Z$17+1)","v":8.8216118457228294},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AA$17+1)","v":14.980312176369878},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AB$17+1)","v":21.095773097846802},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AC$17+1)","v":24.943632378708326},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AD$17+1)","v":27.105312769551933},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AE$17+1)","v":29.23905844483815},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AF$17+1)","v":29.96379318799114},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AG$17+1)","v":29.279226275656562},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AH$17+1)","v":28.594659363321984},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AI$17+1)","v":27.910092450987406},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AJ$17+1)","v":27.225525538652832},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AK$17+1)","v":26.540958626318254},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AL$17+1)","v":25.856391713983676},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AM$17+1)","v":25.171824801649098},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AN$17+1)","v":24.48725788931452},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AO$17+1)","v":23.802690976979942},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AP$17+1)","v":23.118124064645365},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AQ$17+1)","v":22.433557152310787},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AR$17+1)","v":21.748990239976209},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AS$17+1)","v":21.064423327641631},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AT$17+1)","v":20.379856415307053},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AU$17+1)","v":19.695289502972475},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AV$17+1)","v":19.010722590637897},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AW$17+1)","v":18.326155678303319},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AX$17+1)","v":17.641588765968741},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AY$17+1)","v":16.957021853634163},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),AZ$17+1)","v":16.272454941299586},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BA$17+1)","v":15.587888028965008},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BB$17+1)","v":14.90332111663043},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BC$17+1)","v":14.218754204295852},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BD$17+1)","v":13.534187291961274},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BE$17+1)","v":12.849620379626696},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BF$17+1)","v":12.165053467292118},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BG$17+1)","v":11.48048655495754},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BH$17+1)","v":10.795919642622962},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BI$17+1)","v":10.111352730288385},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BJ$17+1)","v":9.4267858179538067},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BK$17+1)","v":8.6966189357765344},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BL$17+1)","v":6.8336185696039928},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BM$17+1)","v":5.1448784956217395},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BN$17+1)","v":3.3477691007932493},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.9226752321060347},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.222223074693525},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0.57780400250907438},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BR$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BS$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BT$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BU$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BV$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A40,RevReq!$C$16:$C$140,0),BW$17+1)","v":0}]
[{"$f":"MAX($A$20:A40)+1","v":62},"Power Delivery","Regulatory","2020-01-01","2020-07-01",{"$f":"IF($K41=\"\",'Earning Summary w. AFUDC'!$I$11,$K41)","v":2.5999999999999999E-2},{"$f":"IF($L41=\"\",'Earning Summary w. AFUDC'!$I$12,$L41)","v":1},null,null,"Lateral Hardening",2.5999999999999999E-2,1,{"$f":"+PD!E87","v":2.1058307599999999},{"$f":"+PD!F87","v":12.717920469999999},{"$f":"+PD!G87","v":62.019328950000002},{"$f":"+PD!H87","v":127.003946554322},{"$f":"+PD!I87","v":5.7586741403661001},{"$f":"+PD!J87","v":10.4336221663508},{"$f":"+PD!K87","v":14.417621813599601},null,null,287.58828962538661,688.82663019846837,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),Y$17+1)","v":0.13211825650081313},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),Z$17+1)","v":1.0593902162262756},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AA$17+1)","v":5.7261676363788965},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AB$17+1)","v":17.465240599787872},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AC$17+1)","v":25.426893404139953},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AD$17+1)","v":25.901057958202706},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AE$17+1)","v":26.897262432014042},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AF$17+1)","v":27.20630776580856},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AG$17+1)","v":26.591911478158281},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AH$17+1)","v":25.977515190508001},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AI$17+1)","v":25.363118902857721},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AJ$17+1)","v":24.748722615207441},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AK$17+1)","v":24.134326327557162},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AL$17+1)","v":23.519930039906882},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AM$17+1)","v":22.905533752256602},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AN$17+1)","v":22.291137464606322},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AO$17+1)","v":21.676741176956043},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AP$17+1)","v":21.062344889305763},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AQ$17+1)","v":20.447948601655483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AR$17+1)","v":19.833552314005203},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AS$17+1)","v":19.219156026354923},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AT$17+1)","v":18.604759738704644},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AU$17+1)","v":17.990363451054364},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AV$17+1)","v":17.375967163404084},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AW$17+1)","v":16.761570875753804},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AX$17+1)","v":16.147174588103525},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AY$17+1)","v":15.532778300453245},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),AZ$17+1)","v":14.918382012802965},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BA$17+1)","v":14.303985725152684},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BB$17+1)","v":13.689589437502402},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BC$17+1)","v":13.075193149852122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BD$17+1)","v":12.460796862201841},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BE$17+1)","v":11.846400574551559},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BF$17+1)","v":11.232004286901279},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BG$17+1)","v":10.617607999250998},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BH$17+1)","v":10.003211711600716},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BI$17+1)","v":9.3888154239504349},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BJ$17+1)","v":8.7744191363001534},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BK$17+1)","v":8.1580231399330536},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BL$17+1)","v":7.4817693697418441},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BM$17+1)","v":6.5133541310979588},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BN$17+1)","v":4.3511032147813919},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BO$17+1)","v":0.93031540773560151},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BP$17+1)","v":0.70406272478446497},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0.37860472445814164},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BR$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BS$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BT$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BU$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BV$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A41,RevReq!$C$16:$C$140,0),BW$17+1)","v":-2.8645890569902673E-15}]
[{"$f":"MAX($A$20:A41)+1","v":63},"Power Delivery","Regulatory","2020-01-01","2020-07-01",{"$f":"IF($K42=\"\",'Earning Summary w. AFUDC'!$I$11,$K42)","v":2.1000000000000001E-2},{"$f":"IF($L42=\"\",'Earning Summary w. AFUDC'!$I$12,$L42)","v":0.90258099999999997},null,null,"T&S Storm Secure",2.1000000000000001E-2,0.90258099999999997,{"$f":"+PD!E88","v":53.793673939999998},{"$f":"+PD!F88","v":27.17962477},{"$f":"+PD!G88","v":90.396494820000001},{"$f":"+PD!H88","v":84.5937506173711},{"$f":"+PD!I88","v":6.6171295328864002},{"$f":"+PD!J88","v":4.5170946806446004},{"$f":"+PD!K88","v":2.4344893065626998},null,null,360.61149246545494,915.50127581526851,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),Y$17+1)","v":3.2472681779077739},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),Z$17+1)","v":8.0783121190507341},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AA$17+1)","v":15.033201633517013},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AB$17+1)","v":25.32948008600626},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AC$17+1)","v":30.383207791026599},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AD$17+1)","v":30.506561895771561},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AE$17+1)","v":30.365646758836867},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AF$17+1)","v":29.944699369047012},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AG$17+1)","v":29.374217065302211},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AH$17+1)","v":28.803734761557415},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AI$17+1)","v":28.233252457812618},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AJ$17+1)","v":27.662770154067818},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AK$17+1)","v":27.092287850323022},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AL$17+1)","v":26.521805546578225},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AM$17+1)","v":25.951323242833428},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AN$17+1)","v":25.380840939088628},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AO$17+1)","v":24.810358635343832},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AP$17+1)","v":24.239876331599035},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AQ$17+1)","v":23.669394027854239},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AR$17+1)","v":23.098911724109438},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AS$17+1)","v":22.528429420364642},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AT$17+1)","v":21.957947116619845},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AU$17+1)","v":21.387464812875049},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AV$17+1)","v":20.816982509130249},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AW$17+1)","v":20.246500205385452},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AX$17+1)","v":19.676017901640655},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AY$17+1)","v":19.105535597895859},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),AZ$17+1)","v":18.535053294151059},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BA$17+1)","v":17.964570990406258},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BB$17+1)","v":17.394088686661462},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BC$17+1)","v":16.823606382916662},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BD$17+1)","v":16.253124079171862},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BE$17+1)","v":15.682641775427063},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BF$17+1)","v":15.112159471682265},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BG$17+1)","v":14.541677167937467},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BH$17+1)","v":13.971194864192666},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BI$17+1)","v":13.400712560447868},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BJ$17+1)","v":12.830230256703068},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BK$17+1)","v":12.25974795295827},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BL$17+1)","v":11.689265649213471},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BM$17+1)","v":11.118783345468673},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BN$17+1)","v":10.548301041723875},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BO$17+1)","v":9.9778187379790744},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BP$17+1)","v":9.407336434234276},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BQ$17+1)","v":8.8368541304894759},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BR$17+1)","v":8.2663718267446775},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BS$17+1)","v":7.6958895229998783},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BT$17+1)","v":7.125407219255079},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BU$17+1)","v":5.6098935798875047},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BV$17+1)","v":4.5345240032818177},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A42,RevReq!$C$16:$C$140,0),BW$17+1)","v":2.4759947097891697}]
[{"$f":"MAX($A$20:A42)+1","v":64},"Power Delivery","Regulatory","2020-01-01","2020-07-01",{"$f":"IF($K43=\"\",'Earning Summary w. AFUDC'!$I$11,$K43)","v":2.5000000000000001E-2},{"$f":"IF($L43=\"\",'Earning Summary w. AFUDC'!$I$12,$L43)","v":1},null,null,"Storm Mitigation",2.5000000000000001E-2,1,{"$f":"+PD!E89","v":-1.6429849999999999E-2},{"$f":"+PD!F89","v":0},{"$f":"+PD!G89","v":0},{"$f":"+PD!H89","v":2.0545794700001001},{"$f":"+PD!I89","v":1.7000000000346001},{"$f":"+PD!J89","v":0.39999652720169998},{"$f":"+PD!K89","v":0},null,null,4.8226887397299549,12.479719125896837,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),Y$17+1)","v":-1.0229956368570567E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),Z$17+1)","v":-2.0252919696164664E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AA$17+1)","v":-1.9838933614211725E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AB$17+1)","v":0.12598477380894521},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AC$17+1)","v":0.35721453085232185},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AD$17+1)","v":0.4806923416813445},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AE$17+1)","v":0.49567488022159656},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AF$17+1)","v":0.48524791399827105},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AG$17+1)","v":0.47482094777494543},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AH$17+1)","v":0.46439398155161993},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AI$17+1)","v":0.45396701532829442},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AJ$17+1)","v":0.4435400491049688},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AK$17+1)","v":0.4331130828816433},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AL$17+1)","v":0.42268611665831779},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AM$17+1)","v":0.41225915043499217},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AN$17+1)","v":0.40183218421166667},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AO$17+1)","v":0.39140521798834116},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AP$17+1)","v":0.38097825176501554},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AQ$17+1)","v":0.37055128554169003},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AR$17+1)","v":0.36012431931836453},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AS$17+1)","v":0.34969735309503891},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AT$17+1)","v":0.33927038687171329},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AU$17+1)","v":0.32884342064838779},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AV$17+1)","v":0.31841645442506228},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AW$17+1)","v":0.30798948820173666},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AX$17+1)","v":0.29756252197841115},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AY$17+1)","v":0.28713555575508565},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),AZ$17+1)","v":0.27670858953176014},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BA$17+1)","v":0.26628162330843463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BB$17+1)","v":0.25585465708510907},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BC$17+1)","v":0.24542769086178354},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BD$17+1)","v":0.235000724638458},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BE$17+1)","v":0.2245737584151325},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BF$17+1)","v":0.21414679219180693},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BG$17+1)","v":0.2037198259684814},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BH$17+1)","v":0.19329285974515586},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BI$17+1)","v":0.18286589352183036},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BJ$17+1)","v":0.1724389272985048},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BK$17+1)","v":0.16201196107517929},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BL$17+1)","v":0.15158499485185375},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BM$17+1)","v":0.14135305210147942},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BN$17+1)","v":0.1311004100470074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BO$17+1)","v":0.12063204521548657},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BP$17+1)","v":8.5775677834117367E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BQ$17+1)","v":3.332867275481366E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BR$17+1)","v":5.2519263205591032E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BS$17+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BT$17+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BU$17+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BV$17+1)","v":3.5807363212378341E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A43,RevReq!$C$16:$C$140,0),BW$17+1)","v":3.5807363212378341E-16}]
[{"$f":"MAX($A$20:A43)+1","v":65},"Power Delivery","Regulatory","2020-01-01","2020-07-01",{"$f":"IF($K44=\"\",'Earning Summary w. AFUDC'!$I$11,$K44)","v":2.5000000000000001E-2},{"$f":"IF($L44=\"\",'Earning Summary w. AFUDC'!$I$12,$L44)","v":0.90258099999999997},null,null,"T&S Inspections",2.5000000000000001E-2,0.90258099999999997,{"$f":"+PD!E90","v":37.934722520000001},{"$f":"+PD!F90","v":36.334317519999999},{"$f":"+PD!G90","v":56.85566747},{"$f":"+PD!H90","v":33.948243053522297},{"$f":"+PD!I90","v":9.023932849346},{"$f":"+PD!J90","v":11.643388121046399},{"$f":"+PD!K90","v":21.821129990451201},null,null,268.18506836731126,625.95855734372253,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),Y$17+1)","v":2.3619847791272064},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),Z$17+1)","v":6.9385135701496878},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AA$17+1)","v":12.599576102151806},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AB$17+1)","v":17.994664714332021},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AC$17+1)","v":20.297136316775962},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AD$17+1)","v":21.156669401010451},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AE$17+1)","v":22.786975053326838},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AF$17+1)","v":23.65015090939221},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AG$17+1)","v":23.127154464618009},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AH$17+1)","v":22.604158019843815},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AI$17+1)","v":22.081161575069615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AJ$17+1)","v":21.558165130295421},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AK$17+1)","v":21.035168685521224},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AL$17+1)","v":20.512172240747027},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AM$17+1)","v":19.989175795972834},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AN$17+1)","v":19.46617935119864},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AO$17+1)","v":18.94318290642444},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AP$17+1)","v":18.420186461650246},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AQ$17+1)","v":17.897190016876046},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AR$17+1)","v":17.374193572101849},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AS$17+1)","v":16.851197127327652},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AT$17+1)","v":16.328200682553458},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AU$17+1)","v":15.805204237779259},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AV$17+1)","v":15.282207793005062},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AW$17+1)","v":14.759211348230865},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AX$17+1)","v":14.236214903456668},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AY$17+1)","v":13.713218458682473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),AZ$17+1)","v":13.190222013908276},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BA$17+1)","v":12.667225569134079},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BB$17+1)","v":12.144229124359882},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BC$17+1)","v":11.621232679585685},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BD$17+1)","v":11.098236234811488},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BE$17+1)","v":10.575239790037291},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BF$17+1)","v":10.052243345263095},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BG$17+1)","v":9.5292469004888982},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BH$17+1)","v":9.0062504557147012},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BI$17+1)","v":8.4832540109405041},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BJ$17+1)","v":7.9602575661663089},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BK$17+1)","v":7.4372611213921118},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BL$17+1)","v":6.9142646766179148},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BM$17+1)","v":5.9409804123389769},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BN$17+1)","v":4.5841976722517135},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BO$17+1)","v":3.0963905496631519},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.7543125948598237},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BQ$17+1)","v":1.094400865565607},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BR$17+1)","v":0.75338823817155309},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BS$17+1)","v":0.28650990483073463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BT$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BU$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BV$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A44,RevReq!$C$16:$C$140,0),BW$17+1)","v":-2.8645890569902673E-15}]
[{"$f":"MAX($A$20:A44)+1","v":66},"Power Delivery","Regulatory","2020-01-01","2020-07-01",{"$f":"IF($K45=\"\",'Earning Summary w. AFUDC'!$I$11,$K45)","v":2.5999999999999999E-2},{"$f":"IF($L45=\"\",'Earning Summary w. AFUDC'!$I$12,$L45)","v":1},null,null,"Other",2.5999999999999999E-2,1,{"$f":"+PD!E91","v":0},{"$f":"+PD!F91","v":0},{"$f":"+PD!G91","v":0},{"$f":"+PD!H91","v":0},{"$f":"+PD!I91","v":0},{"$f":"+PD!J91","v":0},{"$f":"+PD!K91","v":0},null,null,0,0,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),Z$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AA$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AB$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AC$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AD$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AE$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AF$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AG$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AH$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AI$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AJ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AK$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AL$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AM$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AN$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AO$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AP$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AQ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AR$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AS$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AT$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AU$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AV$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AW$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AX$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AY$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),AZ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BA$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BB$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BC$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BD$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BE$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BF$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BG$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BH$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BI$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BJ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BK$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BL$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BM$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BN$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BO$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BP$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BR$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BS$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BT$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BU$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BV$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A45,RevReq!$C$16:$C$140,0),BW$17+1)","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Storm Secure",null,null,{"$f":"SUM(M39:M45)","v":709.18213853999998},618.85121140000001,848.17310466000004,961.32697570376001,140.9302585870503,146.39190810331218,145.17522834697098,null,null,{"$f":"SUM(V39:V45)","v":4672.979499878069},{"$f":"SUM(W39:W45)","v":10628.727341690963},null,{"$f":"SUM(Y39:Y45)","v":44.347849548229938},{"$f":"SUM(Z39:Z45)","v":126.52644427480101},215.6134257035574,324.16308514877437,386.23951853331528,395.97011110167915,405.59917842943798,405.68159932907218,396.48347123007227,387.28534313107224,378.08721503207244,368.88908693307252,359.69095883407255,350.49283073507263,341.29470263607271,332.09657453707285,322.89844643807288,313.70031833907291,304.50219024007299,295.30406214107302,286.10593404207316,276.90780594307324,267.70967784407333,258.51154974507341,249.31342164607346,240.11529354707355,230.91716544807363,221.71903734907372,212.52090925007377,203.32278115107385,194.12465305207394,184.92652495307405,175.72839685407411,166.53026875507419,157.33214065607424,148.13401255707433,138.93588445807441,129.7377563590745,119.95327511686942,95.631201105473465,73.807654256272386,49.481586465802998,24.23704379595479,18.26380848900795,13.139915624234558,9.0250119912371076,7.9823994278309307,7.1254072192553943,5.60989357988782,4.534524003282133,2.4759947097894854]
[{"$f":"MAX($A$20:A46)+1","v":67},"Power Delivery","Regulatory",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K47=\"\",'Earning Summary w. AFUDC'!$I$11,$K47)","v":2.5000000000000001E-2},{"$f":"IF($L47=\"\",'Earning Summary w. AFUDC'!$I$12,$L47)","v":1},null,null,"Relocations",2.5000000000000001E-2,1,{"$f":"+PD!E93","v":26.938004459999998},{"$f":"+PD!F93","v":33.206152189999997},{"$f":"+PD!G93","v":35.017548329999997},{"$f":"+PD!H93","v":28.7845593603416},{"$f":"+PD!I93","v":36.046088446129602},{"$f":"+PD!J93","v":36.675686652698701},{"$f":"+PD!K93","v":36.525614544394799},null,null,283.61325730328474,{"$f":"SUM(Y47:BW47)","v":703.25967235352209},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),Y$17+1)","v":1.6772801351330617},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),Z$17+1)","v":5.388185097095346},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AA$17+1)","v":9.5263852527818749},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AB$17+1)","v":13.30332506242573},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AC$17+1)","v":17.063924663362858},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AD$17+1)","v":21.234183481893051},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AE$17+1)","v":25.342680505214702},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AF$17+1)","v":27.07536256867553},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AG$17+1)","v":26.48778004571308},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AH$17+1)","v":25.900197522750634},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AI$17+1)","v":25.312614999788188},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AJ$17+1)","v":24.725032476825742},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AK$17+1)","v":24.137449953863296},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AL$17+1)","v":23.549867430900846},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AM$17+1)","v":22.9622849079384},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AN$17+1)","v":22.374702384975954},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AO$17+1)","v":21.787119862013505},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AP$17+1)","v":21.199537339051062},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AQ$17+1)","v":20.611954816088613},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AR$17+1)","v":20.024372293126167},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AS$17+1)","v":19.43678977016372},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AT$17+1)","v":18.849207247201271},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AU$17+1)","v":18.261624724238825},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AV$17+1)","v":17.674042201276379},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AW$17+1)","v":17.086459678313929},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AX$17+1)","v":16.498877155351483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AY$17+1)","v":15.911294632389039},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),AZ$17+1)","v":15.323712109426591},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BA$17+1)","v":14.736129586464145},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BB$17+1)","v":14.148547063501697},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BC$17+1)","v":13.560964540539251},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BD$17+1)","v":12.973382017576803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BE$17+1)","v":12.385799494614357},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BF$17+1)","v":11.798216971651911},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BG$17+1)","v":11.210634448689463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BH$17+1)","v":10.623051925727015},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BI$17+1)","v":10.035469402764569},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BJ$17+1)","v":9.4478868798021232},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BK$17+1)","v":8.8603043568396753},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BL$17+1)","v":8.2727218338772293},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BM$17+1)","v":7.3653833068025278},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BN$17+1)","v":6.0978235252831663},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BO$17+1)","v":4.8101321833908326},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BP$17+1)","v":3.6608777422216563},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BQ$17+1)","v":2.579796154951687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BR$17+1)","v":1.4867238461436851},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BS$17+1)","v":0.47957875470144962},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BT$17+1)","v":1.4322945284951335E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BU$17+1)","v":1.4322945284951335E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BV$17+1)","v":1.4322945284951335E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A47,RevReq!$C$16:$C$140,0),BW$17+1)","v":1.4322945284951335E-14}]
[{"$f":"MAX($A$20:A47)+1","v":68},"Power Delivery","Regulatory","2020-01-01","2020-07-01",{"$f":"IF($K48=\"\",'Earning Summary w. AFUDC'!$I$11,$K48)","v":2.5000000000000001E-2},{"$f":"IF($L48=\"\",'Earning Summary w. AFUDC'!$I$12,$L48)","v":1},null,null,"Regulatory Comliance",2.5000000000000001E-2,1,{"$f":"+PD!E94","v":13.025603739999999},{"$f":"+PD!F94","v":15.504895100000001},{"$f":"+PD!G94","v":17.059600660000001},{"$f":"+PD!H94","v":17.1744711617918},{"$f":"+PD!I94","v":15.6355743092361},{"$f":"+PD!J94","v":15.9482879906409},{"$f":"+PD!K94","v":15.948275815243001},null,null,134.9028663877406,332.63009499216366,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),Y$17+1)","v":0.81103210275498316},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),Z$17+1)","v":2.5710575988980162},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AA$17+1)","v":4.546313287447437},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AB$17+1)","v":6.5844975253196578},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AC$17+1)","v":8.4908854164972425},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AD$17+1)","v":10.279589631759505},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AE$17+1)","v":12.047972803674462},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AF$17+1)","v":12.783159342409359},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AG$17+1)","v":12.505242609640295},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AH$17+1)","v":12.227325876871229},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AI$17+1)","v":11.949409144102164},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AJ$17+1)","v":11.6714924113331},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AK$17+1)","v":11.393575678564035},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AL$17+1)","v":11.115658945794971},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AM$17+1)","v":10.837742213025907},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AN$17+1)","v":10.559825480256841},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AO$17+1)","v":10.281908747487776},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AP$17+1)","v":10.003992014718712},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AQ$17+1)","v":9.7260752819496474},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AR$17+1)","v":9.4481585491805813},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AS$17+1)","v":9.1702418164115151},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AT$17+1)","v":8.8923250836424508},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AU$17+1)","v":8.6144083508733864},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AV$17+1)","v":8.336491618104322},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AW$17+1)","v":8.0585748853352559},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AX$17+1)","v":7.7806581525661915},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AY$17+1)","v":7.5027414197971272},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),AZ$17+1)","v":7.224824687028061},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BA$17+1)","v":6.9469079542589984},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BB$17+1)","v":6.6689912214899332},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BC$17+1)","v":6.3910744887208697},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BD$17+1)","v":6.1131577559518053},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BE$17+1)","v":5.835241023182741},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BF$17+1)","v":5.5573242904136766},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BG$17+1)","v":5.2794075576446122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BH$17+1)","v":5.0014908248755479},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BI$17+1)","v":4.7235740921064835},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BJ$17+1)","v":4.4456573593374191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BK$17+1)","v":4.1677406265683548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BL$17+1)","v":3.8898238937992908},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BM$17+1)","v":3.4572923301790164},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BN$17+1)","v":2.8571270050042621},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BO$17+1)","v":2.2450222757773703},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.654126253787368},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BQ$17+1)","v":1.1232636482704279},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BR$17+1)","v":0.64829197353949819},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BS$17+1)","v":0.20939974181169069},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BT$17+1)","v":1.0026061699465936E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BU$17+1)","v":1.0026061699465936E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BV$17+1)","v":1.0026061699465936E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A48,RevReq!$C$16:$C$140,0),BW$17+1)","v":1.0026061699465936E-14}]
[{"$f":"MAX($A$20:A48)+1","v":69},"Power Delivery","Regulatory","2020-01-01","2020-07-01",{"$f":"IF($K49=\"\",'Earning Summary w. AFUDC'!$I$11,$K49)","v":2.5999999999999999E-2},{"$f":"IF($L49=\"\",'Earning Summary w. AFUDC'!$I$12,$L49)","v":1},null,null,"Compliance",2.5999999999999999E-2,1,{"$f":"+PD!E95","v":38.841304209999997},{"$f":"+PD!F95","v":11.9828891},{"$f":"+PD!G95","v":12.41405322},{"$f":"+PD!H95","v":10.621241221206001},{"$f":"+PD!I95","v":21.8050270539282},{"$f":"+PD!J95","v":25.345886990063601},{"$f":"+PD!K95","v":20.474991380890799},null,null,175.69362461795546,415.67933363720294,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),Y$17+1)","v":2.4368745532252047},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),Z$17+1)","v":5.5746546878212149},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AA$17+1)","v":6.9878161388750044},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AB$17+1)","v":8.2835826235637864},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AC$17+1)","v":10.138349739664587},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AD$17+1)","v":12.874443538769171},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AE$17+1)","v":15.465312215913704},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AF$17+1)","v":16.405961796317918},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AG$17+1)","v":16.035198198856456},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AH$17+1)","v":15.664434601394996},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AI$17+1)","v":15.293671003933536},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AJ$17+1)","v":14.922907406472074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AK$17+1)","v":14.552143809010614},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AL$17+1)","v":14.181380211549154},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AM$17+1)","v":13.810616614087692},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AN$17+1)","v":13.439853016626232},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AO$17+1)","v":13.069089419164772},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AP$17+1)","v":12.698325821703312},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AQ$17+1)","v":12.32756222424185},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AR$17+1)","v":11.95679862678039},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AS$17+1)","v":11.58603502931893},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AT$17+1)","v":11.21527143185747},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AU$17+1)","v":10.844507834396008},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AV$17+1)","v":10.473744236934548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AW$17+1)","v":10.102980639473088},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AX$17+1)","v":9.7322170420116265},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AY$17+1)","v":9.3614534445501665},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),AZ$17+1)","v":8.9906898470887064},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BA$17+1)","v":8.6199262496272446},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BB$17+1)","v":8.2491626521657864},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BC$17+1)","v":7.8783990547043246},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BD$17+1)","v":7.5076354572428645},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BE$17+1)","v":7.1368718597814036},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BF$17+1)","v":6.7661082623199427},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BG$17+1)","v":6.3953446648584826},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BH$17+1)","v":6.0245810673970226},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BI$17+1)","v":5.6538174699355617},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BJ$17+1)","v":5.2830538724741007},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BK$17+1)","v":4.8754063543877217},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BL$17+1)","v":3.5750804896843347},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BM$17+1)","v":3.0110446548671175},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BN$17+1)","v":2.469920100281489},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.9930873982644652},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.2763478768239311},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0.53767039878470846},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BR$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BS$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BT$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BU$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BV$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A49,RevReq!$C$16:$C$140,0),BW$17+1)","v":8.5937671709708019E-15}]
[null,null,null,null,null,null,null,null,null,"Total Regulatory",null,null,{"$f":"SUM(M46:M49)","v":787.98705094999991},{"$f":"SUM(N46:N49)","v":679.54514778999999},912.66430687000002,1017.9072474470994,214.4169483963442,224.36176973671536,218.12411008749956,null,null,{"$f":"+V46+V47+V48+V49","v":5267.18924818705},12080.296442673853,null,{"$f":"+Y46+Y47+Y48+Y49","v":49.273036339343186},{"$f":"+Z46+Z47+Z48+Z49","v":140.06034165861558},236.67394038266173,352.33449036008358,421.93267835283996,440.35832775410091,458.45514395424084,461.94608303647499,451.51169208428206,441.07730113208913,430.64291017989632,420.20851922770339,409.77412827551046,399.33973732331759,388.90534637112472,378.47095541893185,368.03656446673892,357.602173514546,347.16778256235307,336.73339161016014,326.29900065796733,315.8646097057744,305.43021875358147,294.99582780138866,284.56143684919573,274.12704589700286,263.69265494480999,253.25826399261709,242.82387304042413,232.38948208823126,221.95509113603839,211.52070018384552,201.08630923165259,190.65191827945972,180.21752732726679,169.78313637507392,159.34874542288102,148.91435447068815,137.85672645466519,111.36882732283432,87.64137454812105,60.906457096371916,33.285285653387461,24.855160361840905,17.380645826241381,11.160027810920299,8.6713779243440801,7.1254072192554272,5.6098935798878529,4.5345240032821659,2.4759947097895183]
[null,null,null,null,null,null,null,null,null,"Other"]
[{"$f":"MAX($A$20:A51)+1","v":70},"Power Delivery","Other",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K52=\"\",'Earning Summary w. AFUDC'!$I$11,$K52)","v":6.7000000000000004E-2},{"$f":"IF($L52=\"\",'Earning Summary w. AFUDC'!$I$12,$L52)","v":0.90258099999999997},null,null,"Fleet",6.7000000000000004E-2,0.90258099999999997,{"$f":"+PD!E98","v":53.732787610000003},{"$f":"+PD!F98","v":48.74734978},{"$f":"+PD!G98","v":64.036640009999999},{"$f":"+PD!H98","v":55.360903427099998},{"$f":"+PD!I98","v":40.244354264201903},{"$f":"+PD!J98","v":35.835994797849601},{"$f":"+PD!K98","v":54.440578677756399},null,null,{"$f":"SUMPRODUCT($Y$14:$BW$14,$Y52:$BW52)","v":399.33071801247382},{"$f":"SUM(Y52:BW52)","v":617.45035033579313},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),Y$17+1)","v":4.4171667684708726},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),Z$17+1)","v":12.660241889031635},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AA$17+1)","v":21.404340904978454},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AB$17+1)","v":30.311308311633255},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AC$17+1)","v":36.859266293459768},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AD$17+1)","v":41.479352424297574},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AE$17+1)","v":47.009576323970919},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AF$17+1)","v":49.289048316859166},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AG$17+1)","v":46.909354286907366},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AH$17+1)","v":44.529660256955566},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AI$17+1)","v":42.149966227003766},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AJ$17+1)","v":39.770272197051966},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AK$17+1)","v":37.390578167100166},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AL$17+1)","v":35.010884137148366},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AM$17+1)","v":32.631190107196566},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AN$17+1)","v":28.287035236687238},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AO$17+1)","v":22.87943875034307},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AP$17+1)","v":17.391297300493111},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AQ$17+1)","v":12.195064983456559},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AR$17+1)","v":8.1850535909306483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AS$17+1)","v":5.0605076364016401},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AT$17+1)","v":1.6297462254155888},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AU$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AV$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AW$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AX$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AY$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),AZ$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BA$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BB$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BC$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BD$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BE$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BF$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BG$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BH$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BI$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BJ$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BK$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BL$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BM$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BN$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BO$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BP$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BQ$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BR$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BS$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BT$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BU$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BV$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A52,RevReq!$C$16:$C$140,0),BW$17+1)","v":-1.1458356227961069E-14}]
[{"$f":"MAX($A$20:A52)+1","v":71},"Power Delivery","Other","2020-01-01","2020-07-01",{"$f":"IF($K53=\"\",'Earning Summary w. AFUDC'!$I$11,$K53)","v":2.5999999999999999E-2},{"$f":"IF($L53=\"\",'Earning Summary w. AFUDC'!$I$12,$L53)","v":1},null,null,"Outside Requests",2.5999999999999999E-2,1,{"$f":"+PD!E99","v":41.311424639999998},{"$f":"+PD!F99","v":77.82846957000001},{"$f":"+PD!G99","v":48.521232020000006},{"$f":"+PD!H99","v":5.8040380597723003},{"$f":"+PD!I99","v":5.7799601855146001},{"$f":"+PD!J99","v":5.8955583957193998},{"$f":"+PD!K99","v":5.8955597373371997},null,null,260.34873093403615,561.25806519942296,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),Y$17+1)","v":2.5918480728249649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),Z$17+1)","v":10.01246801390127},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AA$17+1)","v":17.729322390646267},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AB$17+1)","v":20.761867275546603},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AC$17+1)","v":21.041676636491999},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AD$17+1)","v":21.312049935542024},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AE$17+1)","v":21.574377969917371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AF$17+1)","v":21.451373693646392},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AG$17+1)","v":20.950761701376365},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AH$17+1)","v":20.450149709106338},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AI$17+1)","v":19.949537716836311},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AJ$17+1)","v":19.448925724566283},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AK$17+1)","v":18.948313732296256},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AL$17+1)","v":18.447701740026229},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AM$17+1)","v":17.947089747756202},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AN$17+1)","v":17.446477755486171},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AO$17+1)","v":16.945865763216144},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AP$17+1)","v":16.445253770946117},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AQ$17+1)","v":15.94464177867609},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AR$17+1)","v":15.444029786406062},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AS$17+1)","v":14.943417794136035},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AT$17+1)","v":14.442805801866006},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AU$17+1)","v":13.942193809595979},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AV$17+1)","v":13.441581817325952},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AW$17+1)","v":12.940969825055925},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AX$17+1)","v":12.440357832785896},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AY$17+1)","v":11.939745840515869},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),AZ$17+1)","v":11.439133848245842},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BA$17+1)","v":10.938521855975814},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BB$17+1)","v":10.437909863705787},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BC$17+1)","v":9.93729787143576},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BD$17+1)","v":9.4366858791657329},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BE$17+1)","v":8.9360738868957057},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BF$17+1)","v":8.4354618946256767},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BG$17+1)","v":7.9348499023556496},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BH$17+1)","v":7.4342379100856224},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BI$17+1)","v":6.9336259178155952},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BJ$17+1)","v":6.4330139255455672},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BK$17+1)","v":5.8931723724171849},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BL$17+1)","v":4.3420787344350931},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BM$17+1)","v":2.0638330644521643},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BN$17+1)","v":0.72290609902163983},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BO$17+1)","v":0.51895904145454763},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BP$17+1)","v":0.33068092438512364},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0.15481657091154963},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BR$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BS$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BT$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BU$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BV$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A53,RevReq!$C$16:$C$140,0),BW$17+1)","v":-2.8645890569902673E-15}]
[{"$f":"MAX($A$20:A53)+1","v":72},"Power Delivery","Other","2020-01-01","2020-07-01",{"$f":"IF($K54=\"\",'Earning Summary w. AFUDC'!$I$11,$K54)","v":2.5000000000000001E-2},{"$f":"IF($L54=\"\",'Earning Summary w. AFUDC'!$I$12,$L54)","v":1},null,null,"MP Outside Requests",2.5000000000000001E-2,1,{"$f":"+PD!E100","v":16.360060579999999},{"$f":"+PD!F100","v":9.0428999999999995},{"$f":"+PD!G100","v":1.9085559599999999},{"$f":"+PD!H100","v":4.1852807498900004},{"$f":"+PD!I100","v":29.953348691473799},{"$f":"+PD!J100","v":7.8000157371333998},{"$f":"+PD!K100","v":7.6000021425897},null,null,94.659978301362699,231.76282945106018,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),Y$17+1)","v":1.018650236737227},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),Z$17+1)","v":2.5797403238403032},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AA$17+1)","v":3.2090112051499249},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AB$17+1)","v":3.5220277800840538},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AC$17+1)","v":5.5735606787630001},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AD$17+1)","v":7.807153197466528},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AE$17+1)","v":8.6013628636376698},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AF$17+1)","v":8.890506949800141},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AG$17+1)","v":8.6968661178126734},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AH$17+1)","v":8.5032252858252075},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AI$17+1)","v":8.3095844538377399},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AJ$17+1)","v":8.1159436218502741},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AK$17+1)","v":7.9223027898628082},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AL$17+1)","v":7.7286619578753406},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AM$17+1)","v":7.5350211258878748},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AN$17+1)","v":7.3413802939004071},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AO$17+1)","v":7.1477394619129413},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AP$17+1)","v":6.9540986299254737},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AQ$17+1)","v":6.7604577979380078},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AR$17+1)","v":6.566816965950542},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AS$17+1)","v":6.3731761339630744},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AT$17+1)","v":6.1795353019756085},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AU$17+1)","v":5.9858944699881409},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AV$17+1)","v":5.7922536380006751},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AW$17+1)","v":5.5986128060132083},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AX$17+1)","v":5.4049719740257416},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AY$17+1)","v":5.2113311420382749},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),AZ$17+1)","v":5.0176903100508081},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BA$17+1)","v":4.8240494780633423},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BB$17+1)","v":4.6304086460758755},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BC$17+1)","v":4.4367678140884088},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BD$17+1)","v":4.2431269821009421},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BE$17+1)","v":4.0494861501134753},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BF$17+1)","v":3.8558453181260086},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BG$17+1)","v":3.6622044861385423},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BH$17+1)","v":3.4685636541510756},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BI$17+1)","v":3.2749228221636093},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BJ$17+1)","v":3.0812819901761417},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BK$17+1)","v":2.8876411581886745},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BL$17+1)","v":2.6940003262012069},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BM$17+1)","v":2.3061644265774923},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BN$17+1)","v":1.8316000483280697},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.5605802080012889},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.3610179460248204},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0.83623940407569652},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BR$17+1)","v":0.31156358377490323},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BS$17+1)","v":9.9787494577032704E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BT$17+1)","v":4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BU$17+1)","v":4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BV$17+1)","v":4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A54,RevReq!$C$16:$C$140,0),BW$17+1)","v":4.296883585485401E-15}]
[{"$f":"MAX($A$20:A54)+1","v":73},"Power Delivery","Other","2020-01-01","2020-07-01",{"$f":"IF($K55=\"\",'Earning Summary w. AFUDC'!$I$11,$K55)","v":2.5999999999999999E-2},{"$f":"IF($L55=\"\",'Earning Summary w. AFUDC'!$I$12,$L55)","v":1},null,null,"Streetlight Restoration",2.5999999999999999E-2,1,{"$f":"+PD!E101","v":13.52318358},{"$f":"+PD!F101","v":14.953753770000001},{"$f":"+PD!G101","v":21.75355703},{"$f":"+PD!H101","v":20.421394365779499},{"$f":"+PD!I101","v":18.295687052460501},{"$f":"+PD!J101","v":18.6615995638813},{"$f":"+PD!K101","v":18.6615983150113},null,null,152.99780308943679,370.97929250293186,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),Y$17+1)","v":0.84843448527175291},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),Z$17+1)","v":2.6173375610807108},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AA$17+1)","v":4.865296128704502},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AB$17+1)","v":7.4081945030391392},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AC$17+1)","v":9.67888878772367},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AD$17+1)","v":11.788445644884824},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AE$17+1)","v":13.872536070983461},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AF$17+1)","v":14.736908744294428},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AG$17+1)","v":14.406015178168424},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AH$17+1)","v":14.07512161204242},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AI$17+1)","v":13.744228045916419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AJ$17+1)","v":13.413334479790414},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AK$17+1)","v":13.082440913664414},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AL$17+1)","v":12.751547347538409},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AM$17+1)","v":12.420653781412408},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AN$17+1)","v":12.089760215286404},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AO$17+1)","v":11.758866649160403},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AP$17+1)","v":11.427973083034402},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AQ$17+1)","v":11.097079516908398},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AR$17+1)","v":10.766185950782395},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AS$17+1)","v":10.435292384656393},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AT$17+1)","v":10.10439881853039},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AU$17+1)","v":9.7735052524043873},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AV$17+1)","v":9.4426116862783829},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AW$17+1)","v":9.111718120152382},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AX$17+1)","v":8.7808245540263776},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AY$17+1)","v":8.4499309879003768},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),AZ$17+1)","v":8.1190374217743724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BA$17+1)","v":7.7881438556483706},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BB$17+1)","v":7.457250289522368},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BC$17+1)","v":7.1263567233963654},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BD$17+1)","v":6.7954631572703628},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BE$17+1)","v":6.4645695911443601},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BF$17+1)","v":6.1336760250183575},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BG$17+1)","v":5.8027824588923549},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BH$17+1)","v":5.4718888927663523},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BI$17+1)","v":5.1409953266403496},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BJ$17+1)","v":4.810101760514347},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BK$17+1)","v":4.4663665033095858},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BL$17+1)","v":3.8015934766514929},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BM$17+1)","v":3.1319831769224886},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BN$17+1)","v":2.3420813966012615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.6426950306597774},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.0467259610715109},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0.49005095149181394},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BR$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BS$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BT$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BU$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BV$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A55,RevReq!$C$16:$C$140,0),BW$17+1)","v":1.1458356227961069E-14}]
[{"$f":"MAX($A$20:A55)+1","v":74},"Power Delivery","Other","2020-01-01","2020-07-01",{"$f":"IF($K56=\"\",'Earning Summary w. AFUDC'!$I$11,$K56)","v":2.5999999999999999E-2},{"$f":"IF($L56=\"\",'Earning Summary w. AFUDC'!$I$12,$L56)","v":1},null,null,"Restoration",2.5999999999999999E-2,1,{"$f":"+PD!E102","v":112.86561422},{"$f":"+PD!F102","v":125.39354138},{"$f":"+PD!G102","v":129.86376981000001},{"$f":"+PD!H102","v":143.107882337962},{"$f":"+PD!I102","v":130.18775220235599},{"$f":"+PD!J102","v":132.74886907417499},{"$f":"+PD!K102","v":132.844808737054},null,null,1105.2383010127166,2664.7714942861403,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),Y$17+1)","v":7.0811047368496896},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),Z$17+1)","v":21.881424428253069},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AA$17+1)","v":37.436015760129067},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AB$17+1)","v":53.767539769163506},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AC$17+1)","v":69.761728000530482},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AD$17+1)","v":84.747912748813548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AE$17+1)","v":99.556285495898067},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AF$17+1)","v":105.68809770498368},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AG$17+1)","v":103.31126492624227},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AH$17+1)","v":100.9344321475009},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AI$17+1)","v":98.557599368759497},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AJ$17+1)","v":96.180766590018123},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AK$17+1)","v":93.803933811276721},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AL$17+1)","v":91.427101032535347},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AM$17+1)","v":89.050268253793945},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AN$17+1)","v":86.673435475052557},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AO$17+1)","v":84.296602696311169},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AP$17+1)","v":81.919769917569766},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AQ$17+1)","v":79.542937138828378},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AR$17+1)","v":77.16610436008699},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AS$17+1)","v":74.789271581345588},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AT$17+1)","v":72.4124388026042},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AU$17+1)","v":70.035606023862812},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AV$17+1)","v":67.658773245121409},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AW$17+1)","v":65.281940466380021},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AX$17+1)","v":62.905107687638626},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AY$17+1)","v":60.528274908897238},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),AZ$17+1)","v":58.151442130155843},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BA$17+1)","v":55.774609351414448},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BB$17+1)","v":53.397776572673052},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BC$17+1)","v":51.020943793931664},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BD$17+1)","v":48.644111015190276},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BE$17+1)","v":46.267278236448874},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BF$17+1)","v":43.890445457707486},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BG$17+1)","v":41.513612678966098},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BH$17+1)","v":39.136779900224703},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BI$17+1)","v":36.759947121483307},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BJ$17+1)","v":34.383114342741919},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BK$17+1)","v":31.899103742842257},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BL$17+1)","v":26.735126610118485},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BM$17+1)","v":21.566517687104348},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BN$17+1)","v":16.608253550591616},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BO$17+1)","v":11.689485250038093},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BP$17+1)","v":7.4487237412613334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BQ$17+1)","v":3.4884860247995517},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BR$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BS$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BT$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BU$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BV$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A56,RevReq!$C$16:$C$140,0),BW$17+1)","v":0}]
[{"$f":"MAX($A$20:A56)+1","v":75},"Power Delivery","Other","2020-01-01","2020-07-01",{"$f":"IF($K57=\"\",'Earning Summary w. AFUDC'!$I$11,$K57)","v":2.5999999999999999E-2},{"$f":"IF($L57=\"\",'Earning Summary w. AFUDC'!$I$12,$L57)","v":1},null,null,"Other Requests",2.5999999999999999E-2,1,{"$f":"+PD!E103","v":44.816447189999998},{"$f":"+PD!F103","v":47.833986160000002},{"$f":"+PD!G103","v":50.224614340000002},{"$f":"+PD!H103","v":62.432864307384399},{"$f":"+PD!I103","v":117.778462054808},{"$f":"+PD!J103","v":98.695866716838907},{"$f":"+PD!K103","v":126.225280085146},null,null,635.72706453130809,1610.0276924935436,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),Y$17+1)","v":2.8117505821329942},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),Z$17+1)","v":8.5658489702216905},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AA$17+1)","v":14.537856146580598},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AB$17+1)","v":21.297304414714368},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AC$17+1)","v":32.147420962782796},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AD$17+1)","v":45.036528719105135},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AE$17+1)","v":58.171947210027362},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AF$17+1)","v":64.820556562756309},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AG$17+1)","v":63.384498498338615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AH$17+1)","v":61.948440433920908},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AI$17+1)","v":60.512382369503214},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AJ$17+1)","v":59.076324305085507},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AK$17+1)","v":57.640266240667813},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AL$17+1)","v":56.204208176250106},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AM$17+1)","v":54.768150111832412},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AN$17+1)","v":53.332092047414704},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AO$17+1)","v":51.896033982997011},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AP$17+1)","v":50.459975918579303},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AQ$17+1)","v":49.02391785416161},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AR$17+1)","v":47.587859789743902},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AS$17+1)","v":46.151801725326209},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AT$17+1)","v":44.715743660908501},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AU$17+1)","v":43.279685596490808},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AV$17+1)","v":41.8436275320731},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AW$17+1)","v":40.407569467655392},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AX$17+1)","v":38.971511403237692},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AY$17+1)","v":37.535453338819991},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),AZ$17+1)","v":36.099395274402283},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BA$17+1)","v":34.663337209984576},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BB$17+1)","v":33.227279145566882},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BC$17+1)","v":31.791221081149175},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BD$17+1)","v":30.355163016731471},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BE$17+1)","v":28.919104952313766},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BF$17+1)","v":27.483046887896066},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BG$17+1)","v":26.046988823478362},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BH$17+1)","v":24.610930759060658},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BI$17+1)","v":23.174872694642957},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BJ$17+1)","v":21.738814630225253},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BK$17+1)","v":20.260198615850214},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BL$17+1)","v":17.719285375054255},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BM$17+1)","v":15.22221117160656},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BN$17+1)","v":12.782380386188191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BO$17+1)","v":10.133011997500656},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BP$17+1)","v":6.3570363187213639},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BQ$17+1)","v":3.3146581318432644},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BR$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BS$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BT$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BU$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BV$17+1)","v":-1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A57,RevReq!$C$16:$C$140,0),BW$17+1)","v":-1.1458356227961069E-14}]
[null,null,null,null,null,null,null,null,null,"Total Other",null,null,{"$f":"SUM(M52:M57)","v":282.60951782000001},323.80000066000002,316.30836916999999,291.31236324788819,342.23956445081478,299.63790428559759,345.66782769489458,null,null,{"$f":"SUM(V52:V57)","v":2648.3025958813341},{"$f":"SUM(W52:W57)","v":6056.2497242688924},null,{"$f":"SUM(Y52:Y57)","v":18.768954882287499},{"$f":"SUM(Z52:Z57)","v":58.317061186328672},99.18184253618881,137.06824205418093,175.06254135975172,212.17144267010963,248.78608593443485,264.87649197234009,257.6587607088457,250.44102944535132,243.22329818185693,236.00556691836258,228.78783565486816,221.57010439137383,214.35237312787939,205.1701810238275,194.92454730394073,184.59836862054817,174.56409906996905,165.71605044390054,157.75346725582892,149.48466861130029,143.01688515234213,138.17884791879951,133.34081068525694,128.50277345171432,123.66473621817174,118.82669898462915,113.98866175108654,109.15062451754395,104.31258728400137,99.474550050458774,94.636512816916166,89.798475583373587,84.960438349830994,80.122401116288387,75.284363882745808,70.446326649203215,65.406482392607899,55.29208452246052,44.290709526663044,34.287221480730764,25.544731527654353,16.544184891464141,8.2842510831218643,0.31156358377488891,9.9787494577018382E-2,-1.0026061699465933E-14,-1.0026061699465933E-14,-1.0026061699465933E-14,-1.0026061699465933E-14]
[{"$f":"MAX($A$20:A58)+1","v":76},"Power Delivery","Gulf Power",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K59=\"\",'Earning Summary w. AFUDC'!$I$11,$K59)","v":2.5000000000000001E-2},{"$f":"IF($L59=\"\",'Earning Summary w. AFUDC'!$I$12,$L59)","v":1},null,null,"Gulf Power",2.5000000000000001E-2,1,{"$f":"+PD!E106","v":0},{"$f":"+PD!F106","v":0},{"$f":"+PD!G106","v":3.1143726200000001},{"$f":"+PD!H106","v":1.7470539294284999},{"$f":"+PD!I106","v":1.7886135800284},{"$f":"+PD!J106","v":9.9569123524721004},{"$f":"+PD!K106","v":9.0269023373754003},null,null,27.553680636617425,{"$f":"SUM(Y59:BW59)","v":77.30594736790016},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),Z$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AA$17+1)","v":0.19391471022602649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AB$17+1)","v":0.49268510697533618},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AC$17+1)","v":0.7027831263195119},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AD$17+1)","v":1.4196090518235942},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AE$17+1)","v":2.5723253600161273},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AF$17+1)","v":3.0811630176825977},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AG$17+1)","v":3.0165729019968532},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AH$17+1)","v":2.9519827863111083},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AI$17+1)","v":2.8873926706253639},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AJ$17+1)","v":2.822802554939619},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AK$17+1)","v":2.758212439253874},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AL$17+1)","v":2.6936223235681296},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AM$17+1)","v":2.6290322078823847},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AN$17+1)","v":2.5644420921966402},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AO$17+1)","v":2.4998519765108953},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AP$17+1)","v":2.4352618608251508},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AQ$17+1)","v":2.3706717451394064},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AR$17+1)","v":2.3060816294536615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AS$17+1)","v":2.241491513767917},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AT$17+1)","v":2.1769013980821725},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AU$17+1)","v":2.1123112823964276},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AV$17+1)","v":2.0477211667106832},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AW$17+1)","v":1.9831310510249387},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AX$17+1)","v":1.9185409353391938},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AY$17+1)","v":1.8539508196534493},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),AZ$17+1)","v":1.7893607039677044},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BA$17+1)","v":1.7247705882819599},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BB$17+1)","v":1.6601804725962155},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BC$17+1)","v":1.5955903569104706},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BD$17+1)","v":1.5310002412247261},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BE$17+1)","v":1.4664101255389812},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BF$17+1)","v":1.4018200098532367},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BG$17+1)","v":1.3372298941674921},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BH$17+1)","v":1.2726397784817474},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BI$17+1)","v":1.2080496627960027},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BJ$17+1)","v":1.143459547110258},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BK$17+1)","v":1.0788694314245135},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BL$17+1)","v":1.0142793157387688},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BM$17+1)","v":0.94968920005302415},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BN$17+1)","v":0.88509908436727947},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BO$17+1)","v":0.78354114703882449},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BP$17+1)","v":0.66516922913140275},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0.5686588789660274},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BR$17+1)","v":0.37915137757084244},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BS$17+1)","v":0.11852259395959636},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BT$17+1)","v":1.7903681606189169E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BU$17+1)","v":1.7903681606189169E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BV$17+1)","v":1.7903681606189169E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A59,RevReq!$C$16:$C$140,0),BW$17+1)","v":1.7903681606189169E-15}]
[]
[null,null,null,null,null,null,null,null,null,"Total Power Delivery",null,null,{"$f":"+M29+M37+M50+M58+M59","v":2053.6745195600001},2054.7054550500002,2421.46400838,2786.90717024385,2553.4460210804473,2212.847951257851,2555.6323590964403,null,null,{"$f":"+V29+V37+V50+V58+V59","v":20277.538622688029},50470.174707580009,null,{"$f":"+Y29+Y37+Y50+Y58+Y59","v":128.79195097843697},{"$f":"+Z29+Z37+Z50+Z58+Z59","v":383.60524615542926},655.86573611883875,967.88508873429555,1280.6136568308023,1550.0234394506331,1813.8948454918677,1933.9527832602291,1891.2486894623351,1848.5445956644414,1805.8405018665476,1763.136408068654,1720.4323142707601,1677.7282204728667,1635.0241266749726,1590.3555720365216,1544.6235757822353,1498.8110345644434,1453.2904024794648,1408.9559913189969,1365.507045596526,1321.7518844175979,1279.7977384242404,1239.4733386562987,1199.1489388883565,1158.8245391204148,1118.5001393524726,1078.1757395845309,1037.8513398165887,997.52694004864691,957.20254028070485,916.87814051276303,876.55374074482108,836.22934097687903,795.90494120893709,755.58054144099515,715.25614167305332,674.93174190511138,633.40025219784093,561.86837977815742,490.77095886784105,414.3320425362578,337.22279809493637,277.72169946059307,216.99989952849978,159.73787081968652,133.76376002523835,115.52567921350413,100.21903081868571,84.470479798948247,66.422904108113897]
[]
[null,null,null,null,null,null,null,null,null,"Power Generation"]
[{"$f":"MAX($A$20:A63)+1","v":77},"Power Generation","Projects",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K64=\"\",'Earning Summary w. AFUDC'!$I$11,$K64)","v":4.2999999999999997E-2},{"$f":"IF($L64=\"\",'Earning Summary w. AFUDC'!$I$12,$L64)","v":0.95540400000000003},null,null,"CT Overhauls (Outage Execution and Not Parts)",4.2999999999999997E-2,0.95540400000000003,{"$f":"+PGD!E58","v":254.83289331000003},{"$f":"+PGD!F58","v":119.08991967999998},{"$f":"+PGD!G58","v":294.62577414999998},{"$f":"+PGD!H58","v":342.96900586305833},{"$f":"+PGD!I58","v":403.49783585443197},{"$f":"+PGD!J58","v":370.79559235938495},{"$f":"+PGD!K58","v":162.60451442497632},null,null,{"$f":"SUMPRODUCT($Y$14:$BW$14,$Y64:$BW64)","v":2248.5896639996486},{"$f":"SUM(Y64:BW64)","v":4231.6090026944457},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),Y$17+1)","v":18.044947641893209},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),Z$17+1)","v":43.97054789600503},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AA$17+1)","v":71.903642813901399},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AB$17+1)","v":114.79331355919106},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AC$17+1)","v":164.01067203019608},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AD$17+1)","v":213.58089359215279},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AE$17+1)","v":244.41537948101336},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AF$17+1)","v":247.83763824032269},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AG$17+1)","v":239.39336704234728},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AH$17+1)","v":230.94909584437181},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AI$17+1)","v":222.5048246463964},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AJ$17+1)","v":214.06055344842093},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AK$17+1)","v":205.61628225044549},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AL$17+1)","v":197.17201105247005},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AM$17+1)","v":188.72773985449459},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AN$17+1)","v":180.28346865651918},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AO$17+1)","v":171.83919745854371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AP$17+1)","v":163.3949262605683},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AQ$17+1)","v":154.95065506259286},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AR$17+1)","v":146.50638386461742},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AS$17+1)","v":138.06211266664201},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AT$17+1)","v":129.61784146866657},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AU$17+1)","v":121.17357027069113},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AV$17+1)","v":110.1883962321279},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AW$17+1)","v":92.961682049900375},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AX$17+1)","v":79.134819301105296},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AY$17+1)","v":60.110405696622792},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),AZ$17+1)","v":40.318534446870821},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BA$17+1)","v":20.535136632438427},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BB$17+1)","v":5.5509632329159126},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BC$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BD$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BE$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BF$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BG$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BH$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BI$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BJ$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BK$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BL$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BM$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BN$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BQ$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BR$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BS$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BT$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BU$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BV$17+1)","v":1.6041698719145498E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A64,RevReq!$C$16:$C$140,0),BW$17+1)","v":1.6041698719145498E-13}]
[{"$f":"MAX($A$20:A64)+1","v":78},"Power Generation","Projects","2020-01-01","2020-07-01",{"$f":"IF($K65=\"\",'Earning Summary w. AFUDC'!$I$11,$K65)","v":4.2999999999999997E-2},{"$f":"IF($L65=\"\",'Earning Summary w. AFUDC'!$I$12,$L65)","v":0.95540400000000003},null,null,"CT Parts",4.2999999999999997E-2,0.95540400000000003,{"$f":"+PGD!E59","v":124.41533208},{"$f":"+PGD!F59","v":304.16415037000002},{"$f":"+PGD!G59","v":259.92006586000002},{"$f":"+PGD!H59","v":79.272436385000006},{"$f":"+PGD!I59","v":103.73573735247901},{"$f":"+PGD!J59","v":199.88242221750099},{"$f":"+PGD!K59","v":177.09621179249899},null,null,1479.2475063999402,2711.4883901259982,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),Y$17+1)","v":8.80996218373296},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),Z$17+1)","v":38.888460075240658},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AA$17+1)","v":77.633456763157838},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AB$17+1)","v":99.231320710584384},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AC$17+1)","v":109.0346150313257},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AD$17+1)","v":126.98184040957781},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AE$17+1)","v":149.46585937845018},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AF$17+1)","v":156.9791262059428},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AG$17+1)","v":151.56828997277319},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AH$17+1)","v":146.1574537396036},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AI$17+1)","v":140.74661750643401},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AJ$17+1)","v":135.33578127326439},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AK$17+1)","v":129.9249450400948},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AL$17+1)","v":124.51410880692521},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AM$17+1)","v":119.10327257375562},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AN$17+1)","v":113.69243634058603},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AO$17+1)","v":108.28160010741644},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AP$17+1)","v":102.87076387424685},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AQ$17+1)","v":97.459927641077257},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AR$17+1)","v":92.049091407907667},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AS$17+1)","v":86.638255174738077},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AT$17+1)","v":81.227418941568487},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AU$17+1)","v":75.816582708398883},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AV$17+1)","v":69.165218745121138},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AW$17+1)","v":57.013542489347216},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AX$17+1)","v":40.485007591422232},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AY$17+1)","v":28.394553201707108},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),AZ$17+1)","v":22.570654648176557},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BA$17+1)","v":15.40254943097141},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BB$17+1)","v":6.0456781524501251},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BC$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BD$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BE$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BF$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BG$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BH$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BI$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BJ$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BK$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BL$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BM$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BN$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BQ$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BR$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BS$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BT$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BU$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BV$17+1)","v":1.1458356227961068E-13},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A65,RevReq!$C$16:$C$140,0),BW$17+1)","v":1.1458356227961068E-13}]
[{"$f":"MAX($A$20:A65)+1","v":79},"Power Generation","Projects","2020-01-01","2020-07-01",{"$f":"IF($K66=\"\",'Earning Summary w. AFUDC'!$I$11,$K66)","v":4.2999999999999997E-2},{"$f":"IF($L66=\"\",'Earning Summary w. AFUDC'!$I$12,$L66)","v":0.95540400000000003},null,null,"CT Gas Turbines",4.2999999999999997E-2,0.95540400000000003,{"$f":"+PGD!E60","v":1.81539129},{"$f":"+PGD!F60","v":1.7800365300000001},{"$f":"+PGD!G60","v":44.64059726},{"$f":"+PGD!H60","v":-8.9406909998999987E-2},{"$f":"+PGD!I60","v":0.30833709500000001},{"$f":"+PGD!J60","v":0.30525000000000002},{"$f":"+PGD!K60","v":0.76312500000000005},null,null,61.851919956749747,107.55578897791614,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),Y$17+1)","v":0.12854949905445928},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),Z$17+1)","v":0.37921111705382315},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AA$17+1)","v":3.654573157327996},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AB$17+1)","v":6.6969666301345585},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AC$17+1)","v":6.5036120868593983},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AD$17+1)","v":6.3377291436779348},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AE$17+1)","v":6.2027205255834668},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AF$17+1)","v":6.0437817546426746},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AG$17+1)","v":5.829151752092006},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AH$17+1)","v":5.6145217495413373},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AI$17+1)","v":5.3998917469906687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AJ$17+1)","v":5.1852617444399991},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AK$17+1)","v":4.9706317418893304},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AL$17+1)","v":4.7560017393386618},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AM$17+1)","v":4.5413717367879922},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AN$17+1)","v":4.3267417342373236},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AO$17+1)","v":4.1121117316866549},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AP$17+1)","v":3.8974817291359862},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AQ$17+1)","v":3.6828517265853176},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AR$17+1)","v":3.4682217240346485},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AS$17+1)","v":3.2535917214839793},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AT$17+1)","v":3.0389617189333102},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AU$17+1)","v":2.8243317163826411},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AV$17+1)","v":2.5916007033006188},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AW$17+1)","v":2.3051164662128905},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AX$17+1)","v":1.6001970875388094},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AY$17+1)","v":7.1576916488728826E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),AZ$17+1)","v":6.5588131630590338E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BA$17+1)","v":4.7388322895051085E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BB$17+1)","v":2.6051421955281821E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BC$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BD$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BE$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BF$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BG$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BH$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BI$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BJ$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BK$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BL$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BM$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BN$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BO$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BP$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BQ$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BR$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BS$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BT$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BU$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BV$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A66,RevReq!$C$16:$C$140,0),BW$17+1)","v":-7.1614726424756683E-16}]
[{"$f":"MAX($A$20:A66)+1","v":80},"Power Generation","Projects","2020-01-01","2020-07-01",{"$f":"IF($K67=\"\",'Earning Summary w. AFUDC'!$I$11,$K67)","v":2.1999999999999999E-2},{"$f":"IF($L67=\"\",'Earning Summary w. AFUDC'!$I$12,$L67)","v":0.95540400000000003},null,null,"Coal Sites",2.1999999999999999E-2,0.95540400000000003,{"$f":"+PGD!E61","v":11.218887349999999},{"$f":"+PGD!F61","v":24.98925002},{"$f":"+PGD!G61","v":6.4698764000000004},{"$f":"+PGD!H61","v":8.6928884984000003},{"$f":"+PGD!I61","v":9.4760913185675992},{"$f":"+PGD!J61","v":0},{"$f":"+PGD!K61","v":0},null,null,82.793532853600595,200.21245281257893,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),Y$17+1)","v":0.68255761583967134},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),Z$17+1)","v":2.873024221606892},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AA$17+1)","v":4.7344176766823285},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AB$17+1)","v":5.5694617644612272},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AC$17+1)","v":6.5705935041958332},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AD$17+1)","v":7.0227059930714102},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AE$17+1)","v":6.8877867366153733},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AF$17+1)","v":6.7528674801593356},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AG$17+1)","v":6.6179482237032987},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AH$17+1)","v":6.483028967247261},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AI$17+1)","v":6.3481097107912241},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AJ$17+1)","v":6.2131904543351864},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AK$17+1)","v":6.0782711978791486},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AL$17+1)","v":5.9433519414231117},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AM$17+1)","v":5.808432684967074},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AN$17+1)","v":5.6735134285110362},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AO$17+1)","v":5.5385941720549985},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AP$17+1)","v":5.4036749155989616},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AQ$17+1)","v":5.2687556591429248},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AR$17+1)","v":5.133836402686887},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AS$17+1)","v":4.9989171462308493},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AT$17+1)","v":4.8639978897748124},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AU$17+1)","v":4.7290786333187755},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AV$17+1)","v":4.5941593768627378},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AW$17+1)","v":4.4592401204067},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AX$17+1)","v":4.3243208639506623},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AY$17+1)","v":4.1894016074946245},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),AZ$17+1)","v":4.0544823510385877},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BA$17+1)","v":3.9195630945825499},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BB$17+1)","v":3.7846438381265122},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BC$17+1)","v":3.6497245816704744},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BD$17+1)","v":3.5148053252144367},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BE$17+1)","v":3.3798860687583989},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BF$17+1)","v":3.2449668123023612},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BG$17+1)","v":3.1100475558463234},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BH$17+1)","v":2.9751282993902857},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BI$17+1)","v":2.8402090429342479},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BJ$17+1)","v":2.7052897864782102},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BK$17+1)","v":2.5703705300221724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BL$17+1)","v":2.4354512735661347},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BM$17+1)","v":2.3005320171100969},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BN$17+1)","v":2.1656127606540592},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BO$17+1)","v":2.0306935041980214},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.8957742477419834},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BQ$17+1)","v":1.7608549912859457},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BR$17+1)","v":1.6152822163929355},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BS$17+1)","v":1.2340398784188198},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BT$17+1)","v":0.62204308334946223},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BU$17+1)","v":0.43078686938875854},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BV$17+1)","v":0.20902629509582266},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A67,RevReq!$C$16:$C$140,0),BW$17+1)","v":-1.4322945284951337E-15}]
[{"$f":"MAX($A$20:A67)+1","v":81},"Power Generation","Projects","2020-01-01","2020-07-01",{"$f":"IF($K68=\"\",'Earning Summary w. AFUDC'!$I$11,$K68)","v":3.5000000000000003E-2},{"$f":"IF($L68=\"\",'Earning Summary w. AFUDC'!$I$12,$L68)","v":0.95899199999999996},null,null,"Steam Sites",3.5000000000000003E-2,0.95899199999999996,{"$f":"+PGD!E62","v":82.126073340000005},{"$f":"+PGD!F62","v":62.691396909999995},{"$f":"+PGD!G62","v":90.531972260000003},{"$f":"+PGD!H62","v":73.562047810278514},{"$f":"+PGD!I62","v":52.471028895236294},{"$f":"+PGD!J62","v":81.918240516804701},{"$f":"+PGD!K62","v":61.066370141971696},null,null,607.58145656735235,1230.4114655327455,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),Y$17+1)","v":5.5034720046784722},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),Z$17+1)","v":15.063195861580127},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AA$17+1)","v":24.930790317530708},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AB$17+1)","v":35.256598166717616},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AC$17+1)","v":42.742418141931815},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AD$17+1)","v":50.565909757173031},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AE$17+1)","v":58.72836026833447},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AF$17+1)","v":61.149069421821508},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AG$17+1)","v":59.369860477445826},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AH$17+1)","v":57.590651533070115},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AI$17+1)","v":55.811442588694419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AJ$17+1)","v":54.032233644318723},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AK$17+1)","v":52.253024699943026},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AL$17+1)","v":50.47381575556733},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AM$17+1)","v":48.694606811191633},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AN$17+1)","v":46.915397866815937},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AO$17+1)","v":45.13618892244024},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AP$17+1)","v":43.356979978064544},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AQ$17+1)","v":41.577771033688848},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AR$17+1)","v":39.798562089313144},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AS$17+1)","v":38.019353144937448},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AT$17+1)","v":36.240144200561751},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AU$17+1)","v":34.460935256186048},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AV$17+1)","v":32.681726311810351},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AW$17+1)","v":30.902517367434658},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AX$17+1)","v":29.123308423058958},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AY$17+1)","v":27.344099478683262},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),AZ$17+1)","v":25.564890534307565},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BA$17+1)","v":23.785681589931869},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BB$17+1)","v":19.47188277950222},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BC$17+1)","v":15.831927084262588},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BD$17+1)","v":11.604936259639114},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BE$17+1)","v":8.1479265868433846},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BF$17+1)","v":5.6458925569849647},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BG$17+1)","v":2.475535187714915},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BH$17+1)","v":0.16035943056469729},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BI$17+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BJ$17+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BK$17+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BL$17+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BM$17+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BN$17+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BO$17+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BP$17+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BQ$17+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BR$17+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BS$17+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BT$17+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BU$17+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BV$17+1)","v":4.0104246797863746E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A68,RevReq!$C$16:$C$140,0),BW$17+1)","v":4.0104246797863746E-14}]
[{"$f":"MAX($A$20:A68)+1","v":82},"Power Generation","Projects","2020-01-01","2020-07-01",{"$f":"IF($K69=\"\",'Earning Summary w. AFUDC'!$I$11,$K69)","v":4.2999999999999997E-2},{"$f":"IF($L69=\"\",'Earning Summary w. AFUDC'!$I$12,$L69)","v":0.95540400000000003},null,null,"GE DOT05 Tech 2",4.2999999999999997E-2,0.95540400000000003,{"$f":"+PGD!E63","v":0},{"$f":"+PGD!F63","v":0},{"$f":"+PGD!G63","v":0},{"$f":"+PGD!H63","v":0.56761541415000005},{"$f":"+PGD!I63","v":1.2953662051248001},{"$f":"+PGD!J63","v":62.223450635491702},{"$f":"+PGD!K63","v":76.206810677736598},null,null,135.40122687226173,304.69175540360885,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),Z$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AA$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AB$17+1)","v":4.0193360817860888E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AC$17+1)","v":0.17088277508393018},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AD$17+1)","v":4.6634406380326547},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AE$17+1)","v":14.322902992928014},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AF$17+1)","v":19.276293903597981},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AG$17+1)","v":18.668274634148229},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AH$17+1)","v":18.060255364698477},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AI$17+1)","v":17.452236095248725},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AJ$17+1)","v":16.844216825798974},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AK$17+1)","v":16.236197556349218},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AL$17+1)","v":15.628178286899466},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AM$17+1)","v":15.020159017449712},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AN$17+1)","v":14.412139747999959},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AO$17+1)","v":13.804120478550205},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AP$17+1)","v":13.196101209100451},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AQ$17+1)","v":12.588081939650699},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AR$17+1)","v":11.980062670200946},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AS$17+1)","v":11.372043400751192},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AT$17+1)","v":10.764024131301438},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AU$17+1)","v":10.156004861851684},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AV$17+1)","v":9.5479855924019326},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AW$17+1)","v":8.9399663229521789},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AX$17+1)","v":8.3319470535024251},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AY$17+1)","v":7.7182681708079217},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),AZ$17+1)","v":7.0804158342981278},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BA$17+1)","v":5.8158283464500444},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BB$17+1)","v":2.6015341927364739},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BC$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BD$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BE$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BF$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BG$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BH$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BI$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BJ$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BK$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BL$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BM$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BN$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BO$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BP$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BQ$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BR$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BS$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BT$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BU$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BV$17+1)","v":-2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A69,RevReq!$C$16:$C$140,0),BW$17+1)","v":-2.8645890569902673E-15}]
[{"$f":"MAX($A$20:A69)+1","v":83},"Power Generation","Projects","2020-01-01","2020-07-01",{"$f":"IF($K70=\"\",'Earning Summary w. AFUDC'!$I$11,$K70)","v":4.2999999999999997E-2},{"$f":"IF($L70=\"\",'Earning Summary w. AFUDC'!$I$12,$L70)","v":0.95540400000000003},null,null,"Manatee 1&2 Dismantlement",4.2999999999999997E-2,0.95540400000000003,{"$f":"+PGD!E64","v":0},{"$f":"+PGD!F64","v":0},{"$f":"+PGD!G64","v":0},{"$f":"+PGD!H64","v":0},{"$f":"+PGD!I64","v":11.130247315},{"$f":"+PGD!J64","v":0},{"$f":"+PGD!K64","v":0},null,null,11.991217393947888,24.172900430530721,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),Z$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AA$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AB$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AC$17+1)","v":0.7881428783849076},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AD$17+1)","v":1.5521669727863368},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AE$17+1)","v":1.5039294048193803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AF$17+1)","v":1.4556918368524236},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AG$17+1)","v":1.407454268885467},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AH$17+1)","v":1.3592167009185103},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AI$17+1)","v":1.3109791329515539},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AJ$17+1)","v":1.2627415649845972},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AK$17+1)","v":1.2145039970176406},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AL$17+1)","v":1.1662664290506839},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AM$17+1)","v":1.1180288610837272},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AN$17+1)","v":1.0697912931167708},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AO$17+1)","v":1.0215537251498141},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AP$17+1)","v":0.97331615718285747},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AQ$17+1)","v":0.92507858921590091},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AR$17+1)","v":0.87684102124894436},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AS$17+1)","v":0.8286034532819877},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AT$17+1)","v":0.78036588531503115},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AU$17+1)","v":0.73212831734807449},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AV$17+1)","v":0.68389074938111794},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AW$17+1)","v":0.63565318141416127},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AX$17+1)","v":0.58741561344720472},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AY$17+1)","v":0.53917804548024806},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),AZ$17+1)","v":0.3799623512133824},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BA$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BB$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BC$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BD$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BE$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BF$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BG$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BH$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BI$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BJ$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BK$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BL$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BM$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BN$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BO$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BP$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BQ$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BR$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BS$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BT$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BU$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BV$17+1)","v":5.3711044818567512E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A70,RevReq!$C$16:$C$140,0),BW$17+1)","v":5.3711044818567512E-16}]
[{"$f":"MAX($A$20:A70)+1","v":84},"Power Generation","Projects","2020-01-01","2020-07-01",{"$f":"IF($K71=\"\",'Earning Summary w. AFUDC'!$I$11,$K71)","v":4.2999999999999997E-2},{"$f":"IF($L71=\"\",'Earning Summary w. AFUDC'!$I$12,$L71)","v":0.95540400000000003},null,null,"Martin 1&2 Dismantlement",4.2999999999999997E-2,0.95540400000000003,{"$f":"+PGD!E65","v":0},{"$f":"+PGD!F65","v":13.34548013},{"$f":"+PGD!G65","v":15.8130021},{"$f":"+PGD!H65","v":12.207205408538201},{"$f":"+PGD!I65","v":19.368288636844198},{"$f":"+PGD!J65","v":15.639662818781501},{"$f":"+PGD!K65","v":2.8848464975714001},null,null,90.938990050892528,172.13521193744216,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),Z$17+1)","v":0.94500551743461325},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AA$17+1)","v":2.9808249130323028},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AB$17+1)","v":4.8728568253635309},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AC$17+1)","v":6.955923165985971},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AD$17+1)","v":9.2136221349931446},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AE$17+1)","v":10.228252880929134},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AF$17+1)","v":10.095283115567328},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AG$17+1)","v":9.7517834180775083},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AH$17+1)","v":9.4082837205876881},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AI$17+1)","v":9.064784023097868},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AJ$17+1)","v":8.7212843256080479},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AK$17+1)","v":8.3777846281182278},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AL$17+1)","v":8.0342849306284077},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AM$17+1)","v":7.6907852331385875},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AN$17+1)","v":7.3472855356487674},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AO$17+1)","v":7.0037858381589482},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AP$17+1)","v":6.6602861406691281},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AQ$17+1)","v":6.3167864431793088},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AR$17+1)","v":5.9732867456894887},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AS$17+1)","v":5.6297870481996686},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AT$17+1)","v":5.2862873507098485},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AU$17+1)","v":4.9427876532200292},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AV$17+1)","v":4.5992879557302091},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AW$17+1)","v":4.1227223579522549},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AX$17+1)","v":3.2238060850062},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AY$17+1)","v":2.3451391262421941},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),AZ$17+1)","v":1.5710690607513653},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BA$17+1)","v":0.6736534005650614},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BB$17+1)","v":9.8482363157355188E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BC$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BD$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BE$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BF$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BG$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BH$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BI$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BJ$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BK$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BL$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BM$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BN$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BO$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BP$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BQ$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BR$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BS$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BT$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BU$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BV$17+1)","v":8.5937671709708019E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A71,RevReq!$C$16:$C$140,0),BW$17+1)","v":8.5937671709708019E-15}]
[{"$f":"MAX($A$20:A71)+1","v":85},"Power Generation","Projects","2020-01-01","2020-07-01",{"$f":"IF($K72=\"\",'Earning Summary w. AFUDC'!$I$11,$K72)","v":4.2999999999999997E-2},{"$f":"IF($L72=\"\",'Earning Summary w. AFUDC'!$I$12,$L72)","v":0.95540400000000003},null,null,"Scherer 4 Dismantlement",4.2999999999999997E-2,0.95540400000000003,{"$f":"+PGD!E66","v":0},{"$f":"+PGD!F66","v":0},{"$f":"+PGD!G66","v":1.8613088900000001},{"$f":"+PGD!H66","v":2.0430947851000001},{"$f":"+PGD!I66","v":6.8528146775006995},{"$f":"+PGD!J66","v":19.202241724629502},{"$f":"+PGD!K66","v":9.8357531568202994},null,null,40.471762114975888,86.428063985785826,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),Z$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AA$17+1)","v":0.13180096583756973},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AB$17+1)","v":0.40424194203572417},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AC$17+1)","v":1.0216752765651085},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AD$17+1)","v":2.8348862577374967},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AE$17+1)","v":4.8028615845120051},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AF$17+1)","v":5.3481846788593392},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AG$17+1)","v":5.1757155280121694},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AH$17+1)","v":5.0032463771649995},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AI$17+1)","v":4.8307772263178297},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AJ$17+1)","v":4.6583080754706598},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AK$17+1)","v":4.48583892462349},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AL$17+1)","v":4.3133697737763201},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AM$17+1)","v":4.1409006229291503},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AN$17+1)","v":3.9684314720819804},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AO$17+1)","v":3.7959623212348106},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AP$17+1)","v":3.6234931703876407},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AQ$17+1)","v":3.4510240195404709},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AR$17+1)","v":3.278554868693301},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AS$17+1)","v":3.1060857178461312},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AT$17+1)","v":2.9336165669989613},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AU$17+1)","v":2.7611474161517915},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AV$17+1)","v":2.5886782653046216},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AW$17+1)","v":2.4162091144574518},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AX$17+1)","v":2.2251811151650025},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AY$17+1)","v":1.9768662894373006},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),AZ$17+1)","v":1.6832432544691054},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BA$17+1)","v":1.1319920142473936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BB$17+1)","v":0.33577114592802759},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BC$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BD$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BE$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BF$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BG$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BH$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BI$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BJ$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BK$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BL$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BM$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BN$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BQ$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BR$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BS$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BT$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BU$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BV$17+1)","v":1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A72,RevReq!$C$16:$C$140,0),BW$17+1)","v":1.4322945284951337E-15}]
[{"$f":"MAX($A$20:A72)+1","v":86},"Power Generation","Projects","2020-01-01","2020-07-01",{"$f":"IF($K73=\"\",'Earning Summary w. AFUDC'!$I$11,$K73)","v":4.2999999999999997E-2},{"$f":"IF($L73=\"\",'Earning Summary w. AFUDC'!$I$12,$L73)","v":0.95540400000000003},null,null,"Other",4.2999999999999997E-2,0.95540400000000003,{"$f":"+PGD!E79","v":60.78086081},{"$f":"+PGD!F79","v":39.26601445},{"$f":"+PGD!G79","v":72.306439690000005},{"$f":"+PGD!H79","v":45.413519923212696},{"$f":"+PGD!I79","v":62.689490574330499},{"$f":"+PGD!J79","v":40.403172311308097},{"$f":"+PGD!K79","v":25.274032356276599},null,null,414.38422146820471,751.73993194787272,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),Y$17+1)","v":4.3039477231513636},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),Z$17+1)","v":11.256647838299338},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AA$17+1)","v":18.808687191123326},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AB$17+1)","v":26.554264088771909},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AC$17+1)","v":33.36376185548162},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AD$17+1)","v":39.584217639460761},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AE$17+1)","v":42.931853467373394},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AF$17+1)","v":43.276184347310398},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AG$17+1)","v":41.776070359540391},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AH$17+1)","v":40.275956371770377},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AI$17+1)","v":38.77584238400037},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AJ$17+1)","v":37.275728396230363},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AK$17+1)","v":35.775614408460349},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AL$17+1)","v":34.275500420690335},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AM$17+1)","v":32.775386432920328},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AN$17+1)","v":31.275272445150314},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AO$17+1)","v":29.7751584573803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AP$17+1)","v":28.275044469610293},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AQ$17+1)","v":26.774930481840279},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AR$17+1)","v":25.274816494070265},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AS$17+1)","v":23.774702506300255},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AT$17+1)","v":22.274588518530241},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AU$17+1)","v":20.774474530760234},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AV$17+1)","v":18.668323151664801},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AW$17+1)","v":14.965186545016483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AX$17+1)","v":11.837254063064309},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AY$17+1)","v":8.1629091931648077},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),AZ$17+1)","v":5.4311920681567782},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BA$17+1)","v":2.603615795319445},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BB$17+1)","v":0.86280030325939272},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BC$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BD$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BE$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BF$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BG$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BH$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BI$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BJ$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BK$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BL$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BM$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BN$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BO$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BP$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BQ$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BR$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BS$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BT$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BU$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BV$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A73,RevReq!$C$16:$C$140,0),BW$17+1)","v":5.7291781139805346E-15}]
[null,null,null,null,null,null,null,null,null,"Total Power Generation",null,null,{"$f":"SUM(M64:M73)","v":535.18943818000002},565.32624809000004,786.16903661000003,564.63840717773871,670.82523792451502,790.37003258390155,515.73166404785195,null,null,{"$f":"SUM(V64:V73)","v":5173.2514976775747},9820.4449638489241,null,37.473436668350132,{"$f":"SUM(Z64:Z73)","v":113.37609252722049},204.77819379859346,293.41921704807788,371.16229674601038,462.33741253866339,539.48990672055879,558.21412098507653,539.55791567702545,520.90171036897414,502.24550506092305,483.58929975287185,464.93309444482065,446.27688913676957,427.62068382871848,408.96447852066734,390.30827321261614,371.652067904565,352.99586259651386,334.33965728846266,315.68345198041158,297.02724667236049,278.37104136430924,255.30926708370544,218.72183601509437,180.8732571972611,140.852397726129,108.72003268091288,73.915408627401234,38.777807430031295,19.481651665933349,15.119741584853838,11.527812655602071,8.8908593692876128,5.5855827435615275,3.1354877299552708,2.8402090429345757,2.7052897864785379,2.5703705300225002,2.4354512735664624,2.3005320171104247,2.1656127606543869,2.0306935041983492,1.8957742477423112,1.7608549912862734,1.6152822163932632,1.2340398784191475,0.62204308334979008,0.43078686938908634,0.20902629509615048,3.263841156808286E-13]
[]
[null,null,null,null,null,null,null,null,null,"Nuclear Generation"]
[null,null,null,null,null,null,null,null,null,"Equipment Reliability"]
[{"$f":"MAX($A$20:A77)+1","v":87},"Nuclear Generation","Reliability",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K78=\"\",'Earning Summary w. AFUDC'!$I$11,$K78)","v":0.04},{"$f":"IF($L78=\"\",'Earning Summary w. AFUDC'!$I$12,$L78)","v":0.959314},null,null,"Turbine Reliability",0.04,0.959314,{"$f":"+Nuclear!E36","v":72.984613670000002},{"$f":"+Nuclear!F36","v":105.33975744999999},{"$f":"+Nuclear!G36","v":128.41645589999999},{"$f":"+Nuclear!H36","v":88.482137072497096},{"$f":"+Nuclear!I36","v":77.332006784777207},{"$f":"+Nuclear!J36","v":84.761026659570305},{"$f":"+Nuclear!K36","v":95.981423978195707},null,null,{"$f":"SUMPRODUCT($Y$14:$BW$14,$Y78:$BW78)","v":771.71196158089765},{"$f":"SUM(Y78:BW78)","v":1476.3604436454},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),Y$17+1)","v":5.0641466014639143},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),Z$17+1)","v":17.290329272708341},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AA$17+1)","v":33.00327137006861},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AB$17+1)","v":47.075322247560173},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AC$17+1)","v":57.165583366829267},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AD$17+1)","v":66.663405610387755},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AE$17+1)","v":77.128502424215597},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AF$17+1)","v":81.347992428433685},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AG$17+1)","v":78.714190757616535},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AH$17+1)","v":76.080389086799372},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AI$17+1)","v":73.446587415982222},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AJ$17+1)","v":70.812785745165058},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AK$17+1)","v":68.178984074347909},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AL$17+1)","v":65.54518240353076},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AM$17+1)","v":62.91138073271361},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AN$17+1)","v":60.277579061896454},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AO$17+1)","v":57.643777391079304},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AP$17+1)","v":55.009975720262148},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AQ$17+1)","v":52.376174049444998},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AR$17+1)","v":49.742372378627849},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AS$17+1)","v":47.108570707810692},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AT$17+1)","v":44.474769036993536},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AU$17+1)","v":41.840967366176386},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AV$17+1)","v":39.207165695359237},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AW$17+1)","v":36.57336402454208},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AX$17+1)","v":32.553430372734375},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AY$17+1)","v":26.679992799717038},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),AZ$17+1)","v":20.113249323316111},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BA$17+1)","v":14.337867678368008},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BB$17+1)","v":9.969906465332576},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BC$17+1)","v":6.0068610623240399},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BD$17+1)","v":2.0163669735927479},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BE$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BF$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BG$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BH$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BI$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BJ$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BK$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BL$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BM$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BN$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BQ$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BR$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BS$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BT$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BU$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BV$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A78,RevReq!$C$16:$C$140,0),BW$17+1)","v":1.1458356227961069E-14}]
[{"$f":"MAX($A$20:A78)+1","v":88},"Nuclear Generation","Reliability","2020-01-01","2020-07-01",{"$f":"IF($K79=\"\",'Earning Summary w. AFUDC'!$I$11,$K79)","v":0.04},{"$f":"IF($L79=\"\",'Earning Summary w. AFUDC'!$I$12,$L79)","v":0.959314},null,null,"Projects",0.04,0.959314,{"$f":"+Nuclear!E37","v":51.61043609},{"$f":"+Nuclear!F37","v":32.695892360000002},{"$f":"+Nuclear!G37","v":52.69967991},{"$f":"+Nuclear!H37","v":103.503553716615},{"$f":"+Nuclear!I37","v":119.077912952525},{"$f":"+Nuclear!J37","v":234.332409309101},{"$f":"+Nuclear!K37","v":285.09655003838702},null,null,938.90988483505998,1986.4537196830177,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),Y$17+1)","v":3.5810673151877777},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),Z$17+1)","v":9.3267529888521352},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AA$17+1)","v":14.978074856092544},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AB$17+1)","v":25.370353942726013},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AC$17+1)","v":40.053515400919551},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AD$17+1)","v":63.365758486145864},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AE$17+1)","v":97.485057248232891},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AF$17+1)","v":114.29779914892731},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AG$17+1)","v":110.75399983594687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AH$17+1)","v":107.2102005229664},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AI$17+1)","v":103.66640120998596},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AJ$17+1)","v":100.12260189700552},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AK$17+1)","v":96.578802584025084},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AL$17+1)","v":93.035003271044616},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AM$17+1)","v":89.491203958064176},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AN$17+1)","v":85.947404645083736},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AO$17+1)","v":82.403605332103268},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AP$17+1)","v":78.859806019122829},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AQ$17+1)","v":75.316006706142375},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AR$17+1)","v":71.772207393161921},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AS$17+1)","v":68.228408080181481},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AT$17+1)","v":64.684608767201027},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AU$17+1)","v":61.140809454220573},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AV$17+1)","v":57.597010141240119},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AW$17+1)","v":54.053210828259665},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AX$17+1)","v":49.529220315793232},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AY$17+1)","v":44.488300787610093},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),AZ$17+1)","v":39.596636836784079},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BA$17+1)","v":33.532324117010447},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BB$17+1)","v":26.522219166394294},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BC$17+1)","v":17.476072127526329},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BD$17+1)","v":5.9892762990599451},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BE$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BF$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BG$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BH$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BI$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BJ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BK$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BL$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BM$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BN$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BO$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BP$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BR$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BS$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BT$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BU$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BV$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A79,RevReq!$C$16:$C$140,0),BW$17+1)","v":0}]
[{"$f":"MAX($A$20:A79)+1","v":89},"Nuclear Generation","Reliability","2020-01-01","2020-07-01",{"$f":"IF($K80=\"\",'Earning Summary w. AFUDC'!$I$11,$K80)","v":0.04},{"$f":"IF($L80=\"\",'Earning Summary w. AFUDC'!$I$12,$L80)","v":0.959314},null,null,"PTN Brighter Future",0.04,0.959314,{"$f":"+Nuclear!E38","v":0},{"$f":"+Nuclear!F38","v":4.1426039100000001},{"$f":"+Nuclear!G38","v":23.457416550000001},{"$f":"+Nuclear!H38","v":36.516327494807697},{"$f":"+Nuclear!I38","v":19.349760695262599},{"$f":"+Nuclear!J38","v":29.2999996696662},{"$f":"+Nuclear!K38","v":8.5099999999992004},null,null,136.14939802149991,274.06697651934718,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),Z$17+1)","v":0.28744076945989022},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AA$17+1)","v":2.1941589187419854},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AB$17+1)","v":6.2915408679390232},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AC$17+1)","v":9.9830133761632673},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AD$17+1)","v":13.061156699701987},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AE$17+1)","v":15.289100024068887},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AF$17+1)","v":15.407802574627098},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AG$17+1)","v":14.918871796388341},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AH$17+1)","v":14.429941018149584},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AI$17+1)","v":13.941010239910828},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AJ$17+1)","v":13.452079461672071},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AK$17+1)","v":12.963148683433314},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AL$17+1)","v":12.474217905194557},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AM$17+1)","v":11.9852871269558},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AN$17+1)","v":11.496356348717043},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AO$17+1)","v":11.007425570478286},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AP$17+1)","v":10.51849479223953},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AQ$17+1)","v":10.029564014000773},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AR$17+1)","v":9.5406332357620158},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AS$17+1)","v":9.051702457523259},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AT$17+1)","v":8.5627716792845021},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AU$17+1)","v":8.0738409010457453},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AV$17+1)","v":7.5849101228069875},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AW$17+1)","v":7.0959793445682307},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AX$17+1)","v":6.6070485663294738},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AY$17+1)","v":6.0394409893041825},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),AZ$17+1)","v":5.034678081078253},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BA$17+1)","v":3.4707052188461445},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BB$17+1)","v":2.1056390126175559},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BC$17+1)","v":0.9902395982445662},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BD$17+1)","v":0.17877712409404523},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BE$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BF$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BG$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BH$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BI$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BJ$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BK$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BL$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BM$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BN$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BO$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BP$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BQ$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BR$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BS$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BT$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BU$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BV$17+1)","v":5.7291781139805346E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A80,RevReq!$C$16:$C$140,0),BW$17+1)","v":5.7291781139805346E-15}]
[{"$f":"MAX($A$20:A80)+1","v":90},"Nuclear Generation","Reliability","2020-01-01","2020-07-01",{"$f":"IF($K81=\"\",'Earning Summary w. AFUDC'!$I$11,$K81)","v":0.04},{"$f":"IF($L81=\"\",'Earning Summary w. AFUDC'!$I$12,$L81)","v":0.959314},null,null,"Other Reliability",0.04,0.959314,{"$f":"+Nuclear!E39","v":20.917455969999999},{"$f":"+Nuclear!F39","v":25.769165429999997},{"$f":"+Nuclear!G39","v":34.945581680000004},{"$f":"+Nuclear!H39","v":34.071195964209501},{"$f":"+Nuclear!I39","v":27.463140115043299},{"$f":"+Nuclear!J39","v":36.104752643690304},{"$f":"+Nuclear!K39","v":43.441237519499005},null,null,255.65802508293677,503.29904537714464,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),Y$17+1)","v":1.4513889741296011},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),Z$17+1)","v":4.6486451491983107},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AA$17+1)","v":8.725154071781315},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AB$17+1)","v":13.255324512157895},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AC$17+1)","v":17.12719223234194},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AD$17+1)","v":21.016121927293469},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AE$17+1)","v":25.885577222254817},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AF$17+1)","v":28.089503398028469},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AG$17+1)","v":27.191626546653417},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AH$17+1)","v":26.293749695278372},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AI$17+1)","v":25.395872843903319},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AJ$17+1)","v":24.497995992528274},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AK$17+1)","v":23.600119141153222},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AL$17+1)","v":22.702242289778177},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AM$17+1)","v":21.804365438403131},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AN$17+1)","v":20.906488587028079},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AO$17+1)","v":20.00861173565303},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AP$17+1)","v":19.110734884277981},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AQ$17+1)","v":18.212858032902936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AR$17+1)","v":17.314981181527884},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AS$17+1)","v":16.417104330152839},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AT$17+1)","v":15.51922747877779},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AU$17+1)","v":14.621350627402743},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AV$17+1)","v":13.723473776027696},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AW$17+1)","v":12.825596924652649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AX$17+1)","v":11.530453399892485},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AY$17+1)","v":9.7880638827328994},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),AZ$17+1)","v":7.873360366717856},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BA$17+1)","v":5.9233710445695529},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BB$17+1)","v":4.2546114118900427},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BC$17+1)","v":2.6712696398849332},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BD$17+1)","v":0.91260863816955928},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BE$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BF$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BG$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BH$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BI$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BJ$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BK$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BL$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BM$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BN$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BQ$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BR$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BS$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BT$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BU$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BV$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A81,RevReq!$C$16:$C$140,0),BW$17+1)","v":1.1458356227961069E-14}]
[null,null,null,null,null,null,null,null,null,"Total Reliability",null,null,{"$f":"SUM(M78:M81)","v":145.51250572999999},{"$f":"SUM(N78:N81)","v":167.94741914999997},239.51913404000001,262.57321424812926,243.22282054760811,384.4981882820278,433.02921153608094,null,null,{"$f":"SUM(V78:V81)","v":2102.429269520394},4240.1801852249091,null,10.096602890781293,{"$f":"SUM(Z78:Z81)","v":31.553168180218677},58.900659216684446,91.992541570383096,124.32930437625403,164.10644272352909,215.78823691877221,239.14309755001653,231.57868893660518,224.01428032319373,216.44987170978231,208.88546309637093,201.32105448295951,193.75664586954812,186.19223725613671,178.62782864272532,171.0634200293139,163.49901141590246,155.9346028024911,148.37019418907968,140.80578557566827,133.24137696225685,125.67696834884545,118.11255973543405,110.54815112202263,100.22015265474955,86.99579845936421,72.617924607896299,57.264268058794144,42.852376056234476,27.144442427979872,9.0970290349162966,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14]
[]
[{"$f":"MAX($A$20:A83)+1","v":91},"Nuclear Generation","Regulatory",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K84=\"\",'Earning Summary w. AFUDC'!$I$11,$K84)","v":0.04},{"$f":"IF($L84=\"\",'Earning Summary w. AFUDC'!$I$12,$L84)","v":0.959314},null,null,"Regulatory",0.04,0.959314,{"$f":"+Nuclear!E42","v":29.46061229},{"$f":"+Nuclear!F42","v":20.714289839999999},{"$f":"+Nuclear!G42","v":14.133532730000001},{"$f":"+Nuclear!H42","v":8.3779584228588995},{"$f":"+Nuclear!I42","v":19.218846027240801},{"$f":"+Nuclear!J42","v":16.2219950796622},{"$f":"+Nuclear!K42","v":0.22921450233140001},null,null,{"$f":"SUMPRODUCT($Y$14:$BW$14,$Y84:$BW84)","v":135.60260278329628},{"$f":"SUM(Y84:BW84)","v":244.87036025212313},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),Y$17+1)","v":2.0441686556021956},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),Z$17+1)","v":5.4662433235655001},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AA$17+1)","v":7.7236843169152944},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AB$17+1)","v":9.0549051186714884},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AC$17+1)","v":10.693599882124767},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AD$17+1)","v":12.820935905347234},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AE$17+1)","v":13.559207163790161},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AF$17+1)","v":13.138729083520341},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AG$17+1)","v":12.701884567168246},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AH$17+1)","v":12.265040050816152},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AI$17+1)","v":11.828195534464056},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AJ$17+1)","v":11.39135101811196},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AK$17+1)","v":10.954506501759866},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AL$17+1)","v":10.51766198540777},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AM$17+1)","v":10.080817469055674},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AN$17+1)","v":9.6439729527035798},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AO$17+1)","v":9.2071284363514838},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AP$17+1)","v":8.7702839199993896},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AQ$17+1)","v":8.3334394036472936},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AR$17+1)","v":7.8965948872951985},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AS$17+1)","v":7.4597503709431034},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AT$17+1)","v":7.0229058545910066},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AU$17+1)","v":6.5860613382389106},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AV$17+1)","v":6.1492168218868146},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AW$17+1)","v":5.7123723055347186},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AX$17+1)","v":4.71600853133776},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AY$17+1)","v":3.3856226136280756},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),AZ$17+1)","v":2.4474716432367161},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BA$17+1)","v":1.8138590463998159},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BB$17+1)","v":1.1290437170526868},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BC$17+1)","v":0.350882520437856},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BD$17+1)","v":4.8153125179132457E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BE$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BF$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BG$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BH$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BI$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BJ$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BK$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BL$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BM$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BN$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BO$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BP$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BQ$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BR$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BS$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BT$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BU$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BV$17+1)","v":-1.4322945284951337E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A84,RevReq!$C$16:$C$140,0),BW$17+1)","v":-1.4322945284951337E-15}]
[{"$f":"MAX($A$20:A84)+1","v":92},"Nuclear Generation","Other","2020-01-01","2020-07-01",{"$f":"IF($K85=\"\",'Earning Summary w. AFUDC'!$I$11,$K85)","v":0.04},{"$f":"IF($L85=\"\",'Earning Summary w. AFUDC'!$I$12,$L85)","v":0.959314},null,null,"All other",0.04,0.959314,{"$f":"+Nuclear!E43","v":0.31365064999999959},{"$f":"+Nuclear!F43","v":-0.10385499999996028},{"$f":"+Nuclear!G43","v":2.7625165599999786},{"$f":"+Nuclear!H43","v":4.3885307593708482},{"$f":"+Nuclear!I43","v":2.719775304224072},{"$f":"+Nuclear!J43","v":1.5934404231379986},{"$f":"+Nuclear!K43","v":5.096721100858689},null,null,18.239994551614874,37.899607570518583,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),Y$17+1)","v":2.1763119558682258E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),Z$17+1)","v":3.5687855332278806E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AA$17+1)","v":0.21910791477478198},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AB$17+1)","v":0.70887961613095996},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AC$17+1)","v":1.1812707466368331},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AD$17+1)","v":1.445391604713842},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AE$17+1)","v":1.8657459287812097},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AF$17+1)","v":2.1620511427121687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AG$17+1)","v":2.0944388938388028},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AH$17+1)","v":2.0268266449654364},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AI$17+1)","v":1.95921439609207},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AJ$17+1)","v":1.8916021472187041},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AK$17+1)","v":1.8239898983453373},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AL$17+1)","v":1.7563776494719709},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AM$17+1)","v":1.688765400598605},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AN$17+1)","v":1.6211531517252387},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AO$17+1)","v":1.5535409028518723},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AP$17+1)","v":1.4859286539785064},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AQ$17+1)","v":1.41831640510514},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AR$17+1)","v":1.3507041562317741},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AS$17+1)","v":1.2830919073584077},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AT$17+1)","v":1.2154796584850416},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AU$17+1)","v":1.1478674096116754},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AV$17+1)","v":1.0802551607383091},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AW$17+1)","v":1.0126429118649429},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AX$17+1)","v":0.93907377461522334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AY$17+1)","v":0.86810931243855538},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),AZ$17+1)","v":0.75105861472330515},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BA$17+1)","v":0.55404728647222079},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BB$17+1)","v":0.37226260983098514},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BC$17+1)","v":0.25789135093015714},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BD$17+1)","v":0.1070713443855488},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BE$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BF$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BG$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BH$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BI$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BJ$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BK$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BL$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BM$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BN$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BQ$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BR$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BS$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BT$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BU$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BV$17+1)","v":1.0742208963713502E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A85,RevReq!$C$16:$C$140,0),BW$17+1)","v":1.0742208963713502E-15}]
[null,null,null,null,null,null,null,null,null,"Total Nuclear Generation",null,null,{"$f":"+M82+M84+M85","v":175.28676866999999},{"$f":"+N82+N84+N85","v":188.55785399000001},256.41518332999999,275.33970343035901,265.16144187907298,402.313623784828,438.35514713927103,null,null,{"$f":"+V82+V84+V85","v":2256.2718668553052},{"$f":"+W82+W84+W85","v":4522.95015304755},null,{"$f":"+Y82+Y84+Y85","v":12.162534665942172},{"$f":"+Z82+Z84+Z85","v":37.055099359116454},66.843451448374523,101.75632630518554,136.20417500501563,178.37277023359016,231.21319001134358,254.44387777624902,246.37501239761221,238.30614701897531,230.23728164033844,222.16841626170157,214.09955088306472,206.03068550442788,197.96182012579098,189.89295474715416,181.82408936851726,173.75522398988036,165.68635861124355,157.61749323260668,149.54862785396978,141.4797624753329,133.41089709669603,125.34203171805916,117.27316633942229,105.87523496070254,91.24953038543083,75.816454865856315,59.632174391666176,44.353682383118148,27.753216299347887,9.2089156918197581,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14,2.8287816937778887E-14]
[]
[null,null,null,null,null,null,null,null,null,"Eng & Construction"]
[{"$f":"MAX($A$20:A88)+1","v":93},"Engineering & Construction","Projects",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K89=\"\",'Earning Summary w. AFUDC'!$I$11,$K89)","v":3.5000000000000003E-2},{"$f":"IF($L89=\"\",'Earning Summary w. AFUDC'!$I$12,$L89)","v":0.95540400000000003},null,null,"Dania Beach Energy Center",3.5000000000000003E-2,0.95540400000000003,{"$f":"+ECC!E68","v":0},{"$f":"+ECC!F68","v":6.6162283799999999},{"$f":"+ECC!G68","v":14.998084260000001},{"$f":"+ECC!H68","v":4.9944303458711996},{"$f":"+ECC!I68","v":0},{"$f":"+ECC!J68","v":0},{"$f":"+ECC!K68","v":0},null,null,{"$f":"SUMPRODUCT($Y$14:$BW$14,$Y89:$BW89)","v":33.992500498827447},{"$f":"SUM(Y89:BW89)","v":64.91244277038831},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),Z$17+1)","v":0.44336988467893057},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AA$17+1)","v":1.8801288933419746},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AB$17+1)","v":3.1700837918598044},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AC$17+1)","v":3.4197169743242712},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AD$17+1)","v":3.3258517901857734},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AE$17+1)","v":3.2319866060472751},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AF$17+1)","v":3.1381214219087767},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AG$17+1)","v":3.0442562377702784},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AH$17+1)","v":2.9503910536317806},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AI$17+1)","v":2.8565258694932822},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AJ$17+1)","v":2.7626606853547839},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AK$17+1)","v":2.6687955012162861},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AL$17+1)","v":2.5749303170777882},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AM$17+1)","v":2.4810651329392899},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AN$17+1)","v":2.3871999488007916},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AO$17+1)","v":2.2933347646622932},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AP$17+1)","v":2.1994695805237954},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AQ$17+1)","v":2.1056043963852971},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AR$17+1)","v":2.0117392122467992},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AS$17+1)","v":1.9178740281083009},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AT$17+1)","v":1.824008843969803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AU$17+1)","v":1.7301436598313047},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AV$17+1)","v":1.6362784756928064},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AW$17+1)","v":1.5424132915543081},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AX$17+1)","v":1.4485481074158097},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AY$17+1)","v":1.3546829232773114},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),AZ$17+1)","v":1.2608177391388131},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BA$17+1)","v":1.1669525550003146},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BB$17+1)","v":1.0730873708618163},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BC$17+1)","v":0.77503093878648432},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BD$17+1)","v":0.22425747034011542},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BE$17+1)","v":1.3115303961849317E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BF$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BG$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BH$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BI$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BJ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BK$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BL$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BM$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BN$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BO$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BP$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BR$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BS$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BT$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BU$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BV$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A89,RevReq!$C$16:$C$140,0),BW$17+1)","v":0}]
[{"$f":"MAX($A$20:A89)+1","v":94},"Engineering & Construction","Projects","2020-01-01","2020-07-01",{"$f":"IF($K90=\"\",'Earning Summary w. AFUDC'!$I$11,$K90)","v":3.3000000000000002E-2},{"$f":"IF($L90=\"\",'Earning Summary w. AFUDC'!$I$12,$L90)","v":0.95540400000000003},null,null,"DG EV Chargers",3.3000000000000002E-2,0.95540400000000003,{"$f":"+ECC!E69","v":0},{"$f":"+ECC!F69","v":0},{"$f":"+ECC!G69","v":0},{"$f":"+ECC!H69","v":0},{"$f":"+ECC!I69","v":19.0228},{"$f":"+ECC!J69","v":5.9843726400000001},{"$f":"+ECC!K69","v":25.03},null,null,51.080955849994595,126.44142459763371,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),Z$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AA$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AB$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AC$17+1)","v":1.2567008833072868},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AD$17+1)","v":2.8771114408015817},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AE$17+1)","v":4.8527876141126161},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AF$17+1)","v":6.3815415615996161},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AG$17+1)","v":6.2151164583255625},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AH$17+1)","v":6.0486913550515089},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AI$17+1)","v":5.8822662517774553},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AJ$17+1)","v":5.7158411485034009},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AK$17+1)","v":5.5494160452293473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AL$17+1)","v":5.3829909419552937},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AM$17+1)","v":5.2165658386812401},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AN$17+1)","v":5.0501407354071866},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AO$17+1)","v":4.8837156321331321},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AP$17+1)","v":4.7172905288590776},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AQ$17+1)","v":4.5508654255850232},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AR$17+1)","v":4.3844403223109705},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AS$17+1)","v":4.218015219036916},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AT$17+1)","v":4.0515901157628615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AU$17+1)","v":3.885165012488808},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AV$17+1)","v":3.7187399092147539},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AW$17+1)","v":3.5523148059406999},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AX$17+1)","v":3.3858897026666464},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AY$17+1)","v":3.2194645993925919},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),AZ$17+1)","v":3.0530394961185383},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BA$17+1)","v":2.8866143928444843},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BB$17+1)","v":2.7201892895704303},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BC$17+1)","v":2.5537641862963762},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BD$17+1)","v":2.3873390830223222},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BE$17+1)","v":2.2209139797482687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BF$17+1)","v":2.0544888764742146},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BG$17+1)","v":1.7706467480262782},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BH$17+1)","v":1.1010456546984613},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BI$17+1)","v":0.69672134269075392},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BJ$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BK$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BL$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BM$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BN$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BO$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BP$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BQ$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BR$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BS$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BT$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BU$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BV$17+1)","v":-7.1614726424756683E-16},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A90,RevReq!$C$16:$C$140,0),BW$17+1)","v":-7.1614726424756683E-16}]
[{"$f":"MAX($A$20:A90)+1","v":95},"Engineering & Construction","Projects","2020-01-01","2020-07-01",{"$f":"IF($K91=\"\",'Earning Summary w. AFUDC'!$I$11,$K91)","v":3.5000000000000003E-2},{"$f":"IF($L91=\"\",'Earning Summary w. AFUDC'!$I$12,$L91)","v":0.95540400000000003},null,null,"Other Projects",3.5000000000000003E-2,0.95540400000000003,{"$f":"+ECC!E70","v":4.7568871900000005},{"$f":"+ECC!F70","v":4.0088729500000007},{"$f":"+ECC!G70","v":5.5511748500000007},{"$f":"+ECC!H70","v":7.1495488645946983},{"$f":"+ECC!I70","v":18.829576084013901},{"$f":"+ECC!J70","v":33.722859037441104},{"$f":"+ECC!K70","v":48.975400106623603},null,null,129.64882636927052,300.04655623064224,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),Y$17+1)","v":0.31877081680499403},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),Z$17+1)","v":0.89779594575466826},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AA$17+1)","v":1.5145871843815908},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AB$17+1)","v":2.3249808658721687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AC$17+1)","v":4.0027915899402622},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AD$17+1)","v":7.4155237118455357},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AE$17+1)","v":12.755710155794223},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AF$17+1)","v":15.690180645385787},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AG$17+1)","v":15.25630504236258},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AH$17+1)","v":14.822429439339377},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AI$17+1)","v":14.388553836316174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AJ$17+1)","v":13.95467823329297},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AK$17+1)","v":13.520802630269763},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AL$17+1)","v":13.08692702724656},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AM$17+1)","v":12.653051424223356},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AN$17+1)","v":12.219175821200153},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AO$17+1)","v":11.785300218176946},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AP$17+1)","v":11.351424615153743},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AQ$17+1)","v":10.917549012130539},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AR$17+1)","v":10.483673409107334},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AS$17+1)","v":10.049797806084129},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AT$17+1)","v":9.6159222030609257},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AU$17+1)","v":9.1820466000377206},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AV$17+1)","v":8.7481709970145154},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AW$17+1)","v":8.3142953939913102},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AX$17+1)","v":7.8804197909681051},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AY$17+1)","v":7.4465441879449008},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),AZ$17+1)","v":7.0126685849216965},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BA$17+1)","v":6.5787929818984914},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BB$17+1)","v":5.998109458133464},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BC$17+1)","v":5.4448001952660618},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BD$17+1)","v":4.8599981322288901},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BE$17+1)","v":4.2413990579145615},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BF$17+1)","v":3.2833523414354837},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BG$17+1)","v":1.9014181621230253},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BH$17+1)","v":0.12860871302020777},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BI$17+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BJ$17+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BK$17+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BL$17+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BM$17+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BN$17+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BO$17+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BP$17+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BQ$17+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BR$17+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BS$17+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BT$17+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BU$17+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BV$17+1)","v":2.8645890569902673E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A91,RevReq!$C$16:$C$140,0),BW$17+1)","v":2.8645890569902673E-15}]
[null,null,null,null,null,null,null,null,null,"Sub-Total Projects",null,null,{"$f":"SUM(M89:M91)","v":4.7568871900000005},{"$f":"SUM(N89:N91)","v":10.62510133},20.549259110000001,12.143979210465897,37.852376084013898,39.707231677441101,74.005400106623597,null,null,{"$f":"SUM(V89:V91)","v":214.72228271809257},491.40042359866425,null,{"$f":"SUM(Y89:Y91)","v":0.31877081680499403},{"$f":"SUM(Z89:Z91)","v":1.3411658304335989},3.3947160777235652,5.4950646577319731,8.6792094475718198,13.618486942832892,20.840484375954112,25.209843628894181,24.515677738458422,23.821511848022666,23.127345957586911,22.433180067151156,21.739014176715397,21.044848286279642,20.350682395843886,19.656516505408131,18.962350614972372,18.268184724536617,17.574018834100862,16.879852943665103,16.185687053229344,15.491521162793591,14.797355272357834,14.103189381922075,13.409023491486318,12.714857601050561,12.020691710614805,11.326525820179048,10.632359929743291,9.7913861185657112,8.7735953203489228,7.4715946855913273,6.4754283416246796,5.3378412179096983,3.6720649101493033,1.2296543677186691,0.69672134269075681,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15]
[]
[null,null,null,null,null,null,null,null,null,"Solar"]
[{"$f":"MAX($A$20:A94)+1","v":96},"Engineering & Construction","Solar",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K95=\"\",'Earning Summary w. AFUDC'!$I$11,$K95)","v":3.4000000000000002E-2},{"$f":"IF($L95=\"\",'Earning Summary w. AFUDC'!$I$12,$L95)","v":0.95540400000000003},null,null,"SolarTogether 3",3.4000000000000002E-2,0.95540400000000003,{"$f":"+ECC!E57","v":0},{"$f":"+ECC!F57","v":4.4366000000000002E-4},{"$f":"+ECC!G57","v":120.43499294},{"$f":"+ECC!H57","v":372.41927425610743},{"$f":"+ECC!I57","v":0},{"$f":"+ECC!J57","v":0},{"$f":"+ECC!K57","v":0},null,null,{"$f":"SUMPRODUCT($Y$14:$BW$14,$Y95:$BW95)","v":524.42131227401171},{"$f":"SUM(Y95:BW95)","v":1050.2600785570321},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),Z$17+1)","v":2.6873358805202382E-5},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AA$17+1)","v":7.2950373844608025},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AB$17+1)","v":36.94183378425236},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AC$17+1)","v":58.449184827604746},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AD$17+1)","v":56.76026139021279},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AE$17+1)","v":55.071337952820834},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AF$17+1)","v":53.382414515428877},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AG$17+1)","v":51.693491078036928},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AH$17+1)","v":50.004567640644972},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AI$17+1)","v":48.315644203253022},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AJ$17+1)","v":46.626720765861059},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AK$17+1)","v":44.937797328469109},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AL$17+1)","v":43.248873891077153},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AM$17+1)","v":41.559950453685197},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AN$17+1)","v":39.87102701629324},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AO$17+1)","v":38.182103578901291},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AP$17+1)","v":36.493180141509328},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AQ$17+1)","v":34.804256704117371},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AR$17+1)","v":33.115333266725422},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AS$17+1)","v":31.426409829333465},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AT$17+1)","v":29.737486391941509},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AU$17+1)","v":28.04856295454956},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AV$17+1)","v":26.359639517157603},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AW$17+1)","v":24.670716079765647},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AX$17+1)","v":22.981792642373691},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AY$17+1)","v":21.292869204981734},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),AZ$17+1)","v":19.603945767589781},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BA$17+1)","v":17.915022330197829},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BB$17+1)","v":16.226098892805872},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BC$17+1)","v":14.537174658580998},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BD$17+1)","v":12.631936563563489},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BE$17+1)","v":8.0753809274777595},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BF$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BG$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BH$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BI$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BJ$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BK$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BL$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BM$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BN$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BO$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BP$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BQ$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BR$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BS$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BT$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BU$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BV$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A95,RevReq!$C$16:$C$140,0),BW$17+1)","v":2.2916712455922139E-14}]
[{"$f":"MAX($A$20:A95)+1","v":97},"Engineering & Construction","Solar","2020-01-01","2020-07-01",{"$f":"IF($K96=\"\",'Earning Summary w. AFUDC'!$I$11,$K96)","v":3.4000000000000002E-2},{"$f":"IF($L96=\"\",'Earning Summary w. AFUDC'!$I$12,$L96)","v":0.95540400000000003},null,null,"SolarTogether 4",3.4000000000000002E-2,0.95540400000000003,{"$f":"+ECC!E58","v":0},{"$f":"+ECC!F58","v":0},{"$f":"+ECC!G58","v":2.686533E-2},{"$f":"+ECC!H58","v":276.36441242828403},{"$f":"+ECC!I58","v":64.3486555554163},{"$f":"+ECC!J58","v":0},{"$f":"+ECC!K58","v":0},null,null,351.30941160866433,726.10759570084838,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),Z$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AA$17+1)","v":1.6272858777220567E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AB$17+1)","v":16.743144563929466},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AC$17+1)","v":36.907187871318641},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AD$17+1)","v":39.747514303323904},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AE$17+1)","v":38.579860536904093},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AF$17+1)","v":37.412206770484282},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AG$17+1)","v":36.244553004064471},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AH$17+1)","v":35.076899237644668},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AI$17+1)","v":33.90924547122485},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AJ$17+1)","v":32.741591704805046},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AK$17+1)","v":31.573937938385235},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AL$17+1)","v":30.406284171965424},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AM$17+1)","v":29.238630405545621},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AN$17+1)","v":28.07097663912581},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AO$17+1)","v":26.903322872705999},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AP$17+1)","v":25.735669106286192},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AQ$17+1)","v":24.568015339866381},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AR$17+1)","v":23.400361573446574},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AS$17+1)","v":22.232707807026763},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AT$17+1)","v":21.065054040606952},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AU$17+1)","v":19.897400274187149},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AV$17+1)","v":18.729746507767338},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AW$17+1)","v":17.562092741347527},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AX$17+1)","v":16.39443897492772},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AY$17+1)","v":15.226785208507909},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),AZ$17+1)","v":14.059131442088098},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BA$17+1)","v":12.891477675668288},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BB$17+1)","v":11.723823909248473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BC$17+1)","v":10.556170142828663},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BD$17+1)","v":9.388468125091558},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BE$17+1)","v":7.7239612140431237},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BF$17+1)","v":1.395308840604482},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BG$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BH$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BI$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BJ$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BK$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BL$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BM$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BN$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BO$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BP$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BQ$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BR$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BS$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BT$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BU$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BV$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A96,RevReq!$C$16:$C$140,0),BW$17+1)","v":2.2916712455922139E-14}]
[{"$f":"MAX($A$20:A96)+1","v":98},"Engineering & Construction","Solar","2020-01-01","2020-07-01",{"$f":"IF($K97=\"\",'Earning Summary w. AFUDC'!$I$11,$K97)","v":3.4000000000000002E-2},{"$f":"IF($L97=\"\",'Earning Summary w. AFUDC'!$I$12,$L97)","v":0.95540400000000003},null,null,"SolarTogether 5",3.4000000000000002E-2,0.95540400000000003,{"$f":"+ECC!E59","v":0},{"$f":"+ECC!F59","v":0},{"$f":"+ECC!G59","v":1.4156300000000002E-3},{"$f":"+ECC!H59","v":259.42115782742678},{"$f":"+ECC!I59","v":65.580460945867102},{"$f":"+ECC!J59","v":0},{"$f":"+ECC!K59","v":0},null,null,334.77494952364327,692.57268912122333,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),Z$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AA$17+1)","v":8.5747493408034649E-5},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AB$17+1)","v":15.713818837177962},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AC$17+1)","v":34.95530670124456},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AD$17+1)","v":37.926284084819329},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AE$17+1)","v":36.812557808217946},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AF$17+1)","v":35.698831531616548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AG$17+1)","v":34.585105255015165},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AH$17+1)","v":33.471378978413782},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AI$17+1)","v":32.357652701812384},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AJ$17+1)","v":31.243926425210997},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AK$17+1)","v":30.130200148609607},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AL$17+1)","v":29.016473872008216},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AM$17+1)","v":27.902747595406829},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AN$17+1)","v":26.789021318805439},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AO$17+1)","v":25.675295042204052},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AP$17+1)","v":24.561568765602662},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AQ$17+1)","v":23.447842489001271},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AR$17+1)","v":22.334116212399881},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AS$17+1)","v":21.22038993579849},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AT$17+1)","v":20.1066636591971},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AU$17+1)","v":18.992937382595709},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AV$17+1)","v":17.879211105994319},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AW$17+1)","v":16.765484829392928},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AX$17+1)","v":15.651758552791538},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AY$17+1)","v":14.538032276190151},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),AZ$17+1)","v":13.424305999588764},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BA$17+1)","v":12.310579722987377},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BB$17+1)","v":11.196853446385989},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BC$17+1)","v":10.083127169784602},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BD$17+1)","v":8.969398350649314},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BE$17+1)","v":7.3897143907490381},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BF$17+1)","v":1.4220187840580856},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BG$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BH$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BI$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BJ$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BK$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BL$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BM$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BN$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BO$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BP$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BQ$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BR$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BS$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BT$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BU$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BV$17+1)","v":2.864589056990267E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A97,RevReq!$C$16:$C$140,0),BW$17+1)","v":2.864589056990267E-14}]
[{"$f":"MAX($A$20:A97)+1","v":99},"Engineering & Construction","Solar","2019-07-01","2020-07-01",{"$f":"IF($K98=\"\",'Earning Summary w. AFUDC'!$I$11,$K98)","v":3.4000000000000002E-2},{"$f":"IF($L98=\"\",'Earning Summary w. AFUDC'!$I$12,$L98)","v":0.95540400000000003},null,null,"Safe Harbor Panels - 2020",3.4000000000000002E-2,0.95540400000000003,0,0,{"$f":"-P98","v":16.4553348248918},{"$f":"+ECC!H60","v":-16.4553348248918},0,0,0,null,null,0.82984480705055541,0.82925645594825603,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),Z$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AA$17+1)","v":0.41462822797412802},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AB$17+1)","v":0.41462822797412802},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AC$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AD$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AE$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AF$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AG$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AH$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AI$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AJ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AK$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AL$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AM$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AN$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AO$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AP$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AQ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AR$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AS$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AT$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AU$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AV$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AW$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AX$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AY$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),AZ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BA$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BB$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BC$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BD$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BE$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BF$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BG$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BH$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BI$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BJ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BK$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BL$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BM$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BN$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BO$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BP$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BR$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BS$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BT$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BU$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BV$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A98,RevReq!$C$16:$C$140,0),BW$17+1)","v":0}]
[{"$f":"MAX($A$20:A98)+1","v":100},"Engineering & Construction","Solar","2019-07-01","2021-07-01",{"$f":"IF($K99=\"\",'Earning Summary w. AFUDC'!$I$11,$K99)","v":3.4000000000000002E-2},{"$f":"IF($L99=\"\",'Earning Summary w. AFUDC'!$I$12,$L99)","v":0.95540400000000003},null,null,"Safe Harbor Panels - 2021",3.4000000000000002E-2,0.95540400000000003,0,0,{"$f":"-Q99","v":25.60691613366},0,{"$f":"+ECC!I60","v":-25.60691613366},0,0,null,null,3.7368232642512358,{"$f":"SUM(Y99:BW99)","v":3.8713342657680134},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),Z$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AA$17+1)","v":0.64522237762800227},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AB$17+1)","v":2.5808895105120091},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AC$17+1)","v":0.64522237762800227},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AD$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AE$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AF$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AG$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AH$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AI$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AJ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AK$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AL$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AM$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AN$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AO$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AP$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AQ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AR$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AS$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AT$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AU$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AV$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AW$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AX$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AY$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),AZ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BA$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BB$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BC$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BD$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BE$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BF$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BG$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BH$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BI$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BJ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BK$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BL$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BM$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BN$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BO$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BP$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BR$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BS$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BT$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BU$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BV$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A99,RevReq!$C$16:$C$140,0),BW$17+1)","v":0}]
[{"$f":"MAX($A$20:A99)+1","v":101},"Engineering & Construction","Solar","2019-07-01","2022-07-01",{"$f":"IF($K100=\"\",'Earning Summary w. AFUDC'!$I$11,$K100)","v":3.4000000000000002E-2},{"$f":"IF($L100=\"\",'Earning Summary w. AFUDC'!$I$12,$L100)","v":0.95540400000000003},null,null,"Safe Harbor Panels - 2022",3.4000000000000002E-2,0.95540400000000003,0,0,{"$f":"-R100","v":47.447190609187203},0,0,{"$f":"+ECC!J60","v":-47.447190609187203},0,null,null,11.138423633400873,11.955359628950809,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),Z$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AA$17+1)","v":1.195535962895081},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AB$17+1)","v":4.7821438515803241},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AC$17+1)","v":4.7821438515803241},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AD$17+1)","v":1.195535962895081},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AE$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AF$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AG$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AH$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AI$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AJ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AK$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AL$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AM$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AN$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AO$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AP$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AQ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AR$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AS$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AT$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AU$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AV$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AW$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AX$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AY$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),AZ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BA$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BB$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BC$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BD$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BE$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BF$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BG$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BH$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BI$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BJ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BK$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BL$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BM$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BN$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BO$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BP$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BR$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BS$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BT$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BU$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BV$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A100,RevReq!$C$16:$C$140,0),BW$17+1)","v":0}]
[{"$f":"MAX($A$20:A100)+1","v":102},"Engineering & Construction","Solar","2019-07-01","2023-07-01",{"$f":"IF($K101=\"\",'Earning Summary w. AFUDC'!$I$11,$K101)","v":3.4000000000000002E-2},{"$f":"IF($L101=\"\",'Earning Summary w. AFUDC'!$I$12,$L101)","v":0.95540400000000003},null,null,"Safe Harbor Panels - 2023",3.4000000000000002E-2,0.95540400000000003,0,0,{"$f":"-S101","v":47.447190927013096},0,0,0,{"$f":"+ECC!K60","v":-47.447190927013096},null,null,15.05794765168014,16.737503592647617,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),Z$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AA$17+1)","v":1.1955359709034012},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AB$17+1)","v":4.782143883613605},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AC$17+1)","v":4.782143883613605},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AD$17+1)","v":4.782143883613605},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AE$17+1)","v":1.1955359709034012},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AF$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AG$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AH$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AI$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AJ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AK$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AL$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AM$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AN$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AO$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AP$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AQ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AR$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AS$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AT$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AU$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AV$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AW$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AX$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AY$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),AZ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BA$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BB$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BC$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BD$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BE$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BF$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BG$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BH$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BI$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BJ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BK$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BL$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BM$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BN$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BO$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BP$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BR$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BS$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BT$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BU$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BV$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A101,RevReq!$C$16:$C$140,0),BW$17+1)","v":0}]
[{"$f":"MAX($A$20:A101)+1","v":103},"Engineering & Construction","Solar","2020-01-01","2020-07-01",{"$f":"IF($K102=\"\",'Earning Summary w. AFUDC'!$I$11,$K102)","v":3.4000000000000002E-2},{"$f":"IF($L102=\"\",'Earning Summary w. AFUDC'!$I$12,$L102)","v":0.95540400000000003},null,null,"Other Solar",3.4000000000000002E-2,0.95540400000000003,{"$f":"+ECC!E61","v":9.92568363},{"$f":"+ECC!F61","v":12.546123379999999},{"$f":"+ECC!G61","v":8.4300293599999989},{"$f":"+ECC!H61","v":5.5110149948},{"$f":"+ECC!I61","v":28.8575600746601},{"$f":"+ECC!J61","v":15.78704675},{"$f":"+ECC!K61","v":2.0024000000000002},null,null,87.582327531060912,177.92437318061209,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),Y$17+1)","v":0.60121817963285773},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),Z$17+1)","v":1.9453729724296518},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AA$17+1)","v":3.1604296470361528},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AB$17+1)","v":3.9134152400647402},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AC$17+1)","v":5.8798498345523109},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AD$17+1)","v":8.4223939201714391},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AE$17+1)","v":9.2649591986434832},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AF$17+1)","v":9.1082339422270753},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AG$17+1)","v":8.8236029178853244},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AH$17+1)","v":8.5389718935435734},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AI$17+1)","v":8.2543408692018225},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AJ$17+1)","v":7.9697098448600725},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AK$17+1)","v":7.6850788205183234},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AL$17+1)","v":7.4004477961765724},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AM$17+1)","v":7.1158167718348198},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AN$17+1)","v":6.8311857474930706},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AO$17+1)","v":6.5465547231513197},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AP$17+1)","v":6.2619236988095688},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AQ$17+1)","v":5.9772926744678196},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AR$17+1)","v":5.6926616501260687},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AS$17+1)","v":5.4080306257843178},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AT$17+1)","v":5.1233996014425678},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AU$17+1)","v":4.8387685771008178},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AV$17+1)","v":4.5541375527590668},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AW$17+1)","v":4.2695065284173168},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AX$17+1)","v":3.9848755040755663},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AY$17+1)","v":3.7002444797338154},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),AZ$17+1)","v":3.4156134553920645},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BA$17+1)","v":3.1309824310503136},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BB$17+1)","v":2.8285244412416728},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BC$17+1)","v":2.3401492418559977},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BD$17+1)","v":1.8453395118677884},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BE$17+1)","v":1.4739122671377682},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BF$17+1)","v":1.1427335081232917},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BG$17+1)","v":0.4254670130743301},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BH$17+1)","v":4.9228098729329373E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BI$17+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BJ$17+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BK$17+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BL$17+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BM$17+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BN$17+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BO$17+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BP$17+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BQ$17+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BR$17+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BS$17+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BT$17+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BU$17+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BV$17+1)","v":7.1614726424756675E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A102,RevReq!$C$16:$C$140,0),BW$17+1)","v":7.1614726424756675E-15}]
[null,null,null,null,null,null,null,null,null,"Sub-Total Solar",null,null,{"$f":"SUM(M95:M102)","v":9.92568363},{"$f":"SUM(N95:N102)","v":12.546567039999999},265.8499357547521,897.26052468172645,133.17976044228351,-31.660143859187201,-45.444790927013095,null,null,{"$f":"SUM(V95:V102)","v":1328.8510402937629},2680.2581905030306,null,{"$f":"SUM(Y95:Y102)","v":0.60121817963285773},{"$f":"SUM(Z95:Z102)","v":1.9453998457884569},13.908102604268699,85.872017899104605,146.40103934754219,148.83413354503614,140.92425146748974,135.6016867597568,131.34675225500189,127.09181775024699,122.83688324549209,118.58194874073718,114.32701423598228,110.07207973122738,105.81714522647245,101.56221072171756,97.307276216962663,93.052341712207749,88.797407207452849,84.54247270269795,80.287538197943036,76.032603693188136,71.777669188433237,67.522734683678337,63.267800178923416,59.012865674168516,54.757931169413617,50.50299666465871,46.24806215990381,41.975300689682008,37.516621213050257,32.835142551172154,24.662968799407693,3.9600611327858823,0.4254670130744046,4.9228098729403855E-2,8.1640788124222611E-14,8.1640788124222611E-14,8.1640788124222611E-14,8.1640788124222611E-14,8.1640788124222611E-14,8.1640788124222611E-14,8.1640788124222611E-14,8.1640788124222611E-14,8.1640788124222611E-14,8.1640788124222611E-14,8.1640788124222611E-14,8.1640788124222611E-14,8.1640788124222611E-14,8.1640788124222611E-14,8.1640788124222611E-14]
[]
[null,null,null,null,null,null,null,null,null,"Energy Storage"]
[{"$f":"MAX($A$20:A105)+1","v":104},"Engineering & Construction","Energy Storage",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K106=\"\",'Earning Summary w. AFUDC'!$I$11,$K106)","v":0.1},{"$f":"IF($L106=\"\",'Earning Summary w. AFUDC'!$I$12,$L106)","v":0.95540400000000003},null,null,"Battery Storage",0.1,0.95540400000000003,{"$f":"+ECC!E64","v":4.1165410800000002},{"$f":"+ECC!F64","v":19.590120559999999},{"$f":"+ECC!G64","v":23.94106189},{"$f":"+ECC!H64","v":33.589215390325499},{"$f":"+ECC!I64","v":14.138686245810002},{"$f":"+ECC!J64","v":0.12588856732920001},{"$f":"+ECC!K64","v":0.13010809591029998},null,null,{"$f":"SUMPRODUCT($Y$14:$BW$14,$Y106:$BW106)","v":107.7806937839084},{"$f":"SUM(Y106:BW106)","v":143.82458820697212},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),Y$17+1)","v":0.40290507689882726},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),Z$17+1)","v":2.7024415750968478},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AA$17+1)","v":6.8228281353212186},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AB$17+1)","v":12.093998693833409},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AC$17+1)","v":16.1158447389912},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AD$17+1)","v":16.621957081476985},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AE$17+1)","v":15.685099092575326},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AF$17+1)","v":14.734629722982692},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AG$17+1)","v":13.770770395430748},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AH$17+1)","v":12.806911067878806},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AI$17+1)","v":11.647597213847854},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AJ$17+1)","v":9.5788839894031579},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AK$17+1)","v":6.6883652099393487},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AL$17+1)","v":3.3525381875590843},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AM$17+1)","v":0.77205099982109515},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AN$17+1)","v":2.0933785255096586E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AO$17+1)","v":6.8332406604537186E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AP$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AQ$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AR$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AS$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AT$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AU$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AV$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AW$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AX$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AY$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),AZ$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BA$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BB$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BC$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BD$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BE$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BF$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BG$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BH$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BI$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BJ$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BK$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BL$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BM$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BN$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BO$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BP$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BQ$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BR$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BS$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BT$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BU$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BV$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A106,RevReq!$C$16:$C$140,0),BW$17+1)","v":-4.296883585485401E-15}]
[{"$f":"MAX($A$20:A106)+1","v":105},"Engineering & Construction","Energy Storage","2019-07-01","2020-07-01",{"$f":"IF($K107=\"\",'Earning Summary w. AFUDC'!$I$11,$K107)","v":0.1},{"$f":"IF($L107=\"\",'Earning Summary w. AFUDC'!$I$12,$L107)","v":0.95540400000000003},null,null,"Battery Safe Harbor",0.1,0.95540400000000003,{"$f":"+ECC!E65","v":0},{"$f":"+ECC!F65","v":0},{"$f":"+ECC!G65","v":18.24672133},{"$f":"+ECC!H65","v":-18.23904409},{"$f":"+ECC!I65","v":0},{"$f":"+ECC!J65","v":0},{"$f":"+ECC!K65","v":0},null,null,0.92860767364878549,0.93127185738553508,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),Z$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AA$17+1)","v":0.45976613735936978},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AB$17+1)","v":0.46071098953716538},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AC$17+1)","v":1.4641256000221124E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AD$17+1)","v":1.3867476444640956E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AE$17+1)","v":1.3093696889060783E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AF$17+1)","v":1.2319917333480611E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AG$17+1)","v":1.1546137777900443E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AH$17+1)","v":1.077235822232027E-3},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AI$17+1)","v":9.9985786667400995E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AJ$17+1)","v":9.224799111159929E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AK$17+1)","v":8.4510195555797575E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AL$17+1)","v":4.0320648888948475E-4},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AM$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AN$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AO$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AP$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AQ$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AR$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AS$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AT$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AU$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AV$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AW$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AX$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AY$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),AZ$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BA$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BB$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BC$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BD$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BE$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BF$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BG$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BH$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BI$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BJ$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BK$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BL$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BM$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BN$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BO$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BP$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BQ$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BR$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BS$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BT$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BU$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BV$17+1)","v":-8.742032034272056E-20},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A107,RevReq!$C$16:$C$140,0),BW$17+1)","v":-8.742032034272056E-20}]
[null,null,null,null,null,null,null,null,null,"Sub-Total Energy Storage",null,null,{"$f":"SUM(M106:M107)","v":4.1165410800000002},19.590120559999999,42.18778322,15.350171300325499,14.138686245810002,0.12588856732920001,0.13010809591029998,null,null,{"$f":"SUM(V106:V107)","v":108.70930145755719},144.75586006435765,null,{"$f":"SUM(Y106:Y107)","v":0.40290507689882726},{"$f":"SUM(Z106:Z107)","v":2.7024415750968478},7.2825942726805888,12.554709683370575,16.117308864591223,16.623343829121449,15.686408462264232,14.735861714716041,13.771925009208539,12.807988303701038,11.648597071714528,9.5798064693142742,6.6892103118949064,3.3529413940479738,0.77205099982109515,2.0933785255096586E-2,6.8332406604537186E-3,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15,-4.296971005805744E-15]
[]
[null,null,null,null,null,null,null,null,null,"Total Engineering & Construction",null,null,{"$f":"+M92+M103+M108","v":18.7991119},42.761788929999994,328.5869780847521,924.75467519251788,185.17082277210739,8.1729763855830999,28.6907172755208,null,null,{"$f":"+V92+V103+V108","v":1652.2826244694127},3316.414474166053,null,{"$f":"+Y92+Y103+Y108","v":1.3228940733366792},5.9890072513189034,24.585412954672854,103.92179224020715,171.19755765970524,179.07596431699048,177.45114430570808,175.54739210336703,169.63435500266883,163.72131790197068,157.61282627479355,150.59493527720261,142.75523872459257,134.46986941155498,126.93987862213743,121.23966101238079,116.27646007259548,111.32052643674436,106.37142604155372,101.42232564636305,96.47322525117238,91.524124855981725,86.57502446079107,81.625924065600415,76.676823670409732,71.727723275219077,66.778622880028422,61.829522484837753,56.880422089647091,51.766686808247712,46.290216533399175,40.306737236763475,31.138397141032367,9.2979023506955762,4.0975319232237037,1.2788824664480687,0.69672134269083408,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14,7.9492258911159571E-14]
[]
[null,null,null,null,null,null,null,null,null,"Info Management"]
[{"$f":"MAX($A$20:A112)+1","v":106},"Information Management","Projects",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K113=\"\",'Earning Summary w. AFUDC'!$I$11,$K113)","v":0.14299999999999999},{"$f":"IF($L113=\"\",'Earning Summary w. AFUDC'!$I$12,$L113)","v":0.96898399999999996},null,null,"Customer Facing Applications ",0.14299999999999999,0.96898399999999996,{"$f":"+IT!D41","v":95.051000000000002},{"$f":"+IT!E41","v":82.281999999999996},{"$f":"+IT!F41","v":69.400000000000006},{"$f":"+IT!G41","v":73},{"$f":"+IT!H41","v":102.5},{"$f":"+IT!I41","v":130.9},{"$f":"+IT!J41","v":131.6},null,null,{"$f":"SUMPRODUCT($Y$14:$BW$14,$Y113:$BW113)","v":705.94367065679694},{"$f":"SUM(Y113:BW113)","v":926.03833552700735},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),Y$17+1)","v":11.243695444609443},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),Z$17+1)","v":31.535650962115469},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AA$17+1)","v":47.515387313764194},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AB$17+1)","v":61.304064195960251},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AC$17+1)","v":77.981988395571165},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AD$17+1)","v":100.24424956955745},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AE$17+1)","v":124.26681120595664},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AF$17+1)","v":124.36945767438161},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AG$17+1)","v":103.16687949531097},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AH$17+1)","v":84.982674481234795},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AI$17+1)","v":68.504818507076038},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AJ$17+1)","v":50.781537367799004},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AK$17+1)","v":30.395771901215255},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AL$17+1)","v":9.7453490124551543},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AM$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AN$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AO$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AP$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AQ$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AR$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AS$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AT$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AU$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AV$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AW$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AX$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AY$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),AZ$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BA$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BB$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BC$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BD$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BE$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BF$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BG$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BH$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BI$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BJ$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BK$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BL$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BM$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BN$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BO$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BP$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BQ$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BR$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BS$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BT$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BU$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BV$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A113,RevReq!$C$16:$C$140,0),BW$17+1)","v":2.2916712455922139E-14}]
[{"$f":"MAX($A$20:A113)+1","v":107},"Information Management","Projects","2020-01-01","2020-07-01",{"$f":"IF($K114=\"\",'Earning Summary w. AFUDC'!$I$11,$K114)","v":0.14299999999999999},{"$f":"IF($L114=\"\",'Earning Summary w. AFUDC'!$I$12,$L114)","v":0.96898399999999996},null,null,"Applications/Hardware",0.14299999999999999,0.96898399999999996,{"$f":"+IT!D42","v":90.33},{"$f":"+IT!E42","v":86.103999999999999},{"$f":"+IT!F42","v":106.1},{"$f":"+IT!G42","v":125.7},{"$f":"+IT!H42","v":129},{"$f":"+IT!I42","v":159.30000000000001},{"$f":"+IT!J42","v":148.19999999999999},null,null,866.16715324379925,1142.4249558924002,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),Y$17+1)","v":10.685242759272084},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),Z$17+1)","v":30.904875900854442},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AA$17+1)","v":51.71850760959677},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AB$17+1)","v":75.830898785644521},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AC$17+1)","v":100.98171531082932},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AD$17+1)","v":128.27164637873199},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AE$17+1)","v":155.75516398797572},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AF$17+1)","v":155.96003279917679},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AG$17+1)","v":132.46982273282907},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AH$17+1)","v":109.15690624861796},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AI$17+1)","v":84.543037727383506},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AJ$17+1)","v":60.062229273555523},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AK$17+1)","v":35.110250818313716},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AL$17+1)","v":10.974625559618937},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AM$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AN$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AO$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AP$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AQ$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AR$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AS$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AT$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AU$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AV$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AW$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AX$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AY$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),AZ$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BA$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BB$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BC$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BD$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BE$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BF$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BG$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BH$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BI$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BJ$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BK$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BL$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BM$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BN$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BQ$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BR$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BS$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BT$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BU$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BV$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A114,RevReq!$C$16:$C$140,0),BW$17+1)","v":1.1458356227961069E-14}]
[{"$f":"MAX($A$20:A114)+1","v":108},"Information Management","Projects","2020-01-01","2020-07-01",{"$f":"IF($K115=\"\",'Earning Summary w. AFUDC'!$I$11,$K115)","v":0.14299999999999999},{"$f":"IF($L115=\"\",'Earning Summary w. AFUDC'!$I$12,$L115)","v":0.96898399999999996},null,null,"Momentum/Accelerate",0.14299999999999999,0.96898399999999996,{"$f":"+IT!D43","v":37.752000000000002},{"$f":"+IT!E43","v":36.450000000000003},{"$f":"+IT!F43","v":66.3},{"$f":"+IT!G43","v":91.3},{"$f":"+IT!H43","v":77.599999999999994},{"$f":"+IT!I43","v":25.7},{"$f":"+IT!J43","v":15.8},null,null,375.0454666371736,474.56264560507219,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),Y$17+1)","v":4.4657288237356338},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),Z$17+1)","v":12.971115453842483},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AA$17+1)","v":24.318749779335519},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AB$17+1)","v":41.414198335851694},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AC$17+1)","v":58.710609140123914},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AD$17+1)","v":67.029957765629362},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AE$17+1)","v":67.294490350103786},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AF$17+1)","v":61.620784441120151},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AG$17+1)","v":51.802325087848118},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AH$17+1)","v":40.550563561962186},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AI$17+1)","v":26.322733879175999},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AJ$17+1)","v":12.502667940203287},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AK$17+1)","v":4.3886867422131903},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AL$17+1)","v":1.1700343039269852},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AM$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AN$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AO$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AP$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AQ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AR$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AS$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AT$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AU$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AV$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AW$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AX$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AY$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),AZ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BA$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BB$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BC$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BD$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BE$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BF$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BG$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BH$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BI$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BJ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BK$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BL$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BM$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BN$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BO$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BP$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BR$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BS$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BT$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BU$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BV$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A115,RevReq!$C$16:$C$140,0),BW$17+1)","v":0}]
[null,null,null,null,null,null,null,null,null,"Total Info Management",null,null,{"$f":"SUM(M113:M115)","v":223.13300000000001},204.83600000000001,241.8,290,309.10000000000002,315.90000000000003,295.59999999999997,null,null,{"$f":"SUM(V113:V115)","v":1947.1562905377698},2543.0259370244798,null,{"$f":"SUM(Y113:Y115)","v":26.394667027617164},{"$f":"SUM(Z113:Z115)","v":75.41164231681239},123.55264470269648,178.54916131745645,237.6743128465244,295.5458537139188,347.31646554403613,341.95027491467852,287.43902731598814,234.69014429181493,179.37059011363556,123.34643458155782,69.894709461742167,21.89000887600108,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14]
[]
[null,null,null,null,null,null,null,null,null,"Customer Service"]
[{"$f":"MAX($A$20:A118)+1","v":109},"Customer Service","Projects",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K119=\"\",'Earning Summary w. AFUDC'!$I$11,$K119)","v":0.06},{"$f":"IF($L119=\"\",'Earning Summary w. AFUDC'!$I$12,$L119)","v":1},null,null,"Meters",0.06,1,{"$f":"+'Customer Service'!C27","v":24.467665069999999},{"$f":"+'Customer Service'!D27","v":31.80043942},{"$f":"+'Customer Service'!E27","v":37.190746849999996},{"$f":"+'Customer Service'!F27","v":51.067645151928602},{"$f":"+'Customer Service'!G27","v":56.838410696749499},{"$f":"+'Customer Service'!H27","v":70.720286215489395},{"$f":"+'Customer Service'!I27","v":73.822796428376108},null,null,{"$f":"SUMPRODUCT($Y$14:$BW$14,$Y119:$BW119)","v":372.09385700193781},{"$f":"SUM(Y119:BW119)","v":636.32211004589772},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),Y$17+1)","v":1.930071865198431},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),Z$17+1)","v":6.2946615764550966},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AA$17+1)","v":11.4927446627478},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AB$17+1)","v":18.002068010958517},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AC$17+1)","v":25.794385590730442},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AD$17+1)","v":34.810682103066924},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AE$17+1)","v":44.781055793683102},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AF$17+1)","v":48.735783247311829},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AG$17+1)","v":46.643964854418513},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AH$17+1)","v":44.552146461525211},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AI$17+1)","v":42.460328068631902},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AJ$17+1)","v":40.368509675738594},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AK$17+1)","v":38.276691282845285},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AL$17+1)","v":36.184872889951976},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AM$17+1)","v":34.093054497058667},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AN$17+1)","v":32.001236104165358},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AO$17+1)","v":29.909417711272049},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AP$17+1)","v":26.655867709883804},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AQ$17+1)","v":22.945112491490537},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AR$17+1)","v":19.093708537939754},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AS$17+1)","v":14.751710641334929},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AT$17+1)","v":10.298775715851432},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AU$17+1)","v":5.4698300461142448},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AV$17+1)","v":0.77543050752326126},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AW$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AX$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AY$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),AZ$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BA$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BB$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BC$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BD$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BE$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BF$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BG$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BH$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BI$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BJ$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BK$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BL$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BM$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BN$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BQ$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BR$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BS$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BT$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BU$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BV$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A119,RevReq!$C$16:$C$140,0),BW$17+1)","v":1.1458356227961069E-14}]
[{"$f":"MAX($A$20:A119)+1","v":110},"Customer Service","Projects","2020-01-01","2020-07-01",{"$f":"IF($K120=\"\",'Earning Summary w. AFUDC'!$I$11,$K120)","v":2.5999999999999999E-2},{"$f":"IF($L120=\"\",'Earning Summary w. AFUDC'!$I$12,$L120)","v":1},null,null,"Other ",2.5999999999999999E-2,1,{"$f":"+'Customer Service'!C28","v":13.145498280000002},{"$f":"+'Customer Service'!D28","v":14.020674590000002},{"$f":"+'Customer Service'!E28","v":23.699210100000002},{"$f":"+'Customer Service'!F28","v":18.061919483650598},{"$f":"+'Customer Service'!G28","v":27.662571501088998},{"$f":"+'Customer Service'!H28","v":15.027566518474998},{"$f":"+'Customer Service'!I28","v":11.708996336277295},null,null,150.76542851403548,362.32892966568079,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),Y$17+1)","v":0.8247387903043254},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),Z$17+1)","v":2.5119003406679141},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AA$17+1)","v":4.8255993394824408},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AB$17+1)","v":7.3434204100120546},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AC$17+1)","v":10.055182142645094},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AD$17+1)","v":12.516660129806118},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AE$17+1)","v":13.921287747301585},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AF$17+1)","v":14.348065324514565},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AG$17+1)","v":14.024887416554252},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AH$17+1)","v":13.701709508593938},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AI$17+1)","v":13.378531600633625},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AJ$17+1)","v":13.055353692673313},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AK$17+1)","v":12.732175784712998},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AL$17+1)","v":12.408997876752684},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AM$17+1)","v":12.085819968792372},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AN$17+1)","v":11.762642060832059},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AO$17+1)","v":11.439464152871745},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AP$17+1)","v":11.11628624491143},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AQ$17+1)","v":10.793108336951118},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AR$17+1)","v":10.469930428990804},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AS$17+1)","v":10.146752521030491},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AT$17+1)","v":9.8235746130701767},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AU$17+1)","v":9.5003967051098641},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AV$17+1)","v":9.1772187971495516},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AW$17+1)","v":8.8540408891892373},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AX$17+1)","v":8.5308629812289229},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AY$17+1)","v":8.2076850732686086},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),AZ$17+1)","v":7.8845071653082943},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BA$17+1)","v":7.5613292573479809},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BB$17+1)","v":7.2381513493876666},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BC$17+1)","v":6.9149734414273523},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BD$17+1)","v":6.5917955334670388},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BE$17+1)","v":6.2686176255067245},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BF$17+1)","v":5.9454397175464102},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BG$17+1)","v":5.6222618095860959},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BH$17+1)","v":5.2990839016257816},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BI$17+1)","v":4.9759059936654682},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BJ$17+1)","v":4.6527280857051538},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BK$17+1)","v":4.3170671387481807},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BL$17+1)","v":3.6698240631023182},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BM$17+1)","v":3.0271494779712236},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BN$17+1)","v":2.1977750805815779},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.5546497137512023},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BP$17+1)","v":0.74390083316098043},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0.3074765997396382},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BR$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BS$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BT$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BU$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BV$17+1)","v":-4.296883585485401E-15},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A120,RevReq!$C$16:$C$140,0),BW$17+1)","v":-4.296883585485401E-15}]
[null,null,null,null,null,null,null,null,null,"Total Customer Service",null,null,{"$f":"SUM(M119:M120)","v":37.613163350000001},{"$f":"SUM(N119:N120)","v":45.821114010000002},60.889956949999998,69.1295646355792,84.500982197838496,85.747852733964393,85.531792764653403,null,null,{"$f":"SUM(V119:V120)","v":522.85928551597328},998.65103971157851,null,{"$f":"SUM(Y119:Y120)","v":2.7548106555027565},{"$f":"SUM(Z119:Z120)","v":8.8065619171230107},16.318344002230241,25.345488420970572,35.849567733375537,47.327342232873043,58.702343540984685,63.083848571826394,60.668852270972764,58.253855970119147,55.838859669265531,53.423863368411908,51.008867067558285,48.593870766704661,46.178874465851038,43.763878164997415,41.348881864143792,37.772153954795236,33.738220828441655,29.563638966930558,24.89846316236542,20.122350328921609,14.970226751224109,9.9526493046728124,8.8540408891892479,8.5308629812289336,8.2076850732686193,7.8845071653083059,7.5613292573479924,7.2381513493876781,6.9149734414273638,6.5917955334670504,6.2686176255067361,5.9454397175464218,5.6222618095861074,5.2990839016257931,4.9759059936654797,4.6527280857051654,4.3170671387481923,3.6698240631023298,3.0271494779712351,2.1977750805815894,1.5546497137512139,0.74390083316099187,0.30747659973964964,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15]
[]
[null,null,null,null,null,null,null,null,null,"Other"]
[{"$f":"MAX($A$20:A123)+1","v":111},"Other","Other",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K124=\"\",'Earning Summary w. AFUDC'!$I$11,$K124)","v":1.4999999999999999E-2},{"$f":"IF($L124=\"\",'Earning Summary w. AFUDC'!$I$12,$L124)","v":0.96898399999999996},null,null,"PGA Campus",1.4999999999999999E-2,0.96898399999999996,{"$f":"+'HR & Corp Serv'!E69","v":0.25401226999999998},{"$f":"+'HR & Corp Serv'!F69","v":2.0220196499999998},{"$f":"+'HR & Corp Serv'!G69","v":5.7341454299999999},{"$f":"+'HR & Corp Serv'!H69","v":55.197207881772499},{"$f":"+'HR & Corp Serv'!I69","v":94.764882318078605},{"$f":"+'HR & Corp Serv'!J69","v":40.497674356308103},{"$f":"+'HR & Corp Serv'!K69","v":61.7231623853896},null,null,{"$f":"SUMPRODUCT($Y$14:$BW$14,$Y124:$BW124)","v":296.12616882213007},{"$f":"SUM(Y124:BW124)","v":971.20056798331132},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),Y$17+1)","v":1.4609877868094466E-2},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),Z$17+1)","v":0.14532708693209551},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AA$17+1)","v":0.58952147963000767},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AB$17+1)","v":4.0862996308446062},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AC$17+1)","v":12.657748580208786},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AD$17+1)","v":20.270374194379759},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AE$17+1)","v":25.880311079673145},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AF$17+1)","v":29.083696143708565},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AG$17+1)","v":28.690328010231394},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AH$17+1)","v":28.296959876754226},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AI$17+1)","v":27.903591743277058},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AJ$17+1)","v":27.510223609799887},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AK$17+1)","v":27.116855476322719},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AL$17+1)","v":26.723487342845548},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AM$17+1)","v":26.33011920936838},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AN$17+1)","v":25.936751075891213},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AO$17+1)","v":25.543382942414045},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AP$17+1)","v":25.150014808936874},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AQ$17+1)","v":24.756646675459709},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AR$17+1)","v":24.363278541982538},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AS$17+1)","v":23.96991040850537},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AT$17+1)","v":23.576542275028199},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AU$17+1)","v":23.183174141551032},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AV$17+1)","v":22.789806008073864},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AW$17+1)","v":22.396437874596693},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AX$17+1)","v":22.003069741119525},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AY$17+1)","v":21.609701607642354},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),AZ$17+1)","v":21.216333474165186},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BA$17+1)","v":20.822965340688015},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BB$17+1)","v":20.429597207210847},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BC$17+1)","v":20.036229073733679},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BD$17+1)","v":19.642860940256508},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BE$17+1)","v":19.24949280677934},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BF$17+1)","v":18.856124673302169},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BG$17+1)","v":18.462756539825001},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BH$17+1)","v":18.06938840634783},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BI$17+1)","v":17.676020272870662},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BJ$17+1)","v":17.282652139393491},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BK$17+1)","v":16.889284005916327},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BL$17+1)","v":16.495915872439156},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BM$17+1)","v":16.102547738961988},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BN$17+1)","v":15.709179605484817},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BO$17+1)","v":15.315811472007649},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BP$17+1)","v":14.922443338530481},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BQ$17+1)","v":14.52907520505331},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BR$17+1)","v":14.135707071576142},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BS$17+1)","v":13.742338938098971},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BT$17+1)","v":13.348970804621803},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BU$17+1)","v":12.955602671144632},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BV$17+1)","v":12.562234537667464},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A124,RevReq!$C$16:$C$140,0),BW$17+1)","v":12.168866404190297}]
[{"$f":"MAX($A$20:A124)+1","v":112},"Other","Other","2020-01-01","2020-07-01",{"$f":"IF($K125=\"\",'Earning Summary w. AFUDC'!$I$11,$K125)","v":1.4999999999999999E-2},{"$f":"IF($L125=\"\",'Earning Summary w. AFUDC'!$I$12,$L125)","v":0.95810300000000004},null,null,"Land - Solar",1.4999999999999999E-2,0.95810300000000004,{"$f":"+'HR & Corp Serv'!E70","v":60.820156390000001},{"$f":"+'HR & Corp Serv'!F70","v":93.818967389999997},{"$f":"+'HR & Corp Serv'!G70","v":159.64170082000001},{"$f":"+'HR & Corp Serv'!H70","v":63.18894444},{"$f":"+'HR & Corp Serv'!I70","v":93.789454545455001},{"$f":"+'HR & Corp Serv'!J70","v":188.18009090909101},{"$f":"+'HR & Corp Serv'!K70","v":242.88181818181801},null,null,1119.4305213066636,4252.3989180007111,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),Y$17+1)","v":3.0649942936376386},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),Z$17+1)","v":10.85793762182602},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AA$17+1)","v":23.630931771064397},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AB$17+1)","v":34.860344793122771},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AC$17+1)","v":42.771174453434206},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AD$17+1)","v":56.980855899433891},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AE$17+1)","v":78.703955115032315},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AF$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AG$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AH$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AI$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AJ$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AK$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AL$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AM$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AN$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AO$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AP$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AQ$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AR$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AS$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AT$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AU$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AV$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AW$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AX$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AY$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),AZ$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BA$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BB$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BC$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BD$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BE$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BF$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BG$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BH$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BI$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BJ$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BK$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BL$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BM$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BN$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BO$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BP$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BQ$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BR$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BS$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BT$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BU$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BV$17+1)","v":90.94383463757174},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A125,RevReq!$C$16:$C$140,0),BW$17+1)","v":90.94383463757174}]
[{"$f":"MAX($A$20:A125)+1","v":113},"Other","Other","2020-01-01","2020-07-01",{"$f":"IF($K126=\"\",'Earning Summary w. AFUDC'!$I$11,$K126)","v":1.4999999999999999E-2},{"$f":"IF($L126=\"\",'Earning Summary w. AFUDC'!$I$12,$L126)","v":0.95810300000000004},null,null,"Land -Other",1.4999999999999999E-2,0.95810300000000004,{"$f":"+'HR & Corp Serv'!E71","v":8.7450533799999999},{"$f":"+'HR & Corp Serv'!F71","v":11.385481980000002},{"$f":"+'HR & Corp Serv'!G71","v":22.432340699999997},{"$f":"+'HR & Corp Serv'!H71","v":-38.989361465487001},{"$f":"+'HR & Corp Serv'!I71","v":-17.882454073497712},{"$f":"+'HR & Corp Serv'!J71","v":-11.085656351219903},{"$f":"+'HR & Corp Serv'!K71","v":-19.181975402207698},null,null,-41.611400764421113,-196.37169146417625,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),Y$17+1)","v":0.4407015749085374},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),Z$17+1)","v":1.4551674965452561},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AA$17+1)","v":3.1593958262588542},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AB$17+1)","v":2.3250149700103266},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AC$17+1)","v":-0.54100512007383383},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AD$17+1)","v":-2.0008351898929702},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AE$17+1)","v":-3.526153836088266},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AF$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AG$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AH$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AI$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AJ$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AK$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AL$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AM$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AN$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AO$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AP$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AQ$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AR$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AS$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AT$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AU$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AV$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AW$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AX$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AY$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),AZ$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BA$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BB$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BC$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BD$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BE$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BF$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BG$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BH$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BI$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BJ$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BK$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BL$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BM$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BN$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BO$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BP$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BQ$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BR$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BS$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BT$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BU$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BV$17+1)","v":-4.4928176633146419},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A126,RevReq!$C$16:$C$140,0),BW$17+1)","v":-4.4928176633146419}]
[{"$f":"MAX($A$20:A126)+1","v":114},"Other","Other","2020-01-01","2020-07-01",{"$f":"IF($K127=\"\",'Earning Summary w. AFUDC'!$I$11,$K127)","v":1.4999999999999999E-2},{"$f":"IF($L127=\"\",'Earning Summary w. AFUDC'!$I$12,$L127)","v":0.96898399999999996},null,null,"Corporate Real Estate - Other",1.4999999999999999E-2,0.96898399999999996,{"$f":"+'HR & Corp Serv'!E72","v":83.602518680000003},{"$f":"+'HR & Corp Serv'!F72","v":44.478912330000007},{"$f":"+'HR & Corp Serv'!G72","v":67.896645899999982},{"$f":"+'HR & Corp Serv'!H72","v":150.82866006365251},{"$f":"+'HR & Corp Serv'!I72","v":197.31743954715111},{"$f":"+'HR & Corp Serv'!J72","v":133.88671618454381},{"$f":"+'HR & Corp Serv'!K72","v":144.75510033870808},null,null,994.95175200821393,3097.8572455715916,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),Y$17+1)","v":4.8085180585169613},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),Z$17+1)","v":12.112107714703448},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AA$17+1)","v":18.415532933679568},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AB$17+1)","v":30.750869067265896},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AC$17+1)","v":50.364688765020581},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AD$17+1)","v":68.740899283968503},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AE$17+1)","v":83.843549483106585},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AF$17+1)","v":91.034884572387128},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AG$17+1)","v":89.79100101961788},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AH$17+1)","v":88.547117466848633},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AI$17+1)","v":87.303233914079385},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AJ$17+1)","v":86.059350361310152},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AK$17+1)","v":84.815466808540918},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AL$17+1)","v":83.571583255771671},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AM$17+1)","v":82.327699703002423},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AN$17+1)","v":81.083816150233204},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AO$17+1)","v":79.839932597463957},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AP$17+1)","v":78.596049044694709},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AQ$17+1)","v":77.352165491925462},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AR$17+1)","v":76.108281939156228},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AS$17+1)","v":74.864398386386995},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AT$17+1)","v":73.620514833617747},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AU$17+1)","v":72.376631280848514},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AV$17+1)","v":71.132747728079281},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AW$17+1)","v":69.888864175310033},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AX$17+1)","v":68.644980622540785},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AY$17+1)","v":67.401097069771552},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),AZ$17+1)","v":66.157213517002305},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BA$17+1)","v":64.913329964233057},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BB$17+1)","v":63.669446411463809},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BC$17+1)","v":62.425562858694562},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BD$17+1)","v":61.181679305925329},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BE$17+1)","v":59.937795753156081},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BF$17+1)","v":58.693912200386833},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BG$17+1)","v":57.4500286476176},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BH$17+1)","v":56.206145094848353},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BI$17+1)","v":54.962261542079105},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BJ$17+1)","v":53.718377989309857},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BK$17+1)","v":52.474494436540624},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BL$17+1)","v":51.230610883771377},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BM$17+1)","v":49.986727331002129},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BN$17+1)","v":48.742843778232896},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BO$17+1)","v":47.498960225463648},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BP$17+1)","v":46.2550766726944},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BQ$17+1)","v":45.011193119925153},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BR$17+1)","v":43.76730956715592},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BS$17+1)","v":42.523426014386672},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BT$17+1)","v":41.279542461617424},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BU$17+1)","v":40.035658908848191},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BV$17+1)","v":38.791775356078944},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A127,RevReq!$C$16:$C$140,0),BW$17+1)","v":37.547891803309696}]
[{"$f":"MAX($A$20:A127)+1","v":115},"Other","Other","2020-01-01","2020-07-01",{"$f":"IF($K128=\"\",'Earning Summary w. AFUDC'!$I$11,$K128)","v":3.3000000000000002E-2},{"$f":"IF($L128=\"\",'Earning Summary w. AFUDC'!$I$12,$L128)","v":1},null,null,"LED Lighting (Sales Programs)",3.3000000000000002E-2,1,{"$f":"+'Sales Program'!E27","v":2.2172988899999999},{"$f":"+'Sales Program'!F27","v":58.836206099999998},{"$f":"+'Sales Program'!G27","v":54.233253869999999},{"$f":"+'Sales Program'!H27","v":76.665107630289995},{"$f":"+'Sales Program'!I27","v":71.566399994512494},{"$f":"+'Sales Program'!J27","v":84.751400045263196},{"$f":"+'Sales Program'!K27","v":87.093040008860399},null,null,493.80636548770212,1100.1397146779989,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),Y$17+1)","v":0.14648114229341982},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),Z$17+1)","v":4.1761638896586479},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AA$17+1)","v":11.540637362736888},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AB$17+1)","v":19.894903182691706},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AC$17+1)","v":29.176560596861812},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AD$17+1)","v":38.745910576350155},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AE$17+1)","v":49.081036261424202},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AF$17+1)","v":53.531460865911868},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AG$17+1)","v":52.083431739272299},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AH$17+1)","v":50.635402612632731},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AI$17+1)","v":49.187373485993177},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AJ$17+1)","v":47.739344359353609},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AK$17+1)","v":46.291315232714041},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AL$17+1)","v":44.843286106074473},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AM$17+1)","v":43.395256979434912},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AN$17+1)","v":41.947227852795351},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AO$17+1)","v":40.499198726155782},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AP$17+1)","v":39.051169599516214},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AQ$17+1)","v":37.603140472876646},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AR$17+1)","v":36.155111346237085},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AS$17+1)","v":34.707082219597524},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AT$17+1)","v":33.259053092957956},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AU$17+1)","v":31.811023966318391},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AV$17+1)","v":30.362994839678827},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AW$17+1)","v":28.914965713039258},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AX$17+1)","v":27.466936586399697},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AY$17+1)","v":26.018907459760129},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),AZ$17+1)","v":24.570878333120568},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BA$17+1)","v":23.122849206481},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BB$17+1)","v":21.674820079841435},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BC$17+1)","v":20.213104816587641},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BD$17+1)","v":18.34756822966364},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BE$17+1)","v":15.130121192938761},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BF$17+1)","v":12.08272160764913},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BG$17+1)","v":8.6973830973674726},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BH$17+1)","v":5.6106177835273039},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BI$17+1)","v":2.424274062085237},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BJ$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BK$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BL$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BM$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BN$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BO$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BP$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BQ$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BR$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BS$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BT$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BU$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BV$17+1)","v":2.2916712455922139E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A128,RevReq!$C$16:$C$140,0),BW$17+1)","v":2.2916712455922139E-14}]
[{"$f":"MAX($A$20:A128)+1","v":116},"Other","Other","2020-01-01","2020-07-01",{"$f":"IF($K129=\"\",'Earning Summary w. AFUDC'!$I$11,$K129)","v":2.5999999999999999E-2},{"$f":"IF($L129=\"\",'Earning Summary w. AFUDC'!$I$12,$L129)","v":1},null,null,"All Other",2.5999999999999999E-2,1,{"$f":"+Other!C29+'HR & Corp Serv'!E73+'Sales Program'!E28","v":95.85434506},{"$f":"+Other!D29+'HR & Corp Serv'!F73+'Sales Program'!F28","v":-87.00640681000003},{"$f":"+Other!E29+'HR & Corp Serv'!G73+'Sales Program'!G28","v":40.838418660000009},{"$f":"+Other!F29+'HR & Corp Serv'!H73+'Sales Program'!H28","v":38.171572007827997},{"$f":"+Other!G29+'HR & Corp Serv'!I73+'Sales Program'!I28","v":12.357774162800848},{"$f":"+Other!H29+'HR & Corp Serv'!J73+'Sales Program'!J28","v":23.981410592233107},{"$f":"+Other!I29+'HR & Corp Serv'!K73+'Sales Program'!K28","v":25.835483408901734},null,null,186.47948312829277,440.79073167071181,null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),Y$17+1)","v":6.0138303551775119},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),Z$17+1)","v":6.4433498872360939},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AA$17+1)","v":3.4096180471112394},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AB$17+1)","v":8.2899513362000281},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AC$17+1)","v":11.279907006496799},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AD$17+1)","v":13.313376221273773},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AE$17+1)","v":16.144813334164972},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AF$17+1)","v":17.406401789862976},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AG$17+1)","v":17.013240176626411},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AH$17+1)","v":16.620078563389846},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AI$17+1)","v":16.226916950153285},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AJ$17+1)","v":15.83375533691672},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AK$17+1)","v":15.440593723680156},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AL$17+1)","v":15.047432110443593},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AM$17+1)","v":14.654270497207028},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AN$17+1)","v":14.261108883970463},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AO$17+1)","v":13.867947270733898},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AP$17+1)","v":13.474785657497335},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AQ$17+1)","v":13.081624044260771},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AR$17+1)","v":12.688462431024206},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AS$17+1)","v":12.295300817787643},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AT$17+1)","v":11.90213920455108},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AU$17+1)","v":11.508977591314515},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AV$17+1)","v":11.115815978077952},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AW$17+1)","v":10.722654364841389},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AX$17+1)","v":10.329492751604825},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AY$17+1)","v":9.9363311383682618},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),AZ$17+1)","v":9.5431695251316988},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BA$17+1)","v":9.1500079118951341},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BB$17+1)","v":8.7568462986585711},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BC$17+1)","v":8.3636846854220082},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BD$17+1)","v":7.9705230721854443},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BE$17+1)","v":7.5773614589488805},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BF$17+1)","v":7.1841998457123175},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BG$17+1)","v":6.7910382324757528},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BH$17+1)","v":6.3978766192391898},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BI$17+1)","v":6.0047150060026269},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BJ$17+1)","v":5.6115533927660612},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BK$17+1)","v":5.1273679551071361},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BL$17+1)","v":2.5508935451550609},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BM$17+1)","v":4.42691365903943},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BN$17+1)","v":3.055296459948476},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.8782521147730638},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.4004202515003996},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BQ$17+1)","v":0.67843616677779439},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BR$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BS$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BT$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BU$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BV$17+1)","v":1.1458356227961069E-14},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A129,RevReq!$C$16:$C$140,0),BW$17+1)","v":1.1458356227961069E-14}]
[null,null,null,null,null,null,null,null,null,"Total Other",null,null,{"$f":"SUM(M124:M129)","v":251.49338467000001},123.53518063999998,350.77650538,345.06213055805597,451.91349649450035,460.21163573621931,543.10662892147013,null,null,{"$f":"SUM(V124:V129)","v":3049.1828899885818},9666.0154864401466,null,{"$f":"SUM(Y124:Y129)","v":14.489135302402165},{"$f":"SUM(Z124:Z129)","v":35.190053696901565},60.745637420480953,100.20738298013535,145.70907428194835,196.05058098551314,250.12751143731296,277.50746034612763,274.02901792000506,270.55057549388255,267.07213306776003,263.59369064163747,260.1152482155149,256.63680578939238,253.15836336326984,249.67992093714733,246.20147851102479,242.72303608490222,239.24459365877968,235.76615123265714,232.28770880653465,228.80926638041211,225.33082395428954,221.85238152816706,218.37393910204449,214.89549667592192,211.41705424979941,207.93861182367687,204.4601693975543,200.98172697143173,197.489598408695,193.59364852228802,188.34578818608014,183.26797530130753,177.85222349154293,172.73504487821978,167.51828785729469,163.06360049572655,160.94216337182121,156.7284372756227,156.96720570326067,153.95833681792331,151.14404078650148,149.02895723698242,146.66972146601341,144.35403361298918,142.71678192674275,141.07953024049635,139.44227855424995,137.80502686800352,136.16777518175712]
[]
[{"$f":"MAX($A$20:A131)+1","v":117},"Financial Model Contingency","Other",{"$f":"$D$22","v":"2020-01-01"},{"$f":"$E$22","v":"2020-07-01"},{"$f":"IF($K132=\"\",'Earning Summary w. AFUDC'!$I$11,$K132)","v":2.5999999999999999E-2},{"$f":"IF($L132=\"\",'Earning Summary w. AFUDC'!$I$12,$L132)","v":1},null,null,"Forecasting Model Contingency",2.5999999999999999E-2,1,{"$f":"+Other!C28","v":0},{"$f":"+Other!D28","v":0},{"$f":"+Other!E28","v":0},{"$f":"+Other!F28","v":2.0000000000000002E-5},{"$f":"+Other!G28","v":2.0000000000000002E-5},{"$f":"+Other!H28","v":2.0000000000000002E-5},{"$f":"+Other!I28","v":2.0000000000000002E-5},null,null,8.7351368571883718E-5,{"$f":"SUM(Y132:BW132)","v":2.3503731335424E-4},null,{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),Y$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),Z$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AA$17+1)","v":0},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AB$17+1)","v":1.254785132883263E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AC$17+1)","v":3.7381503191614762E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AD$17+1)","v":6.1691053464630641E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AE$17+1)","v":8.5476502147880256E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AF$17+1)","v":9.618999791253098E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AG$17+1)","v":9.4093591553465943E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AH$17+1)","v":9.1997185194400905E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AI$17+1)","v":8.9900778835335884E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AJ$17+1)","v":8.7804372476270847E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AK$17+1)","v":8.5707966117205809E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AL$17+1)","v":8.3611559758140789E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AM$17+1)","v":8.1515153399075751E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AN$17+1)","v":7.9418747040010714E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AO$17+1)","v":7.7322340680945693E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AP$17+1)","v":7.5225934321880647E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AQ$17+1)","v":7.3129527962815626E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AR$17+1)","v":7.103312160375058E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AS$17+1)","v":6.893671524468556E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AT$17+1)","v":6.6840308885620522E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AU$17+1)","v":6.4743902526555493E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AV$17+1)","v":6.2647496167490455E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AW$17+1)","v":6.0551089808425426E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AX$17+1)","v":5.8454683449360389E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AY$17+1)","v":5.6358277090295368E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),AZ$17+1)","v":5.4261870731230322E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BA$17+1)","v":5.2165464372165293E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BB$17+1)","v":5.0069058013100255E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BC$17+1)","v":4.7972651654035226E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BD$17+1)","v":4.5876245294970197E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BE$17+1)","v":4.377983893590516E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BF$17+1)","v":4.1683432576840131E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BG$17+1)","v":3.9587026217775093E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BH$17+1)","v":3.7490619858710064E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BI$17+1)","v":3.5394213499645035E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BJ$17+1)","v":3.3297807140579997E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BK$17+1)","v":3.120140078151496E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BL$17+1)","v":2.9104994422449918E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BM$17+1)","v":2.700858806338488E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BN$17+1)","v":2.472226058104601E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BO$17+1)","v":1.7708062770316664E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BP$17+1)","v":1.1217966549353579E-6},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BQ$17+1)","v":5.251971918156752E-7},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BR$17+1)","v":1.3659425053550088E-21},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BS$17+1)","v":1.3659425053550088E-21},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BT$17+1)","v":1.3659425053550088E-21},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BU$17+1)","v":1.3659425053550088E-21},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BV$17+1)","v":1.3659425053550088E-21},{"$f":"INDEX(RevReq!$O$16:$BM$140,MATCH($A132,RevReq!$C$16:$C$140,0),BW$17+1)","v":1.3659425053550088E-21}]
[]
["*If additional rows are necessary for new items/projects, INSERT rows above this row.",null,null,null,null,null,null,null,null,"Total ",null,null,{"$f":"+M132+M130+M116+M110+M86+M74+M61+M121","v":3295.1893863300002},3225.5436407100005,4446.1016687347519,5255.8316712381011,4520.1180223484816,4275.5640924823474,4462.6483292452085,null,null,{"$f":"+V132+V130+V116+V110+V86+V74+V61+V121","v":34878.543165084011},{"$f":"+W132+W130+W116+W110+W86+W74+W61+W121","v":81337.676996856055},null,{"$f":"+Y132+Y130+Y116+Y110+Y86+Y74+Y61+Y121","v":223.38942937158805},{"$f":"+Z132+Z130+Z116+Z110+Z86+Z74+Z61+Z121","v":659.43370322392207},1152.6894204458874,1771.0844583011135,2378.4106448415318,2908.733369641287,3418.1954155994622,3604.6997675765538,3468.9528794559665,3334.9683559098971,3198.2177066833419,3059.8530567324742,2923.2390316388496,2791.6263583188734,2686.8837552322557,2603.8964733607436,2520.5827665433671,2436.034050457924,2351.3268715289501,2267.6652647893293,2184.398529544651,2100.7146418146376,2018.4557585259406,1933.5555986212532,1839.0487509596257,1740.7271200562168,1637.0054353029566,1540.3648740313101,1440.300848796752,1340.6449999977692,1255.1322014267728,1181.6989836695798,1113.8343607310264,1043.6315218840596,989.06254513555405,938.02904416630611,891.28726944906032,845.35336360280246,801.22985635857299,724.70209530094837,653.06584876704221,572.65376966764325,491.95218387019378,429.39033290027555,365.73795311073638,305.70718664906911,277.71458183040039,257.22725253735041,240.09209624232489,222.48453296204806,202.59067928987147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check -->",{"$f":"V134-SUM(RevReq!K62:K132)","v":0},{"$f":"W134-SUM(RevReq!L62:L132)","v":0}]
[null,null,null,null,null,null,null,null,null,"Per BOBJ",null,null,{"$f":"+Infra!C31","v":3295.1894722900001},{"$f":"+Infra!D31","v":3225.5435747900001},{"$f":"+Infra!E31","v":4446.4489661999996},{"$f":"+Infra!F31","v":5260.0987202281503},{"$f":"+Infra!G31","v":4520.1094575548204},{"$f":"+Infra!H31","v":4275.5177302874299},{"$f":"+Infra!I31","v":4462.6304059492304}]
[]
[null,null,null,null,null,null,null,null,null,"Variance",null,null,{"$f":"+M134-M136","v":-8.5959999978513224E-5},6.5920000452024397E-5,-0.34729746524772054,-4.2670489900492612,8.5647936612076592E-3,4.6362194917492161E-2,1.792329597810749E-2]

{"sheet":"RevReq","index":6,"n_rows":2363,"n_cols":65,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 7 of 29"]
[null,null,null,"REVENUE REQUIREMENT",{"$f":"Input!$H$8","v":"$ millions"}]
[null,null,null,"Period","Type",null,null,"Input","Input",null,"PV","SUM",null,null,0,{"$f":"O8+1","v":1},{"$f":"P8+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AF8+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AV8+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BL8+1","v":50}]
[null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!R11","v":2017},{"$f":"O9+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,{"$f":"BL9+1","v":2067}]
[null,null,null,"Discount Date",null,null,null,{"$f":"Assumptions!$D$15","v":"2020-01-01"},null,null,null,null,null,null,{"$f":"IF(O$9<=YEAR($H10),AVERAGE(DATE(O$9,MONTH($H10),DAY($H10)),DATE(O$9,12,31)),DATE(O$9,7,1))","v":"2017-07-02"},{"$f":"IF(P$9<=YEAR($H10),AVERAGE(DATE(P$9,MONTH($H10),DAY($H10)),DATE(P$9,12,31)),DATE(P$9,7,1))","v":"2018-07-02"},"2019-07-02","2020-07-01T12:00:00","2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","2041-07-01","2042-07-01","2043-07-01","2044-07-01","2045-07-01","2046-07-01","2047-07-01","2048-07-01","2049-07-01","2050-07-01","2051-07-01","2052-07-01","2053-07-01","2054-07-01","2055-07-01","2056-07-01","2057-07-01","2058-07-01","2059-07-01","2060-07-01","2061-07-01","2062-07-01","2063-07-01","2064-07-01","2065-07-01","2066-07-01","2067-07-01"]
[null,null,null,"Discount Factor",null,"code",null,{"$f":"Assumptions!$E$33","v":7.5243854199999988E-2},null,null,null,null,null,null,{"$f":"(1+$H11)^(($H$10-O$10)/365)","v":1.1989762558247452},{"$f":"(1+$H11)^(($H$10-P$10)/365)","v":1.1150738050177502},1.0370427142291219,0.96437627044824581,0.89697989089527419,0.83421066522871945,0.77583393010824186,0.72139890638453352,0.67091655866404998,0.62396688531944555,0.58030267541839398,0.53958675841934678,0.50182733554967274,0.46671025701703822,0.43405061576871667,0.40359621741137258,0.37535319623998697,0.34908657675542465,0.32465805351210414,0.30187899196402423,0.28075398039696531,0.26110726352939834,0.24283539265022502,0.2257972742502902,0.2099963402425464,0.19530113045732059,0.18163426807273222,0.16889021898197104,0.15707155016257057,0.14607993298360633,0.13585749168712277,0.12632528963197387,0.11748524684752751,0.10926381619259616,0.10161770817457064,9.4487880333115087E-2,8.7875768797967907E-2,8.1726362308156594E-2,7.6007281500773974E-2,7.0674364221567115E-2,6.572868465651456E-2,6.1129095878830038E-2,5.6851379005845283E-2,5.2862501947481849E-2,4.9163268165631553E-2,4.5722900878340647E-2,4.2523285020177382E-2,3.9539713486304875E-2,3.6772787244362455E-2,3.419948609864136E-2,3.1806260472966252E-2]
[]
[null,null,null,"REVENUE REQUIREMENT - UNFAVORABLE/(FAVORABLE)"]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[null,null,{"$f":"C15+1","v":1},{"$f":"INDEX(D$157:D$281,$C16,1)","v":"HRSG Boiler"},"AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E16,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J12","v":"Base"},null,null,{"$f":"SUMPRODUCT(O16:BM16,$O$11:$BM$11)","v":45.590044919554884},{"$f":"SUM(O16:BM16)","v":91.06937671494434},null,null,{"$f":"O545+O1322+O2238","v":0},0,0,0.46603079273639031,5.5788306625294695,5.4163644588428941,5.2538982551563178,5.0914320514697424,4.9289658477831662,4.7664996440965899,4.6040334404100145,4.4415672367234382,4.2791010330368628,4.1166348293502866,3.9541686256637107,3.7917024219771349,3.6292362182905591,3.4667700146039833,3.3043038109174079,3.1418376072308325,2.9793714035442567,2.8169051998576808,2.6544389961711055,2.4919727924845292,2.3295065887979534,2.1670403851113771,2.0045741814248013,1.842107977738225,1.5520822389956106,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,{"$f":"AU545+AU1322+AU2238","v":1.4322945284951337E-15},1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15]
[null,null,{"$f":"C16+1","v":2},".05 CT Parts","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E17,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J13","v":"Base"},null,null,{"$f":"SUMPRODUCT(O17:BM17,$O$11:$BM$11)","v":109.51376610029493},{"$f":"SUM(O17:BM17)","v":202.94699691086646},null,null,{"$f":"O546+O1323+O2239","v":0},0,0,8.7981346325720455,12.927961035211275,12.547834144351011,12.155113690068106,11.750162834171409,11.345211978274712,10.940261122378017,10.53531026648132,10.130359410584624,9.7254085546879274,9.3204576987912304,8.9155068428945334,8.5105559869978364,8.1056051311011412,7.7006542752044442,7.2957034193077481,6.890752563411052,6.485801707514355,6.080850851617658,5.6758999957209619,5.2709491398242649,4.8659982839275688,4.4610474280308718,2.4927703405625525,1.1996201840506778E-2,6.6893753392748253E-3,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,{"$f":"AU546+AU1323+AU2239","v":8.5937671709708019E-15},8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15]
[null,null,3,"3SAR-DLN2.6+ Labor/Parts","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E18,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J14","v":"Base"},null,null,666.60023614286899,1118.8232088188863,null,null,{"$f":"O547+O1324+O2240","v":0},5.8135114553807377,69.78856817180494,69.956260321441619,68.416729773614549,66.184386354418876,63.952042935223176,61.719699516027489,59.487356096831803,57.255012677636124,55.022669258440438,52.790325839244751,50.557982420049065,48.325639000853386,46.093295581657699,43.860952162462013,41.628608743266327,39.39626532407064,37.163921904874954,34.931578485679267,32.699235066483588,30.466891647287902,28.234548228092216,26.002204808896529,23.769861389700846,4.8926810167190933,0.37263983717005894,4.0340801558258421E-2,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,{"$f":"AU547+AU1324+AU2240","v":3.4375068683883208E-14},3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14,3.4375068683883208E-14]
[null,null,4,"3SAR Hot Days Projects","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E19,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J15","v":"Base"},null,null,418.50525674565239,775.2770193442268,null,null,{"$f":"O548+O1325+O2241","v":0},0,0,33.700387265849358,49.519280124617161,47.972328963381848,46.425377802146535,44.878426640911215,43.331475479675909,41.784524318440596,40.237573157205276,38.690621995969963,37.14367083473465,35.596719673499337,34.049768512264023,32.502817351028703,30.95586618979339,29.408915028558077,27.861963867322761,26.315012706087444,24.768061544852131,23.221110383616818,21.674159222381505,20.127208061146195,18.580256899910882,17.033305738675569,9.4981875821572164,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,{"$f":"AU548+AU1325+AU2241","v":2.2916712455922139E-14},2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14]
[null,null,5,"PTN LP Turbine Replacement","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E20,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J16","v":"Base"},null,null,142.65834890561658,260.02221549830796,null,null,{"$f":"O549+O1326+O2242","v":0},0,0,3.01320770314936,18.112267195676541,18.17186581693521,17.538828241075805,16.905790665216401,16.272753089356996,15.639715513497595,15.006677937638191,14.373640361778788,13.740602785919386,13.107565210059983,12.47452763420058,11.841490058341176,11.208452482481775,10.57541490662237,9.9423773307629677,9.309339754903565,8.6763021790441623,8.0432646031847597,7.4102270273253561,6.7771894514659534,1.8128630993126782,6.7852450358375366E-2,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,{"$f":"AU549+AU1326+AU2242","v":8.5937671709708019E-15},8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15]
[null,null,6,"Other","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E21,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J17","v":"Base"},null,null,11.1243306624621,38.287232170361271,null,null,{"$f":"O550+O1327+O2243","v":0},0,0,0,0,0,0,0,0,0,0,1.3714951021483583,2.3112905982002077,2.2429868336992653,2.1746830691983234,2.1063793046973811,2.0380755401964388,1.9697717756954969,1.9014680111945548,1.8331642466936127,1.7648604821926706,1.6965567176917284,1.6282529531907861,1.5599491886898442,1.4916454241889023,1.42334165968796,1.3550378951870181,1.2867341306860758,1.2184303661851337,1.1501266016841916,1.0818228371832495,1.0135190726823073,{"$f":"AU550+AU1327+AU2243","v":0.94521530818136523},0.87691154368042312,0.80860777917948101,0.7403040146785389,0.29660171366797122,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16]
[null,null,7,"IT CAMS Project - Gulf","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E22,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J18","v":"Base"},null,null,117.26922724013838,200.18683273711883,null,null,{"$f":"O551+O1328+O2244","v":0},0,0,13.550584646013329,14.321892313023961,13.819459224538365,13.317026136052771,12.814593047567175,12.312159959081583,11.809726870595989,11.307293782110396,10.8048606936248,10.302427605139206,9.7999945166536122,9.2975614281680166,8.7951283396824227,8.2926952511968288,7.7902621627112332,7.2878290742256402,6.7853959857400463,6.2829628972544533,5.7805298087688595,5.2780967202832656,0.43635227468686916,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,{"$f":"AU551+AU1328+AU2244","v":5.7291781139805346E-15},5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15]
[null,null,8,"500kV Improvement","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E23,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J19","v":"Base"},null,null,2217.8657095163794,6284.8121988049033,null,null,{"$f":"O552+O1329+O2245","v":0},0,39.632928609125003,75.10179189712855,137.58772641685582,183.09948980455692,216.86863969449118,212.93061201566877,208.99258433684633,205.05455665802393,201.11652897920152,197.17850130037911,193.2404736215567,189.30244594273429,185.36441826391186,181.42639058508945,177.48836290626704,173.55033522744463,169.61230754862223,165.67427986979979,161.73625219097735,157.79822451215495,153.86019683333254,149.9221691545101,145.98414147568766,142.04611379686528,138.10808611804288,134.17005843922044,130.23203076039803,126.2940030815756,122.35597540275319,118.41794772393078,{"$f":"AU552+AU1329+AU2245","v":114.47992004510837},110.54189236628596,106.60386468746356,102.66583700864115,98.72780932981874,94.789781650996332,90.851753972173924,86.913726293351502,82.975698614529094,79.037670935706686,75.099643256884278,71.16161557806187,67.223587899239462,63.285560220417061,59.347532541594653,55.409504862772245,51.471477183949837,45.039587144780114,35.038162045977415]
[null,null,9,"Corbett-Sugar-Quarry 500 KV Line","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E24,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J20","v":"Base"},null,null,365.98397171308494,920.62603898341831,null,null,{"$f":"O553+O1330+O2246","v":0},0,24.503126367118604,32.258487223726682,31.691163936170824,31.117998633843669,30.544833331516511,29.971668029189349,29.398502726862191,28.825337424535029,28.252172122207867,27.679006819880705,27.105841517553547,26.532676215226385,25.959510912899226,25.386345610572068,24.813180308244906,24.240015005917744,23.666849703590586,23.093684401263427,22.520519098936266,21.947353796609104,21.374188494281945,20.801023191954787,20.227857889627625,19.654692587300463,19.081527284973305,18.508361982646143,17.935196680318988,17.362031377991826,16.788866075664671,16.21570077333751,{"$f":"AU553+AU1330+AU2246","v":15.642535471010351},15.069370168683193,14.496204866356033,13.923039564028874,13.349874261701716,12.776708959374556,12.203543657047398,11.630378354720239,11.057213052393081,10.484047750065921,9.9108824477387625,9.3377171454116024,8.764551843084444,8.1913865407572857,7.6182212384301273,7.0450559361029681,6.4718906337758089,5.1920510943461471,3.6464744277099732E-3]
[null,null,10,"Eau-Gallie Injection","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E25,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J21","v":"Base"},null,null,41.557408598168884,113.06932766572753,null,null,{"$f":"O554+O1331+O2247","v":0},0,0,2.6770079106270286,3.9685803981934504,3.8981831965728122,3.8277859949521749,3.7573887933315366,3.6869915917108984,3.6165943900902602,3.546197188469622,3.4757999868489837,3.4054027852283459,3.3350055836077077,3.2646083819870695,3.1942111803664313,3.1238139787457935,3.0534167771251552,2.983019575504517,2.9126223738838792,2.842225172263241,2.7718279706426028,2.701430769021965,2.6310335674013268,2.5606363657806885,2.4902391641600508,2.4198419625394125,2.3494447609187743,2.2790475592981365,2.2086503576774983,2.1382531560568601,2.0678559544362223,{"$f":"AU554+AU1331+AU2247","v":1.997458752815584},1.9270615511949458,1.8566643495743076,1.7862671479536698,1.7158699463330316,1.6454727447123934,1.5750755430917556,1.5046783414711173,1.4342811398504791,1.3638839382298411,1.2934867366092031,1.2230895349885649,1.1526923333679269,1.0822951317472889,1.0118979301266506,0.94150072850601252,0.8711035268853744,0.8007063252647364,0.69872511556219163]
[null,null,11,"North Project","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E26,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J22","v":"Base"},null,null,348.71172807092,987.12990680670703,null,null,{"$f":"O555+O1332+O2248","v":0},0,0,2.9312580078242401,35.123707287714211,34.507041613594247,33.890375939474275,33.27371026535431,32.657044591234339,32.040378917114367,31.423713242994406,30.807047568874438,30.19038189475447,29.573716220634502,28.957050546514537,28.340384872394569,27.723719198274601,27.107053524154633,26.490387850034665,25.873722175914697,25.257056501794732,24.640390827674764,24.023725153554796,23.407059479434828,22.79039380531486,22.173728131194888,21.55706245707492,20.940396782954956,20.323731108834988,19.70706543471502,19.090399760595052,18.473734086475083,{"$f":"AU555+AU1332+AU2248","v":17.857068412355115},17.240402738235147,16.623737064115183,16.007071389995215,15.390405715875247,14.773740041755278,14.15707436763531,13.540408693515344,12.923743019395376,12.30707734527541,11.690411671155442,11.073745997035473,10.457080322915505,9.8404146487955391,9.2237489746755674,8.6070833005556011,7.990417626435633,7.3737519523156649,6.7570862781956977]
[null,null,12,"PTN  3 &  4 Generation Projects","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E27,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J23","v":"Base"},null,null,1.980509657235232E-3,3.5112564484435517E-3,null,null,{"$f":"O556+O1333+O2249","v":0},0,0,1.2753075835571988E-4,2.5078625122253124E-4,2.4223572024471412E-4,2.3368518926689705E-4,2.2513465828908003E-4,2.1658412731126296E-4,2.0803359633344589E-4,1.9948306535562881E-4,1.9093253437781174E-4,1.8238200339999467E-4,1.738314724221776E-4,1.6528094144436056E-4,1.5673041046654351E-4,1.4817987948872644E-4,1.3962934851090934E-4,1.310788175330923E-4,1.2252828655527523E-4,1.1397775557745814E-4,1.0542722459964106E-4,9.6876693621823984E-5,8.092771406645712E-5,0,0,0,0,0,0,0,0,{"$f":"AU556+AU1333+AU2249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"Quarry to ClearSky Major Projects","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E28,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J24","v":"Base"},null,null,117.24732300359379,431.2848456287482,null,null,{"$f":"O557+O1334+O2250","v":0},0,0,0,0,0,0,1.3218371865594891,15.838872695205961,15.560790173111092,15.282707651016221,15.004625128921351,14.726542606826479,14.448460084731609,14.170377562636739,13.892295040541869,13.614212518446999,13.336129996352129,13.058047474257259,12.779964952162389,12.50188243006752,12.223799907972648,11.945717385877778,11.667634863782908,11.389552341688038,11.111469819593168,10.833387297498298,10.555304775403428,10.277222253308558,9.9991397312136883,9.7210572091188183,9.4429746870239484,{"$f":"AU557+AU1334+AU2250","v":9.1648921649290802},8.8868096428342103,8.6087271207393421,8.3306445986444722,8.0525620765496022,7.7744795544547314,7.4963970323598614,7.2183145102649915,6.9402319881701215,6.6621494660752525,6.3840669439803825,6.1059844218855126,5.8279018997906427,5.5498193776957727,5.2717368556009028,4.9936543335060328,4.7155718114111629,4.4374892893162929,4.159406767221423]
[null,null,14,"Argyle Injection (PNG-24)","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E29,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J25","v":"Base"},null,null,32.910478847238117,78.971682858259513,null,null,{"$f":"O558+O1335+O2251","v":0},0,0,0,0.32908274431076323,3.9470779528727165,3.9177701412653838,3.8188536110278157,3.7199370807902472,3.6210205505526787,3.5221040203151102,3.4231874900775421,3.3242709598399736,3.2253544296024055,3.1264378993648365,3.0275213691272689,2.9286048388897004,2.8296883086521323,2.7307717784145638,2.6318552481769957,2.5329387179394272,2.4340221877018591,2.3351056574642906,2.236189127226722,2.1372725969891539,2.0383560667515854,1.9394395365140173,1.8405230062764488,1.7416064760388805,1.6426899458013122,1.5437734155637439,1.4448568853261756,{"$f":"AU558+AU1335+AU2251","v":1.3459403550886073},1.247023824851039,1.1481072946134707,1.0491907643759024,0.18794338804734925,3.1651884093765077E-3,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15]
[null,null,15,"Deaton Injection (PNG-28)","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E30,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J26","v":"Base"},null,null,23.212210436891382,57.656527364606156,null,null,{"$f":"O559+O1336+O2252","v":0},0,0,0,0,1.7134766140319186,2.895259066756509,2.8230372134289672,2.7508153601014254,2.6785935067738835,2.6063716534463426,2.5341498001188003,2.4619279467912585,2.3897060934637171,2.3174842401361753,2.2452623868086334,2.1730405334810916,2.1008186801535498,2.0285968268260079,1.9563749734984666,1.8841531201709247,1.8119312668433831,1.7397094135158413,1.6674875601882997,1.5952657068607579,1.523043853533216,1.4508220002056742,1.3786001468781326,1.306378293550591,1.2341564402230494,1.1619345868955078,1.0897127335679664,{"$f":"AU559+AU1336+AU2252","v":1.0174908802404248},0.94526902691288317,0.87304717358534167,0.80082532025780007,0.50178494535961415,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15]
[null,null,16,"Deaton Project","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E31,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J27","v":"Base"},null,null,111.4415213355739,287.24864737491487,null,null,{"$f":"O560+O1337+O2253","v":0},0,0,0,0,1.2152498217483707,14.557326964701826,14.244964164826861,13.88516887510562,13.525373585384379,13.165578295663138,12.805783005941898,12.445987716220657,12.086192426499416,11.726397136778175,11.366601847056936,11.006806557335695,10.647011267614454,10.287215977893213,9.9274206881719742,9.5676253984507333,9.2078301087294925,8.8480348190082516,8.4882395292870108,8.1284442395657699,7.7686489498445299,7.4088536601232899,7.0490583704020491,6.6892630806808082,6.3294677909595674,5.9696725012383265,5.6098772115170856,{"$f":"AU560+AU1337+AU2253","v":5.2500819217958448},4.8902866320746048,4.5304913423533639,4.1706960526321231,3.8109007629108822,0.63593986259018731,2.156809808362462E-3,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15]
[null,null,17,"Major Projects Transmission","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E32,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J28","v":"Base"},null,null,95.60466479086999,255.35341375761868,null,null,{"$f":"O561+O1338+O2254","v":0},0,0,0,0,0,7.5887696118079386,12.822733525620164,12.502872138921198,12.183010752222231,11.863149365523265,11.543287978824299,11.223426592125334,10.903565205426366,10.5837038187274,10.263842432028435,9.943981045329469,9.6241196586305033,9.3042582719315376,8.984396885232572,8.6645354985336045,8.3446741118346388,8.0248127251356731,7.7049513384367074,7.3850899517377417,7.0652285650387761,6.7453671783398104,6.4255057916408447,6.1056444049418781,5.7857830182429124,5.4659216315439458,5.1460602448449801,{"$f":"AU561+AU1338+AU2254","v":4.8261988581460145},4.5063374714470488,4.1864760847480831,3.8666146980491169,3.5467533113501508,2.2223415912560629,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15]
[null,null,18,"Pensacola UG Modernization","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E33,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J29","v":"Base"},null,null,79.620469027000752,199.01655650893917,null,null,{"$f":"O562+O1339+O2255","v":0},0,0,0,0,0.88298820689717594,10.579185698729949,10.372891101463209,10.098163427035663,9.8234357526081144,9.5487080781805673,9.2739804037530202,8.9992527293254714,8.7245250548979243,8.4497973804703754,8.1750697060428283,7.9003420316152813,7.6256143571877342,7.3508866827601853,7.0761590083326382,6.8014313339050911,6.5267036594775441,6.251975985049997,5.9772483106224499,5.7025206361949028,5.4277929617673557,5.1530652873398086,4.8783376129122606,4.6036099384847136,4.3288822640571656,4.0541545896296176,3.7794269152020696,{"$f":"AU562+AU1339+AU2255","v":3.5046992407745217},3.2299715663469737,2.9552438919194257,0.9540777796060973,6.4149163490795219E-3,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15]
[null,null,19,"Other","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E34,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J30","v":"Base"},null,null,0.36206070666075624,0.40156570048828705,null,null,{"$f":"O563+O1340+O2256","v":2.3535763963881722E-2},5.1736846541608691E-2,5.6275261321597533E-2,5.1244618774547217E-2,5.3324421752234688E-2,4.4090835088214667E-2,3.1626432453909503E-2,2.8290248144542219E-2,2.6592294978722682E-2,2.023083825599099E-2,1.1366739929750097E-2,3.2513992832870556E-3,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,{"$f":"AU563+AU1340+AU2256","v":5.5949005019341158E-18},5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18]
[null,null,20,"Okeechobee Energy Center","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E35,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J31","v":"Base"},null,null,1048.5402089002812,1968.5598665943774,null,null,{"$f":"O564+O1341+O2257","v":0},0,88.607069279260017,105.49254546403039,102.95606426673288,100.11292652469331,97.26980860583798,94.424204546406514,91.578102583161723,88.732000619916917,85.885898656672126,83.039796693427334,80.193694730182543,77.347592766937737,74.501490803692931,71.65538884044814,68.809286877203348,65.963184913958557,63.117082950713765,60.27098098746896,57.424879024224168,54.578777060979377,51.732675097734578,48.88657313448978,46.040471171244981,43.194369208000182,40.348267244755377,37.502165281510578,34.65606331826578,31.809961355020977,22.057985661057401,0.36623336009566854,{"$f":"AU564+AU1341+AU2257","v":2.3110129711611527E-3},1.4252201882620093E-3,5.8933309503561928E-4,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14]
[null,null,21,{"$f":"INDEX(D$157:D$281,$C36,1)","v":"Dania Beach Energy Center"},"AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E36,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J32","v":"Base"},null,null,912.83939248177285,2166.1918650470184,null,null,{"$f":"O565+O1342+O2258","v":0},0,0,0,0,69.424182089531229,117.18560295031762,114.05312186734176,110.92064078436587,107.78815970139004,104.65567861841416,101.5231975354383,98.390716452462442,95.258235369486584,92.125754286510713,88.993273203534855,85.860792120558983,82.728311037583126,79.595829954607268,76.463348871631396,73.330867788655539,70.198386705679667,67.065905622703809,63.933424539727945,60.80094345675208,57.668462373776208,54.535981290800343,51.403500207824479,48.271019124848607,45.138538041872735,42.00605695889687,38.873575875921006,{"$f":"AU565+AU1342+AU2258","v":35.741094792945134},32.257263423439511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Crist Pipeline","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E37,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J33","v":"Base"},null,null,146.78813553948524,293.48247515565129,null,null,{"$f":"O566+O1343+O2259","v":0},0,0,1.4826456809270021,17.767872158327293,17.461605376372379,16.938037682082296,16.414469987792209,15.890902293502126,15.367334599212043,14.843766904921958,14.320199210631875,13.79663151634179,13.273063822051707,12.749496127761624,12.225928433471541,11.702360739181458,11.178793044891373,10.655225350601288,10.131657656311205,9.608089962021122,9.0845222677310389,8.5609545734409558,8.0373868791508727,7.5138191848607878,6.9902514905707047,6.4666837962806207,5.9431161019905376,5.0137263104064012,6.3934004817040452E-2,1.1458356227961069E-14,1.1458356227961069E-14,{"$f":"AU566+AU1343+AU2259","v":1.1458356227961069E-14},1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14]
[null,null,23,"North Florida Resiliency Connection","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E38,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J34","v":"Base"},null,null,615.10085367457373,1527.8415340193746,null,null,{"$f":"O567+O1344+O2260","v":0},0,0,0,0,45.405452914875404,76.721531041292579,74.807722627548074,72.893914213803569,70.98010580005905,69.06629738631456,67.15248897257004,65.23868055882555,63.324872145081038,61.41106373133654,59.497255317592028,57.583446903847531,55.669638490103019,53.755830076358521,51.842021662614009,49.928213248869511,48.014404835124992,46.100596421380502,44.18678800763599,42.272979593891485,40.359171180146973,38.445362766402468,36.531554352657963,34.617745938913458,32.703937525168953,30.790129111424452,28.876320697679944,{"$f":"AU567+AU1344+AU2260","v":26.962512283935439},25.048703870190941,23.134895456446444,21.221087042701942,13.296809844581203,5.729178113980534E-14,5.729178113980534E-14,5.729178113980534E-14,5.729178113980534E-14,5.729178113980534E-14,5.729178113980534E-14,5.729178113980534E-14,5.729178113980534E-14,5.729178113980534E-14,5.729178113980534E-14,5.729178113980534E-14,5.729178113980534E-14,5.729178113980534E-14,5.729178113980534E-14]
[null,null,24,"Plant Crist Combustion","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E39,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J35","v":"Base"},null,null,452.40668342487464,971.75741986655044,null,null,{"$f":"O568+O1345+O2261","v":0},0,0,0,4.9727899439281291,59.529012781773147,57.795414237400188,56.061815693027228,54.328217148654261,52.594618604281301,50.861020059908334,49.127421515535374,47.393822971162415,45.660224426789455,43.926625882416488,42.193027338043528,40.459428793670568,38.725830249297601,36.992231704924642,35.258633160551682,33.525034616178715,31.791436071805759,30.057837527432799,28.324238983059839,26.590640438686879,24.85704189431392,23.12344334994096,21.389844805568,19.65624626119504,16.561521407004136,2.864589056990267E-14,2.864589056990267E-14,{"$f":"AU568+AU1345+AU2261","v":2.864589056990267E-14},2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14]
[null,null,25,"2016 Solar","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E40,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J36","v":"Base"},null,null,{"$f":"SUMPRODUCT(O40:BM40,$O$11:$BM$11)","v":5.4797343613173082},{"$f":"SUM(O40:BM40)","v":9.3866102466969679},null,null,{"$f":"O569+O1346+O2262","v":3.6865242916258409E-2},0.44874786253456467,0.51767220710608353,0.50444627546280796,0.489602942334324,0.4745121392342041,0.4594213361340842,0.44433053303396441,0.42923972993384452,0.41414892683372473,0.39905812373360483,0.38396732063348493,0.36887651753336503,0.35378571443324525,0.33869491133312535,0.32360410823300556,0.30851330513288566,0.29342250203276576,0.27833169893264592,0.26324089583252608,0.24815009273240615,0.23305928963228631,0.21796848653216647,0.20287768343204657,0.18778688033192673,0.17269607723180685,0.15760527413168698,0.14251447103156714,0.1274236679314473,0.11233286483132748,4.732353822431512E-2,6.193165669743662E-3,{"$f":"AU569+AU1346+AU2262","v":1.7953432895605312E-4},1.6927300769646563E-5,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16]
[null,null,26,"2017 SoBRA","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E41,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J37","v":"Base"},null,null,484.88112777895469,825.83080079472347,null,null,{"$f":"O570+O1347+O2263","v":0},46.758919519319903,45.603413640924693,44.282130699974545,42.954551562145596,41.626972424316662,40.299393286487714,38.97181414865878,37.644235010829831,36.31665587300089,34.989076735171949,33.661497597343015,32.333918459514074,31.006339321685132,29.678760183856191,28.35118104602725,27.023601908198309,25.696022770369368,24.368443632540426,23.040864494711485,21.713285356882544,20.385706219053603,19.058127081224661,17.730547943395724,16.402968805566786,15.075389667737848,13.747810529908911,12.42023139207997,11.092652254251032,9.7650731164220943,3.8159346635324045,1.4786501761983119E-2,{"$f":"AU570+AU1347+AU2263","v":4.9494783013419091E-4},4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14]
[null,null,27,"2018 SoBRA","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E42,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J38","v":"Base"},null,null,487.78198904524544,840.37426506094482,null,null,{"$f":"O571+O1348+O2264","v":0},39.738089172616114,46.623751926801205,45.288641269905099,43.938174171983007,42.587066368275337,41.23595856456766,39.88485076085999,38.53374295715232,37.18263515344465,35.831527349736973,34.480419546029296,33.129311742321626,31.778203938613949,30.427096134906279,29.075988331198602,27.724880527490932,26.373772723783254,25.022664920075584,23.671557116367907,22.320449312660237,20.96934150895256,19.61823370524489,18.267125901537213,16.916018097829543,15.564910294121869,14.213802490414196,12.862694686706522,11.511586882998849,10.160479079291175,5.4316057767852763,9.2601325868717152E-3,{"$f":"AU571+AU1348+AU2264","v":4.2451568599961777E-4},1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14]
[null,null,28,"2019 SoBRA","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E43,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J39","v":"Base"},null,null,441.17937890766819,807.75616893426684,null,null,{"$f":"O572+O1349+O2265","v":0},0,45.899527017296563,44.606659624344744,43.308136685629222,42.009613746913686,40.711090808198158,39.412567869482629,38.114044930767108,36.815521992051572,35.516999053336043,34.218476114620522,32.919953175904993,31.621430237189465,30.322907298473936,29.024384359758407,27.725861421042879,26.42733848232735,25.128815543611822,23.830292604896297,22.531769666180772,21.233246727465239,19.934723788749714,18.636200850034189,17.337677911318664,16.039154972603139,14.740632033887614,13.442109095172089,12.143586156456564,10.845063217741036,9.5465402790255105,3.7113986839267374,{"$f":"AU572+AU1349+AU2265","v":4.4458585999346013E-4},5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14]
[null,null,29,"2020 SoBRA","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E44,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J40","v":"Base"},null,null,421.56689592172722,844.6105692434636,null,null,{"$f":"O573+O1350+O2266","v":0},0,0,36.005563640277281,46.988922972471457,45.630929353051577,44.272935733631705,42.914942114211826,41.556948494791946,40.198954875372074,38.840961255952202,37.482967636532322,36.124974017112443,34.766980397692564,33.408986778272691,32.050993158852812,30.69299953943294,29.33500592001306,27.977012300593188,26.619018681173308,25.261025061753429,23.903031442333557,22.545037822913685,21.187044203493805,19.829050584073933,18.471056964654061,17.113063345234188,15.755069725814311,14.397076106394438,13.039082486974566,11.68108886755469,10.323095248134818,{"$f":"AU573+AU1350+AU2266","v":6.236750514698679},5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14]
[null,null,30,"SolarTogether","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E45,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J41","v":"Base"},null,null,536.87535363708434,1056.9628580094929,null,null,{"$f":"O574+O1351+O2267","v":0},0,0,60.064951718767198,58.368451348594483,56.669311720473196,54.970172092351895,53.271032464230608,51.571892836109306,49.872753207988019,48.173613579866718,46.474473951745431,44.775334323624129,43.076194695502842,41.377055067381548,39.677915439260254,37.978775811138966,36.279636183017665,34.580496554896378,32.881356926775084,31.182217298653789,29.483077670532495,27.783938042411201,26.084798414289914,24.385658786168616,22.686519158047325,20.987379529926031,19.288239901804737,17.589100273683442,15.889960645562148,14.190821017440854,12.491681389319563,{"$f":"AU574+AU1351+AU2267","v":4.8558404862715445},2.0747365751570189E-4,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14]
[null,null,31,"Mason Solar","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E46,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J42","v":"Base"},null,null,109.37643966173876,237.89839547717878,null,null,{"$f":"O575+O1352+O2268","v":0},0,0,8.8321779369858309,11.557741859079169,11.266414672098808,10.975087485118445,10.683760298138083,10.392433111157722,10.101105924177359,9.8097787371969964,9.5184515502166338,9.2271243632362729,8.9357971762559103,8.6444699892755477,8.353142802295185,8.0618156153148242,7.7704884283344606,7.479161241354098,7.1878340543737353,6.8965068673933745,6.6051796804130118,6.3138524934326492,6.0225253064522866,5.7311981194719248,5.4398709324915631,5.1485437455112004,4.8572165585308378,4.5658893715504769,4.2745621845701152,3.9832349975897534,3.6919078106093925,{"$f":"AU575+AU1352+AU2268","v":3.4005806236290308},3.109253436648669,2.8179262496683073,2.5265990626879464,2.2352718757075847,1.4814909162115883,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15]
[null,null,32,"Blue Springs Solar","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E47,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J43","v":"Base"},null,null,101.12142518258258,248.32003365350221,null,null,{"$f":"O576+O1353+O2269","v":0},0,0,0,1.0242460204331785,12.265613870504138,11.961553374176079,11.657492877848016,11.353432381519957,11.049371885191897,10.745311388863835,10.441250892535775,10.137190396207716,9.8331298998796548,9.5290694035515955,9.2250089072235344,8.9209484108954751,8.616887914567414,8.3128274182393529,8.0087669219112936,7.7047064255832325,7.4006459292551714,7.0965854329271121,6.7925249365990528,6.4884644402709917,6.1844039439429324,5.8803434476148713,5.576282951286812,5.2722224549587509,4.9681619586306898,4.6641014623026287,4.3600409659745676,{"$f":"AU576+AU1353+AU2269","v":4.0559804696465065},3.7519199733184458,3.4478594769903848,3.1437989806623237,2.8397384843342626,2.5356779880062019,2.2316174916781408,0.84285447597020191,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15]
[null,null,33,"Cotton Creek Solar","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E48,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J44","v":"Base"},null,null,103.97249017396442,255.3212853994103,null,null,{"$f":"O577+O1354+O2270","v":0},0,0,0,1.053124094156394,12.611436353136884,12.298803032258757,11.986169711380628,11.673536390502498,11.360903069624371,11.048269748746243,10.735636427868116,10.423003106989986,10.110369786111857,9.7977364652337275,9.4851031443556,9.1724698234774724,8.8598365025993431,8.5472031817212155,8.2345698608430862,7.9219365399649586,7.609303219086831,7.2966698982087017,6.9840365773305724,6.6714032564524448,6.3587699355743164,6.0461366146961879,5.7335032938180586,5.4208699729399301,5.1082366520618017,4.7956033311836723,4.482970010305543,{"$f":"AU577+AU1354+AU2270","v":4.1703366894274136},3.8577033685492852,3.5450700476711559,3.2324367267930265,2.9198034059148981,2.6071700850367678,2.2945367641586394,0.86661831122993593,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15]
[null,null,34,"Unidentified Future Solar - 2021","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E49,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J45","v":"Base"},null,null,506.32848114866772,1145.298014142968,null,null,{"$f":"O578+O1355+O2271","v":0},0,0,0,5.4243967860063549,64.939320640990616,63.098031147962857,61.256741654935098,59.415452161907339,57.574162668879588,55.732873175851829,53.89158368282407,52.050294189796311,50.209004696768552,48.367715203740794,46.526425710713035,44.685136217685276,42.843846724657517,41.002557231629758,39.161267738602,37.319978245574241,35.478688752546482,33.637399259518723,31.796109766490964,29.954820273463206,28.113530780435447,26.272241287407688,24.430951794379929,22.58966230135217,20.748372808324412,18.907083315296656,17.065793822268898,{"$f":"AU578+AU1355+AU2271","v":15.224504329241139},13.383214836213387,4.1968529375037011,4.5833424911844277E-14,4.5833424911844277E-14,4.5833424911844277E-14,4.5833424911844277E-14,4.5833424911844277E-14,4.5833424911844277E-14,4.5833424911844277E-14,4.5833424911844277E-14,4.5833424911844277E-14,4.5833424911844277E-14,4.5833424911844277E-14,4.5833424911844277E-14,4.5833424911844277E-14,4.5833424911844277E-14,4.5833424911844277E-14,4.5833424911844277E-14]
[null,null,35,"Unidentified Future Solar - 2022","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E50,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J46","v":"Base"},null,null,766.70079164265326,1872.364405018189,null,null,{"$f":"O579+O1356+O2272","v":0},0,0,0,0,8.7914201747522682,105.25158115154009,102.30604980569457,99.360518459849061,96.414987114003537,93.469455768158014,90.523924422312504,87.578393076466966,84.632861730621457,81.687330384775933,78.741799038930409,75.7962676930849,72.850736347239376,69.905205001393853,66.959673655548329,64.014142309702819,61.068610963857296,58.123079618011772,55.177548272166248,52.232016926320725,49.286485580475215,46.340954234629706,43.395422888784182,40.449891542938673,37.504360197093149,34.55882885124764,31.613297505402112,{"$f":"AU579+AU1356+AU2272","v":28.667766159556603},25.722234813711086,22.77670346786557,7.1628578620547803,1.0312520605164962E-13,1.0312520605164962E-13,1.0312520605164962E-13,1.0312520605164962E-13,1.0312520605164962E-13,1.0312520605164962E-13,1.0312520605164962E-13,1.0312520605164962E-13,1.0312520605164962E-13,1.0312520605164962E-13,1.0312520605164962E-13,1.0312520605164962E-13,1.0312520605164962E-13,1.0312520605164962E-13,1.0312520605164962E-13]
[null,null,36,"Unidentified Future Solar - 2023","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E51,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J47","v":"Base"},null,null,619.82821804509717,1633.9920330333036,null,null,{"$f":"O580+O1357+O2273","v":0},0,0,0,0,0,7.6081973466770583,91.088661563531474,88.572182404412771,86.055703245294069,83.539224086175352,81.022744927056664,78.506265767937947,75.989786608819259,73.473307449700556,70.956828290581839,68.440349131463137,65.923869972344434,63.407390813225739,60.890911654107036,58.374432494988334,55.857953335869631,53.341474176750914,50.824995017632212,48.308515858513509,45.792036699394806,43.275557540276097,40.759078381157387,38.242599222038692,35.726120062919996,33.209640903801294,30.693161744682588,{"$f":"AU580+AU1357+AU2273","v":28.176682585563885},25.660203426445189,23.14372426732649,20.627245108207791,6.5031889464073123,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14]
[null,null,37,"Unidentified Future Solar - 2024","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E52,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J48","v":"Base"},null,null,21.804002648553698,62.477179351885638,null,null,{"$f":"O581+O1358+O2274","v":0},0,0,0,0,0,0,0.28414812625491265,3.4022350101096457,3.311724950717982,3.2212148913263174,3.1307048319346533,3.0401947725429888,2.9496847131513246,2.8591746537596605,2.7686645943679964,2.6781545349763318,2.5876444755846677,2.4971344161930036,2.4066243568013395,2.3161142974096749,2.2256042380180108,2.1350941786263467,2.0445841192346825,1.954074059843018,1.8635640004513538,1.7730539410596897,1.6825438816680252,1.5920338222763608,1.5015237628846965,1.4110137034930319,1.3205036441013676,{"$f":"AU581+AU1358+AU2274","v":1.2299935847097032},1.1394835253180386,1.0489734659263743,0.95846340653471007,0.86795334714304551,0.27530004546667858,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,38,"Unidentified Future Solar - 2025","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E53,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J49","v":"Base"},null,null,2.995309596196817E-7,9.2289842527387539E-7,null,null,{"$f":"O582+O1359+O2275","v":0},0,0,0,0,0,0,0,4.1973703196200136E-9,5.0257027698979704E-8,4.8920034061454194E-8,4.758304042392867E-8,4.624604678640316E-8,4.4909053148877637E-8,4.3572059511352113E-8,4.2235065873826589E-8,4.0898072236301079E-8,3.9561078598775556E-8,3.8224084961250032E-8,3.6887091323724515E-8,3.5550097686198998E-8,3.4213104048673475E-8,3.2876110411147951E-8,3.1539116773622434E-8,3.0202123136096917E-8,2.8865129498571394E-8,2.7528135861045877E-8,2.6191142223520356E-8,2.4854148585994836E-8,2.3517154948469313E-8,2.2180161310943789E-8,2.0843167673418269E-8,{"$f":"AU582+AU1359+AU2275","v":1.9506174035892748E-8},1.8169180398367225E-8,1.6832186760841701E-8,1.5495193123316181E-8,1.4158199485790659E-8,1.2821205848265137E-8,4.066668519204775E-9,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,39,"Ft. Lauderdale Peakers","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E54,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J50","v":"Base"},null,null,43.58170824428214,88.692631974560186,null,null,{"$f":"O583+O1360+O2276","v":0},0.33895583321205081,4.0656436781007912,4.0392640654542191,3.9621829231002765,3.8675007997748834,3.7728186764494902,3.678136553124097,3.5834544297987039,3.4887723064733116,3.3940901831479184,3.2994080598225253,3.2047259364971321,3.1100438131717389,3.0153616898463467,2.9206795665209535,2.8259974431955603,2.7313153198701672,2.636633196544774,2.5419510732193817,2.4472689498939886,2.3525868265685954,2.2579047032432022,2.1632225799178095,2.0685404565924168,1.9738583332670234,1.8791762099416305,1.7844940866162375,1.6898119632908446,1.5951298399654514,1.5004477166400587,1.4057655933146656,{"$f":"AU583+AU1360+AU2276","v":1.3110834699892726},1.2164013466638797,1.1217192233384865,1.0270371000130936,0.40813506361038732,1.1332999662422584E-2,1.779964706382096E-3,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15,2.1484417927427005E-15]
[null,null,40,"Ft. Myers Peakers","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E55,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J51","v":"Base"},null,null,2.9872188321096433,5.6924877669933398,null,null,{"$f":"O584+O1361+O2277","v":1.9850646392548729E-2},0.23975973821600249,0.25671262288180907,0.25489818317792862,0.248821276711365,0.24274437024480133,0.23666746377823769,0.23059055731167402,0.22451365084511041,0.21843674437854674,0.2123598379119831,0.20628293144541943,0.20020602497885581,0.19412911851229214,0.1880522120457285,0.18197530557916483,0.17589839911260122,0.16982149264603752,0.16374458617947391,0.15766767971291024,0.15159077324634662,0.14551386677978295,0.13943696031321931,0.13336005384665567,0.127283147380092,0.12120624091352836,0.11512933444696472,0.10905242798040107,0.10297552151383742,9.6898615047273762E-2,9.082170858071012E-2,8.4744802114146478E-2,{"$f":"AU584+AU1361+AU2277","v":7.8667895647582822E-2},7.259098918101918E-2,6.6514082714455525E-2,2.9736704071859691E-2,3.4007433379567502E-3,4.3105781501622485E-4,4.4759204015472927E-17,4.4759204015472927E-17,4.4759204015472927E-17,4.4759204015472927E-17,4.4759204015472927E-17,4.4759204015472927E-17,4.4759204015472927E-17,4.4759204015472927E-17,4.4759204015472927E-17,4.4759204015472927E-17,4.4759204015472927E-17,4.4759204015472927E-17,4.4759204015472927E-17]
[null,null,41,{"$f":"INDEX(D$157:D$281,$C56,1)","v":"Ft. Lauderdale Black Start Upgrades"},"AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E56,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J52","v":"Base"},null,null,0.39076780687012524,0.46350203772043325,null,null,{"$f":"O585+O1362+O2278","v":4.7139978902136739E-2},4.5084628708327676E-2,4.3029278514518626E-2,4.0973928320709577E-2,3.8918578126900527E-2,3.6863227933091464E-2,3.4807877739282414E-2,3.2752527545473364E-2,3.0697177351664308E-2,2.8641827157855251E-2,2.6586476964046202E-2,2.4531126770237145E-2,2.2475776576428089E-2,1.0999627109761843E-2,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,{"$f":"AU585+AU1362+AU2278","v":-1.6784701505802348E-17},-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17,-1.6784701505802348E-17]
[null,null,42,"Ft Myers 3A & 3B Upgrades","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E57,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J53","v":"Base"},null,null,-1.7693220633485205,-2.7254837457355108,null,null,{"$f":"O586+O1363+O2279","v":-8.5429115133947409E-2},-0.16833163750808688,-0.16327845198847107,-0.15822526646885529,-0.15317208094923948,-0.14811889542962364,-0.14306570991000783,-0.13801252439039205,-0.13295933887077621,-0.1279061533511604,-0.1228529678315446,-0.11779978231192879,-0.11274659679231298,-0.10769341127269716,-0.10264022575308135,-9.7587040233465538E-2,-9.2533854713849714E-2,-8.748066919423389E-2,-8.2427483674618079E-2,-7.7374298155002269E-2,-7.2321112635386445E-2,-6.7267927115770634E-2,-6.221474159615481E-2,-5.7161556076538993E-2,-4.6882904378365092E-2,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,{"$f":"AU586+AU1363+AU2279","v":2.2379602007736463E-17},2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17,2.2379602007736463E-17]
[null,null,43,"Ft Myers Black Start Upgrades","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E58,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J54","v":"Base"},null,null,1.5693295000065788,1.8462294637664147,null,null,{"$f":"O587+O1364+O2280","v":0.1909837484518197},0.18348870350010346,0.17498781626343163,0.16648692902675974,0.15798604179008788,0.14948515455341602,0.14098426731674416,0.13248338008007229,0.12398249284340043,0.11548160560672857,0.10698071837005671,9.8479831133384849E-2,8.9978943896712987E-2,1.4369636816442861E-2,7.0194117254069585E-5,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,{"$f":"AU587+AU1364+AU2280","v":-2.2379602007736463E-17},-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17,-2.2379602007736463E-17]
[null,null,44,"Manatee Battery Storage","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E59,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J55","v":"Base"},null,null,334.87778893664688,520.57028499338287,null,null,{"$f":"O588+O1365+O2281","v":0},0,0,0,5.6381709453774889,67.37591531192939,63.981696454079085,60.493026463137141,57.004356472195205,53.515686481253269,50.027016490311333,46.538346499369396,43.049676508427453,39.561006517485517,33.337186002210103,4.8200847607532613E-2,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,{"$f":"AU588+AU1365+AU2281","v":-5.7291781139805346E-15},-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15]
[null,null,45,"Unidentified Future Battery Storage","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E60,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J56","v":"Base"},null,null,4.4733837737813507E-7,6.9206682726880724E-7,null,null,{"$f":"O589+O1366+O2282","v":0},0,0,0,1.4686289150021754E-8,8.7688197475022215E-8,8.4767514258584646E-8,8.0129537713208509E-8,7.5491561167832373E-8,7.0853584622456223E-8,6.6215608077080087E-8,6.1577631531703938E-8,5.6939654986327795E-8,5.2301678440951645E-8,4.0539190798208285E-8,8.7637904740976129E-10,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,{"$f":"AU589+AU1366+AU2282","v":-1.6007138734629009E-23},-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23,-1.6007138734629009E-23]
[null,null,46,"Other","AFUDC Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E61,lookups!$C$29:$C$32,0))","v":5},null,{"$f":"Input!J57","v":"Base"},null,null,1.0520927630847603,1.9724050565813886,null,null,{"$f":"O590+O1367+O2283","v":0},0,0,6.430901244659136E-2,0.12665005459288481,0.12271412196901649,0.1187781965414792,0.1148422440510371,0.11090626527808667,0.10697028650513621,0.10303430773218578,9.9098328959235316E-2,9.5162350186284869E-2,9.1226371413334409E-2,8.7290392640383963E-2,8.3354413867433516E-2,7.941843509448307E-2,7.5482456321532623E-2,7.1546477548582177E-2,6.761049877563173E-2,6.3674520002681284E-2,5.9738541229730831E-2,5.5802562456780377E-2,5.1866583683829931E-2,4.7930604910879485E-2,4.3994626137929038E-2,3.1003317549469205E-2,4.4651458780032119E-8,2.9740795116588982E-8,1.2294515617493334E-8,3.3569403011604695E-17,3.3569403011604695E-17,{"$f":"AU590+AU1367+AU2283","v":3.3569403011604695E-17},3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17,3.3569403011604695E-17]
[null,null,47,"New Service","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E62,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J58","v":"Base"},null,null,2107.7715826415442,5816.4206177033921,null,null,{"$f":"O591+O1368+O2284","v":10.859120443060904},35.025846522582285,62.542032200526023,90.630173044175223,120.16804992893532,151.53081448381784,182.65879941334859,196.2584185054113,192.61058377505199,188.96274904469269,185.31491431433338,181.66707958397407,178.01924485361477,174.37141012325546,170.72357539289615,167.07574066253684,163.42790593217754,159.78007120181823,156.13223647145892,152.48440174109962,148.83656701074031,145.188732280381,141.54089755002173,137.89306281966242,134.24522808930311,130.5973933589438,126.9495586285845,123.30172389822519,119.65388916786588,116.00605443750661,112.3582197071473,108.71038497678799,{"$f":"AU591+AU1368+AU2284","v":105.06255024642869},101.41471551606938,97.766880785710072,94.119046055350779,90.471211324991472,86.82337659463218,83.175541864272873,79.527707133913566,75.879872403554259,72.232037673194952,68.58420294283566,64.936368212476353,61.288533482117053,57.640698751757753,53.992864021398447,50.34502929103914,43.536935372414582,35.869231197448748,28.228935269849295]
[null,null,48,"Reserve Equip","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E63,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J59","v":"Base"},null,null,1063.0459061469855,2935.2999931833237,null,null,{"$f":"O592+O1369+O2285","v":5.9363038864647253},17.154882288393971,29.614379068555792,43.621049925299538,61.367360265249943,79.218968909600591,93.046684147743235,99.019403309535519,97.178904949728292,95.33840658992105,93.497908230113822,91.657409870306594,89.816911510499366,87.976413150692139,86.135914790884897,84.295416431077669,82.454918071270441,80.614419711463185,78.773921351655972,76.93342299184873,75.092924632041516,73.252426272234274,71.411927912427061,69.571429552619819,67.730931192812591,65.890432833005363,64.049934473198135,62.209436113390908,60.36893775358368,58.528439393776452,56.687941033969224,54.847442674161996,{"$f":"AU592+AU1369+AU2285","v":53.006944314354755},51.166445954547527,49.325947594740299,47.485449234933071,45.644950875125843,43.804452515318609,41.963954155511381,40.123455795704146,38.282957435896918,36.44245907608969,34.601960716282463,32.761462356475235,30.920963996668,29.080465636860772,27.239967277053545,25.399468917246313,21.831366650667526,18.373218704568483,14.548898687752585]
[null,null,49,"T&S Expansion","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E64,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J60","v":"Base"},null,null,7.7520994607817739,21.013750750081996,null,null,{"$f":"O593+O1370+O2286","v":5.4751147066825795E-2},0.15739363734198886,0.26207156123145181,0.36769190016371944,0.46622499540109236,0.56468663844455425,0.66261044452308693,0.70518778215177635,0.69201945736655168,0.6788511325813269,0.66568280779610223,0.65251448301087744,0.63934615822565277,0.62617783344042799,0.61300950865520343,0.59984118386997864,0.58667285908475386,0.57350453429952908,0.56033620951430452,0.54716788472907973,0.53399955994385495,0.52083123515863039,0.50766291037340561,0.49449458558818088,0.48132626080295615,0.46815793601773142,0.4549896112325067,0.44182128644728197,0.42865296166205724,0.41548463687683251,0.40231631209160779,0.38914798730638306,{"$f":"AU593+AU1370+AU2286","v":0.37597966252115833},0.3628113377359336,0.34964301295070888,0.3364746881654842,0.32330636338025948,0.3101380385950348,0.29696971380981013,0.2838013890245854,0.27063306423936073,0.25746473945413606,0.24429641466891139,0.23112808988368672,0.21795976509846204,0.20479144031323737,0.19162311552801267,0.178454790742788,0.14935259576123766,0.12150537865097115,9.2789707158508497E-2]
[null,null,50,"Distribution Expansion","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E65,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J61","v":"Base"},null,null,967.97811622752272,2533.1123509104077,null,null,{"$f":"O594+O1371+O2287","v":2.6105238568227889},8.7128264702353597,16.031784037885895,25.617991040549896,40.313854907543359,60.908856805667483,88.333499843269863,102.97027670435465,100.71087679678718,98.45147688921972,96.192076981652249,93.932677074084779,91.673277166517323,89.413877258949853,87.154477351382397,84.895077443814927,82.635677536247471,80.37627762868,78.116877721112544,75.857477813545074,73.598077905977618,71.338677998410162,69.079278090842692,66.819878183275222,64.560478275707766,62.301078368140303,60.04167846057284,57.782278553005376,55.522878645437906,53.263478737870443,51.00407883030298,48.744678922735517,{"$f":"AU594+AU1371+AU2287","v":46.485279015168054},44.225879107600591,41.966479200033127,39.707079292465664,37.447679384898201,35.188279477330738,32.889367336933276,29.592679474732812,26.046243604297803,22.463160107297632,18.236292446941849,12.970333695817255,6.9273164662896392,6.8750137367766416E-14,6.8750137367766416E-14,6.8750137367766416E-14,6.8750137367766416E-14,6.8750137367766416E-14,6.8750137367766416E-14]
[null,null,51,"MP Growth","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E66,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J62","v":"Base"},null,null,3197.4302313478838,8192.4780440741069,null,null,{"$f":"O595+O1372+O2288","v":13.29903475620938},43.164640728447928,73.564799036723542,111.79758613977521,177.35901350013879,240.94156234197834,292.5795887086432,318.3748330697274,311.52991204312872,304.68499101653009,297.84006998993141,290.99514896333272,284.1502279367341,277.30530691013536,270.46038588353673,263.61546485693805,256.77054383033936,249.92562280374068,243.080701777142,236.23578075054337,229.39085972394469,222.545938697346,215.70101767074732,208.85609664414869,202.01117561755001,195.16625459095135,188.3213335643527,181.47641253775402,174.63149151115536,167.78657048455671,160.94164945795802,154.09672843135937,{"$f":"AU595+AU1372+AU2288","v":147.25180740476071},140.40688637816203,133.56196535156337,126.71704432496469,119.87212329836603,113.02720227176735,106.1822812451687,99.337360218570041,89.95711660445491,77.636421639750225,65.707323943581059,52.797260902820732,35.328157433947695,19.347907333752953,6.7464417469754174,3.2083397438290996E-13,3.2083397438290996E-13,3.2083397438290996E-13,3.2083397438290996E-13]
[null,null,52,"Existing Customer Increase","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E67,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J63","v":"Base"},null,null,68.056576394764932,166.86167626361291,null,null,{"$f":"O596+O1373+O2289","v":0.39032365228364313},1.2695698630996133,2.3430481034545618,3.4908186212735868,4.4599117317861099,5.2715834839940188,6.0739460675415726,6.400807632513752,6.261392550746586,6.1219774689794191,5.982562387212254,5.8431473054450871,5.7037322236779211,5.5643171419107551,5.4249020601435891,5.2854869783764222,5.1460718966092562,5.0066568148420902,4.8672417330749234,4.7278266513077574,4.5884115695405914,4.4489964877734245,4.3095814060062585,4.1701663242390925,4.0307512424719256,3.8913361607047592,3.7519210789375932,3.6125059971704268,3.4730909154032603,3.3336758336360939,3.1942607518689279,3.0548456701017614,{"$f":"AU596+AU1373+AU2289","v":2.915430588334595},2.7760155065674286,2.6366004248002621,2.4971853430330961,2.3577702612659297,2.2183551794987633,2.0789400977315973,1.9395250159644308,1.72569879156794,1.425056746004882,1.1019147939048517,0.7826130304364749,0.51695842672963621,0.29836887493332265,9.6375376712672017E-2,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16]
[null,null,53,"Other","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E68,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J64","v":"Base"},null,null,260.24470703996639,643.25283772996249,null,null,{"$f":"O597+O1374+O2290","v":1.1156271691540713},3.4944284636251473,6.9429384542984147,11.237937098600703,15.488722596565111,19.743345491699802,23.922227048112298,25.700734969837406,25.126988052695243,24.55324113555308,23.979494218410917,23.40574730126875,22.832000384126587,22.258253466984424,21.684506549842261,21.110759632700098,20.537012715557932,19.963265798415772,19.389518881273606,18.815771964131446,18.242025046989284,17.668278129847121,17.094531212704958,16.520784295562795,15.947037378420632,15.373290461278469,14.799543544136306,14.225796626994139,13.652049709851976,13.078302792709813,12.50455587556765,11.930808958425487,{"$f":"AU597+AU1374+AU2290","v":11.357062041283324},10.783315124141161,10.209568206998998,9.6358212898568354,9.0620743727146724,8.4883274555725095,7.8976946860586601,6.8841219496771986,5.8384101966921129,4.4892890149112699,3.2432889299346823,2.0599307033845715,0.96440833339451371,2.5781301512912404E-14,2.5781301512912404E-14,2.5781301512912404E-14,2.5781301512912404E-14,2.5781301512912404E-14,2.5781301512912404E-14]
[null,null,54,"T&S Planned Reliability","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E69,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J65","v":"Base"},null,null,1250.87645461642,3595.3727311745924,null,null,{"$f":"O598+O1375+O2291","v":3.8692595199727746},11.886972580953074,23.920550230351687,40.509656831652826,60.119663623668409,84.120811750321366,110.60739392622489,122.8689568019963,120.60916585682689,118.34937491165748,116.08958396648808,113.82979302131866,111.57000207614927,109.31021113097984,107.05042018581044,104.79062924064102,102.53083829547163,100.2710473503022,98.011256405132812,95.751465459963384,93.491674514793985,91.231883569624571,88.972092624455172,86.712301679285744,84.452510734116345,82.192719788946931,79.932928843777518,77.673137898608104,75.413346953438705,73.153556008269291,70.893765063099892,68.633974117930478,{"$f":"AU598+AU1375+AU2291","v":66.374183172761064},64.114392227591651,61.854601282422244,59.594810337252831,57.335019392083424,55.075228446914011,52.815437501744604,50.555646556575198,48.295855611405784,46.036064666236371,43.776273721066964,41.516482775897558,39.256691830728144,36.996900885558738,34.737109940389324,32.477318995219917,29.09148261995395,25.57200051499732,21.076285733563431]
[null,null,55,"Distribution Automation","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E70,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J66","v":"Base"},null,null,1690.7016914791488,4050.4342532494047,null,null,{"$f":"O599+O1376+O2292","v":13.473981298313925},37.62416799271702,59.166535033001196,82.733363557256439,107.28990477588135,130.02417954667408,151.5289842709181,160.34900386505237,156.7362344692888,153.12346507352527,149.5106956777617,145.89792628199814,142.28515688623457,138.67238749047104,135.05961809470747,131.44684869894394,127.83407930318037,124.22130990741681,120.60854051165327,116.99577111588971,113.38300172012615,109.77023232436258,106.15746292859905,102.54469353283548,98.931924137071917,95.319154741308367,91.706385345544817,88.093615949781253,84.480846554017688,80.868077158254124,77.255307762490574,73.642538366727024,{"$f":"AU599+AU1376+AU2292","v":70.02976897096346},66.41699957519991,62.80423017943636,59.191460783672817,55.578691387909274,51.965921992145724,48.149213802712687,39.293768676599768,31.942910443598564,24.860572069269757,17.481203586582808,10.886759286764519,5.097358122543759,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13]
[null,null,56,"Cable Rehab","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E71,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J67","v":"Base"},null,null,423.37394831432806,1049.5895525099522,null,null,{"$f":"O600+O1377+O2293","v":2.5260245725185593},7.3044659032543802,12.149342488585662,16.89266927738116,22.841263214457001,30.590421769436229,38.501965126049441,41.993988202418208,41.057810801099052,40.121633399779896,39.185455998460732,38.249278597141583,37.313101195822426,36.37692379450327,35.440746393184114,34.504568991864957,33.568391590545801,32.632214189226644,31.696036787907488,30.759859386588332,29.823681985269182,28.887504583950026,27.95132718263087,27.015149781311713,26.078972379992557,25.1427949786734,24.206617577354244,23.270440176035088,22.334262774715931,21.398085373396775,20.461907972077618,19.525730570758462,{"$f":"AU600+AU1377+AU2293","v":18.589553169439313},17.653375768120156,16.717198366801007,15.781020965481853,14.844843564162698,13.908666162843545,12.934255488619122,11.011413766763681,9.2714191451714356,7.4872769284270433,5.9351682836949973,3.8371920921325193,1.8155317919040839,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14]
[null,null,57,"Overhead to Underground","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E72,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J68","v":"Base"},null,null,55.381168429247907,139.92493059397651,null,null,{"$f":"O601+O1378+O2294","v":0.24887473169856697},0.6174797645456368,1.4671053951796318,2.5129752955567457,3.2798826273105712,4.1714946344672779,5.0428013174602224,5.4149742124183371,5.2980651289376857,5.1811560454570333,5.064246961976381,4.9473378784957287,4.8304287950150764,4.7135197115344241,4.5966106280537726,4.4797015445731203,4.362792461092468,4.2458833776118166,4.1289742941311642,4.0120652106505119,3.8951561271698605,3.7782470436892082,3.6613379602085567,3.5444288767279044,3.4275197932472521,3.3106107097666007,3.1937016262859483,3.0767925428052969,2.9598834593246446,2.8429743758439927,2.7260652923633408,2.6091562088826885,{"$f":"AU601+AU1378+AU2294","v":2.4922471254020371},2.3753380419213848,2.2584289584407329,2.141519874960081,2.0246107914794287,1.9077017079987768,1.7907926245181249,1.6738835410374731,1.5095290797302183,1.3264250060038842,1.0577383286445015,0.76575998761925834,0.54458274648260252,0.31303970442109458,0.10108904283548166,6.4453253782281011E-15,6.4453253782281011E-15,6.4453253782281011E-15,6.4453253782281011E-15]
[null,null,58,"MP Reliability","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E73,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J69","v":"Base"},null,null,205.87212601262368,593.39776043038057,null,null,{"$f":"O602+O1379+O2295","v":0.85099947386009289},1.7479272934653804,1.7753587805151214,1.7383650631242142,3.2382387776048311,6.1204183594209427,15.793056395602491,23.853989683560997,23.358198204394998,22.862406725229,22.366615246063002,21.870823766897001,21.375032287731003,20.879240808565008,20.383449329399006,19.887657850233005,19.39186637106701,18.896074891901009,18.400283412735011,17.904491933569012,17.408700454403011,16.912908975237016,16.417117496071015,15.921326016905017,15.425534537739019,14.92974305857302,14.433951579407022,13.938160100241024,13.442368621075026,12.946577141909028,12.45078566274303,11.954994183577032,{"$f":"AU602+AU1379+AU2295","v":11.459202704411034},10.963411225245034,10.467619746079036,9.9718282669130378,9.4760367877470397,8.9802453085810399,8.4844538294150436,7.9886623502490437,7.330636676828103,6.6777917258749664,6.205677827872214,5.7468800660971207,4.995094520962561,4.004955419822382,1.7686014914645378,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14]
[null,null,59,"Other Reliability","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E74,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J70","v":"Base"},null,null,1036.0084898718098,2519.1640946961693,null,null,{"$f":"O603+O1380+O2296","v":5.5151352493800347},17.067241801823215,30.036094099453123,46.839393418246402,66.523563047349157,82.866915759076448,95.329733533739073,100.13847049475328,97.891511681158562,95.644552867563817,93.397594053969101,91.150635240374385,88.90367642677964,86.656717613184924,84.409758799590193,82.162799985995463,79.915841172400732,77.668882358806002,75.421923545211271,73.174964731616541,70.92800591802181,68.68104710442708,66.434088290832349,64.187129477237619,61.940170663642888,59.693211850048158,57.446253036453427,55.199294222858697,52.952335409263966,50.705376595669236,48.458417782074505,46.211458968479775,{"$f":"AU603+AU1380+AU2296","v":43.964500154885044},41.717541341290314,39.470582527695584,37.223623714100853,34.97666490050613,32.729706086911399,30.399271572647301,25.98116274831186,21.537902535566548,16.919245482273091,11.433897830844758,6.3650137783514467,2.8927868233043275,-2.2916712455922139E-14,-2.2916712455922139E-14,-2.2916712455922139E-14,-2.2916712455922139E-14,-2.2916712455922139E-14,-2.2916712455922139E-14]
[null,null,60,"Feeder Hardening","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E75,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J71","v":"Base"},null,null,3417.4628578437009,7618.4631634560355,null,null,{"$f":"O604+O1381+O2297","v":35.594768295046585},101.6306418156211,167.27615204850122,242.15194187699245,284.83143411181209,290.81981673546119,295.81456086020052,294.43140018283503,287.63614099856221,280.8408818142895,274.04562263001674,267.25036344574403,260.45510426147126,253.6598450771985,246.86458589292579,240.06932670865302,233.27406752438026,226.47880834010749,219.68354915583473,212.88828997156202,206.09303078728925,199.29777160301654,192.50251241874378,185.70725323447104,178.9119940501983,172.11673486592554,165.32147568165283,158.52621649738006,151.73095731310733,144.93569812883459,138.14043894456182,131.34517976028911,{"$f":"AU604+AU1381+AU2297","v":124.54992057601636},117.75466139174361,110.95940220747087,104.16414302319814,97.368883838925385,90.573624654652647,83.239612005734273,62.560697845444381,44.948304819643567,26.519115026205764,8.1892118232554409,5.0900979826017441,2.2189232284574443,3.2083397438290996E-13,3.2083397438290996E-13,3.2083397438290996E-13,3.2083397438290996E-13,3.2083397438290996E-13,3.2083397438290996E-13]
[null,null,61,{"$f":"INDEX(D$157:D$281,$C76,1)","v":"Pole Program"},"Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E76,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J72","v":"Base"},null,null,334.30910283648609,767.49799575157306,null,null,{"$f":"O605+O1382+O2298","v":3.0127330352844188},8.8216118457228294,14.980312176369878,21.095773097846802,24.943632378708326,27.105312769551933,29.23905844483815,29.96379318799114,29.279226275656562,28.594659363321984,27.910092450987406,27.225525538652832,26.540958626318254,25.856391713983676,25.171824801649098,24.48725788931452,23.802690976979942,23.118124064645365,22.433557152310787,21.748990239976209,21.064423327641631,20.379856415307053,19.695289502972475,19.010722590637897,18.326155678303319,17.641588765968741,16.957021853634163,16.272454941299586,15.587888028965008,14.90332111663043,14.218754204295852,13.534187291961274,{"$f":"AU605+AU1382+AU2298","v":12.849620379626696},12.165053467292118,11.48048655495754,10.795919642622962,10.111352730288385,9.4267858179538067,8.6966189357765344,6.8336185696039928,5.1448784956217395,3.3477691007932493,1.9226752321060347,1.222223074693525,0.57780400250907438,0,0,0,0,0,0]
[null,null,62,"Lateral Hardening","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E77,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J73","v":"Base"},null,null,287.58828962538661,688.82663019846837,null,null,{"$f":"O606+O1383+O2299","v":0.13211825650081313},1.0593902162262756,5.7261676363788965,17.465240599787872,25.426893404139953,25.901057958202706,26.897262432014042,27.20630776580856,26.591911478158281,25.977515190508001,25.363118902857721,24.748722615207441,24.134326327557162,23.519930039906882,22.905533752256602,22.291137464606322,21.676741176956043,21.062344889305763,20.447948601655483,19.833552314005203,19.219156026354923,18.604759738704644,17.990363451054364,17.375967163404084,16.761570875753804,16.147174588103525,15.532778300453245,14.918382012802965,14.303985725152684,13.689589437502402,13.075193149852122,12.460796862201841,{"$f":"AU606+AU1383+AU2299","v":11.846400574551559},11.232004286901279,10.617607999250998,10.003211711600716,9.3888154239504349,8.7744191363001534,8.1580231399330536,7.4817693697418441,6.5133541310979588,4.3511032147813919,0.93031540773560151,0.70406272478446497,0.37860472445814164,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15]
[null,null,63,"T&S Storm Secure","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E78,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J74","v":"Base"},null,null,360.61149246545494,915.50127581526851,null,null,{"$f":"O607+O1384+O2300","v":3.2472681779077739},8.0783121190507341,15.033201633517013,25.32948008600626,30.383207791026599,30.506561895771561,30.365646758836867,29.944699369047012,29.374217065302211,28.803734761557415,28.233252457812618,27.662770154067818,27.092287850323022,26.521805546578225,25.951323242833428,25.380840939088628,24.810358635343832,24.239876331599035,23.669394027854239,23.098911724109438,22.528429420364642,21.957947116619845,21.387464812875049,20.816982509130249,20.246500205385452,19.676017901640655,19.105535597895859,18.535053294151059,17.964570990406258,17.394088686661462,16.823606382916662,16.253124079171862,{"$f":"AU607+AU1384+AU2300","v":15.682641775427063},15.112159471682265,14.541677167937467,13.971194864192666,13.400712560447868,12.830230256703068,12.25974795295827,11.689265649213471,11.118783345468673,10.548301041723875,9.9778187379790744,9.407336434234276,8.8368541304894759,8.2663718267446775,7.6958895229998783,7.125407219255079,5.6098935798875047,4.5345240032818177,2.4759947097891697]
[null,null,64,"Storm Mitigation","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E79,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J75","v":"Base"},null,null,4.8226887397299549,12.479719125896837,null,null,{"$f":"O608+O1385+O2301","v":-1.0229956368570567E-3},-2.0252919696164664E-3,-1.9838933614211725E-3,0.12598477380894521,0.35721453085232185,0.4806923416813445,0.49567488022159656,0.48524791399827105,0.47482094777494543,0.46439398155161993,0.45396701532829442,0.4435400491049688,0.4331130828816433,0.42268611665831779,0.41225915043499217,0.40183218421166667,0.39140521798834116,0.38097825176501554,0.37055128554169003,0.36012431931836453,0.34969735309503891,0.33927038687171329,0.32884342064838779,0.31841645442506228,0.30798948820173666,0.29756252197841115,0.28713555575508565,0.27670858953176014,0.26628162330843463,0.25585465708510907,0.24542769086178354,0.235000724638458,{"$f":"AU608+AU1385+AU2301","v":0.2245737584151325},0.21414679219180693,0.2037198259684814,0.19329285974515586,0.18286589352183036,0.1724389272985048,0.16201196107517929,0.15158499485185375,0.14135305210147942,0.1311004100470074,0.12063204521548657,8.5775677834117367E-2,3.332867275481366E-2,5.2519263205591032E-3,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16,3.5807363212378341E-16]
[null,null,65,"T&S Inspections","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E80,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J76","v":"Base"},null,null,268.18506836731126,625.95855734372253,null,null,{"$f":"O609+O1386+O2302","v":2.3619847791272064},6.9385135701496878,12.599576102151806,17.994664714332021,20.297136316775962,21.156669401010451,22.786975053326838,23.65015090939221,23.127154464618009,22.604158019843815,22.081161575069615,21.558165130295421,21.035168685521224,20.512172240747027,19.989175795972834,19.46617935119864,18.94318290642444,18.420186461650246,17.897190016876046,17.374193572101849,16.851197127327652,16.328200682553458,15.805204237779259,15.282207793005062,14.759211348230865,14.236214903456668,13.713218458682473,13.190222013908276,12.667225569134079,12.144229124359882,11.621232679585685,11.098236234811488,{"$f":"AU609+AU1386+AU2302","v":10.575239790037291},10.052243345263095,9.5292469004888982,9.0062504557147012,8.4832540109405041,7.9602575661663089,7.4372611213921118,6.9142646766179148,5.9409804123389769,4.5841976722517135,3.0963905496631519,1.7543125948598237,1.094400865565607,0.75338823817155309,0.28650990483073463,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15]
[null,null,{"$f":"C80+1","v":66},"Other","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E81,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J77","v":"Base"},null,null,0,0,null,null,{"$f":"O610+O1387+O2303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU610+AU1387+AU2303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,67,"Relocations","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E82,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J78","v":"Base"},null,null,283.61325730328474,703.25967235352209,null,null,{"$f":"O611+O1388+O2304","v":1.6772801351330617},5.388185097095346,9.5263852527818749,13.30332506242573,17.063924663362858,21.234183481893051,25.342680505214702,27.07536256867553,26.48778004571308,25.900197522750634,25.312614999788188,24.725032476825742,24.137449953863296,23.549867430900846,22.9622849079384,22.374702384975954,21.787119862013505,21.199537339051062,20.611954816088613,20.024372293126167,19.43678977016372,18.849207247201271,18.261624724238825,17.674042201276379,17.086459678313929,16.498877155351483,15.911294632389039,15.323712109426591,14.736129586464145,14.148547063501697,13.560964540539251,12.973382017576803,{"$f":"AU611+AU1388+AU2304","v":12.385799494614357},11.798216971651911,11.210634448689463,10.623051925727015,10.035469402764569,9.4478868798021232,8.8603043568396753,8.2727218338772293,7.3653833068025278,6.0978235252831663,4.8101321833908326,3.6608777422216563,2.579796154951687,1.4867238461436851,0.47957875470144962,1.4322945284951335E-14,1.4322945284951335E-14,1.4322945284951335E-14,1.4322945284951335E-14]
[null,null,68,"Regulatory Comliance","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E83,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J79","v":"Base"},null,null,134.9028663877406,332.63009499216366,null,null,{"$f":"O612+O1389+O2305","v":0.81103210275498316},2.5710575988980162,4.546313287447437,6.5844975253196578,8.4908854164972425,10.279589631759505,12.047972803674462,12.783159342409359,12.505242609640295,12.227325876871229,11.949409144102164,11.6714924113331,11.393575678564035,11.115658945794971,10.837742213025907,10.559825480256841,10.281908747487776,10.003992014718712,9.7260752819496474,9.4481585491805813,9.1702418164115151,8.8923250836424508,8.6144083508733864,8.336491618104322,8.0585748853352559,7.7806581525661915,7.5027414197971272,7.224824687028061,6.9469079542589984,6.6689912214899332,6.3910744887208697,6.1131577559518053,{"$f":"AU612+AU1389+AU2305","v":5.835241023182741},5.5573242904136766,5.2794075576446122,5.0014908248755479,4.7235740921064835,4.4456573593374191,4.1677406265683548,3.8898238937992908,3.4572923301790164,2.8571270050042621,2.2450222757773703,1.654126253787368,1.1232636482704279,0.64829197353949819,0.20939974181169069,1.0026061699465936E-14,1.0026061699465936E-14,1.0026061699465936E-14,1.0026061699465936E-14]
[null,null,69,"Compliance","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E84,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J80","v":"Base"},null,null,175.69362461795546,415.67933363720294,null,null,{"$f":"O613+O1390+O2306","v":2.4368745532252047},5.5746546878212149,6.9878161388750044,8.2835826235637864,10.138349739664587,12.874443538769171,15.465312215913704,16.405961796317918,16.035198198856456,15.664434601394996,15.293671003933536,14.922907406472074,14.552143809010614,14.181380211549154,13.810616614087692,13.439853016626232,13.069089419164772,12.698325821703312,12.32756222424185,11.95679862678039,11.58603502931893,11.21527143185747,10.844507834396008,10.473744236934548,10.102980639473088,9.7322170420116265,9.3614534445501665,8.9906898470887064,8.6199262496272446,8.2491626521657864,7.8783990547043246,7.5076354572428645,{"$f":"AU613+AU1390+AU2306","v":7.1368718597814036},6.7661082623199427,6.3953446648584826,6.0245810673970226,5.6538174699355617,5.2830538724741007,4.8754063543877217,3.5750804896843347,3.0110446548671175,2.469920100281489,1.9930873982644652,1.2763478768239311,0.53767039878470846,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15]
[null,null,70,"Fleet","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E85,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J81","v":"Base"},null,null,399.33071801247382,617.45035033579313,null,null,{"$f":"O614+O1391+O2307","v":4.4171667684708726},12.660241889031635,21.404340904978454,30.311308311633255,36.859266293459768,41.479352424297574,47.009576323970919,49.289048316859166,46.909354286907366,44.529660256955566,42.149966227003766,39.770272197051966,37.390578167100166,35.010884137148366,32.631190107196566,28.287035236687238,22.87943875034307,17.391297300493111,12.195064983456559,8.1850535909306483,5.0605076364016401,1.6297462254155888,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,{"$f":"AU614+AU1391+AU2307","v":-1.1458356227961069E-14},-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14]
[null,null,71,"Outside Requests","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E86,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J82","v":"Base"},null,null,260.34873093403615,561.25806519942296,null,null,{"$f":"O615+O1392+O2308","v":2.5918480728249649},10.01246801390127,17.729322390646267,20.761867275546603,21.041676636491999,21.312049935542024,21.574377969917371,21.451373693646392,20.950761701376365,20.450149709106338,19.949537716836311,19.448925724566283,18.948313732296256,18.447701740026229,17.947089747756202,17.446477755486171,16.945865763216144,16.445253770946117,15.94464177867609,15.444029786406062,14.943417794136035,14.442805801866006,13.942193809595979,13.441581817325952,12.940969825055925,12.440357832785896,11.939745840515869,11.439133848245842,10.938521855975814,10.437909863705787,9.93729787143576,9.4366858791657329,{"$f":"AU615+AU1392+AU2308","v":8.9360738868957057},8.4354618946256767,7.9348499023556496,7.4342379100856224,6.9336259178155952,6.4330139255455672,5.8931723724171849,4.3420787344350931,2.0638330644521643,0.72290609902163983,0.51895904145454763,0.33068092438512364,0.15481657091154963,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15]
[null,null,72,"MP Outside Requests","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E87,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J83","v":"Base"},null,null,94.659978301362699,231.76282945106018,null,null,{"$f":"O616+O1393+O2309","v":1.018650236737227},2.5797403238403032,3.2090112051499249,3.5220277800840538,5.5735606787630001,7.807153197466528,8.6013628636376698,8.890506949800141,8.6968661178126734,8.5032252858252075,8.3095844538377399,8.1159436218502741,7.9223027898628082,7.7286619578753406,7.5350211258878748,7.3413802939004071,7.1477394619129413,6.9540986299254737,6.7604577979380078,6.566816965950542,6.3731761339630744,6.1795353019756085,5.9858944699881409,5.7922536380006751,5.5986128060132083,5.4049719740257416,5.2113311420382749,5.0176903100508081,4.8240494780633423,4.6304086460758755,4.4367678140884088,4.2431269821009421,{"$f":"AU616+AU1393+AU2309","v":4.0494861501134753},3.8558453181260086,3.6622044861385423,3.4685636541510756,3.2749228221636093,3.0812819901761417,2.8876411581886745,2.6940003262012069,2.3061644265774923,1.8316000483280697,1.5605802080012889,1.3610179460248204,0.83623940407569652,0.31156358377490323,9.9787494577032704E-2,4.296883585485401E-15,4.296883585485401E-15,4.296883585485401E-15,4.296883585485401E-15]
[null,null,73,"Streetlight Restoration","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E88,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J84","v":"Base"},null,null,152.99780308943679,370.97929250293186,null,null,{"$f":"O617+O1394+O2310","v":0.84843448527175291},2.6173375610807108,4.865296128704502,7.4081945030391392,9.67888878772367,11.788445644884824,13.872536070983461,14.736908744294428,14.406015178168424,14.07512161204242,13.744228045916419,13.413334479790414,13.082440913664414,12.751547347538409,12.420653781412408,12.089760215286404,11.758866649160403,11.427973083034402,11.097079516908398,10.766185950782395,10.435292384656393,10.10439881853039,9.7735052524043873,9.4426116862783829,9.111718120152382,8.7808245540263776,8.4499309879003768,8.1190374217743724,7.7881438556483706,7.457250289522368,7.1263567233963654,6.7954631572703628,{"$f":"AU617+AU1394+AU2310","v":6.4645695911443601},6.1336760250183575,5.8027824588923549,5.4718888927663523,5.1409953266403496,4.810101760514347,4.4663665033095858,3.8015934766514929,3.1319831769224886,2.3420813966012615,1.6426950306597774,1.0467259610715109,0.49005095149181394,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14]
[null,null,74,"Restoration","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E89,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J85","v":"Base"},null,null,1105.2383010127166,2664.7714942861403,null,null,{"$f":"O618+O1395+O2311","v":7.0811047368496896},21.881424428253069,37.436015760129067,53.767539769163506,69.761728000530482,84.747912748813548,99.556285495898067,105.68809770498368,103.31126492624227,100.9344321475009,98.557599368759497,96.180766590018123,93.803933811276721,91.427101032535347,89.050268253793945,86.673435475052557,84.296602696311169,81.919769917569766,79.542937138828378,77.16610436008699,74.789271581345588,72.4124388026042,70.035606023862812,67.658773245121409,65.281940466380021,62.905107687638626,60.528274908897238,58.151442130155843,55.774609351414448,53.397776572673052,51.020943793931664,48.644111015190276,{"$f":"AU618+AU1395+AU2311","v":46.267278236448874},43.890445457707486,41.513612678966098,39.136779900224703,36.759947121483307,34.383114342741919,31.899103742842257,26.735126610118485,21.566517687104348,16.608253550591616,11.689485250038093,7.4487237412613334,3.4884860247995517,0,0,0,0,0,0]
[null,null,75,"Other Requests","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E90,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J86","v":"Base"},null,null,635.72706453130809,1610.0276924935436,null,null,{"$f":"O619+O1396+O2312","v":2.8117505821329942},8.5658489702216905,14.537856146580598,21.297304414714368,32.147420962782796,45.036528719105135,58.171947210027362,64.820556562756309,63.384498498338615,61.948440433920908,60.512382369503214,59.076324305085507,57.640266240667813,56.204208176250106,54.768150111832412,53.332092047414704,51.896033982997011,50.459975918579303,49.02391785416161,47.587859789743902,46.151801725326209,44.715743660908501,43.279685596490808,41.8436275320731,40.407569467655392,38.971511403237692,37.535453338819991,36.099395274402283,34.663337209984576,33.227279145566882,31.791221081149175,30.355163016731471,{"$f":"AU619+AU1396+AU2312","v":28.919104952313766},27.483046887896066,26.046988823478362,24.610930759060658,23.174872694642957,21.738814630225253,20.260198615850214,17.719285375054255,15.22221117160656,12.782380386188191,10.133011997500656,6.3570363187213639,3.3146581318432644,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14]
[null,null,76,"Gulf Power","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E91,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J87","v":"Base"},null,null,27.553680636617425,77.30594736790016,null,null,{"$f":"O620+O1397+O2313","v":0},0,0.19391471022602649,0.49268510697533618,0.7027831263195119,1.4196090518235942,2.5723253600161273,3.0811630176825977,3.0165729019968532,2.9519827863111083,2.8873926706253639,2.822802554939619,2.758212439253874,2.6936223235681296,2.6290322078823847,2.5644420921966402,2.4998519765108953,2.4352618608251508,2.3706717451394064,2.3060816294536615,2.241491513767917,2.1769013980821725,2.1123112823964276,2.0477211667106832,1.9831310510249387,1.9185409353391938,1.8539508196534493,1.7893607039677044,1.7247705882819599,1.6601804725962155,1.5955903569104706,1.5310002412247261,{"$f":"AU620+AU1397+AU2313","v":1.4664101255389812},1.4018200098532367,1.3372298941674921,1.2726397784817474,1.2080496627960027,1.143459547110258,1.0788694314245135,1.0142793157387688,0.94968920005302415,0.88509908436727947,0.78354114703882449,0.66516922913140275,0.5686588789660274,0.37915137757084244,0.11852259395959636,1.7903681606189169E-15,1.7903681606189169E-15,1.7903681606189169E-15,1.7903681606189169E-15]
[null,null,77,"CT Overhauls (Outage Execution and Not Parts)","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E92,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J88","v":"Base"},null,null,2248.5896639996486,4231.6090026944457,null,null,{"$f":"O621+O1398+O2314","v":18.044947641893209},43.97054789600503,71.903642813901399,114.79331355919106,164.01067203019608,213.58089359215279,244.41537948101336,247.83763824032269,239.39336704234728,230.94909584437181,222.5048246463964,214.06055344842093,205.61628225044549,197.17201105247005,188.72773985449459,180.28346865651918,171.83919745854371,163.3949262605683,154.95065506259286,146.50638386461742,138.06211266664201,129.61784146866657,121.17357027069113,110.1883962321279,92.961682049900375,79.134819301105296,60.110405696622792,40.318534446870821,20.535136632438427,5.5509632329159126,1.6041698719145498E-13,1.6041698719145498E-13,{"$f":"AU621+AU1398+AU2314","v":1.6041698719145498E-13},1.6041698719145498E-13,1.6041698719145498E-13,1.6041698719145498E-13,1.6041698719145498E-13,1.6041698719145498E-13,1.6041698719145498E-13,1.6041698719145498E-13,1.6041698719145498E-13,1.6041698719145498E-13,1.6041698719145498E-13,1.6041698719145498E-13,1.6041698719145498E-13,1.6041698719145498E-13,1.6041698719145498E-13,1.6041698719145498E-13,1.6041698719145498E-13,1.6041698719145498E-13,1.6041698719145498E-13]
[null,null,78,"CT Parts","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E93,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J89","v":"Base"},null,null,1479.2475063999402,2711.4883901259982,null,null,{"$f":"O622+O1399+O2315","v":8.80996218373296},38.888460075240658,77.633456763157838,99.231320710584384,109.0346150313257,126.98184040957781,149.46585937845018,156.9791262059428,151.56828997277319,146.1574537396036,140.74661750643401,135.33578127326439,129.9249450400948,124.51410880692521,119.10327257375562,113.69243634058603,108.28160010741644,102.87076387424685,97.459927641077257,92.049091407907667,86.638255174738077,81.227418941568487,75.816582708398883,69.165218745121138,57.013542489347216,40.485007591422232,28.394553201707108,22.570654648176557,15.40254943097141,6.0456781524501251,1.1458356227961068E-13,1.1458356227961068E-13,{"$f":"AU622+AU1399+AU2315","v":1.1458356227961068E-13},1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13,1.1458356227961068E-13]
[null,null,79,"CT Gas Turbines","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E94,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J90","v":"Base"},null,null,61.851919956749747,107.55578897791614,null,null,{"$f":"O623+O1400+O2316","v":0.12854949905445928},0.37921111705382315,3.654573157327996,6.6969666301345585,6.5036120868593983,6.3377291436779348,6.2027205255834668,6.0437817546426746,5.829151752092006,5.6145217495413373,5.3998917469906687,5.1852617444399991,4.9706317418893304,4.7560017393386618,4.5413717367879922,4.3267417342373236,4.1121117316866549,3.8974817291359862,3.6828517265853176,3.4682217240346485,3.2535917214839793,3.0389617189333102,2.8243317163826411,2.5916007033006188,2.3051164662128905,1.6001970875388094,7.1576916488728826E-2,6.5588131630590338E-2,4.7388322895051085E-2,2.6051421955281821E-2,-7.1614726424756683E-16,-7.1614726424756683E-16,{"$f":"AU623+AU1400+AU2316","v":-7.1614726424756683E-16},-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16]
[null,null,80,"Coal Sites","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E95,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J91","v":"Base"},null,null,82.793532853600595,200.21245281257893,null,null,{"$f":"O624+O1401+O2317","v":0.68255761583967134},2.873024221606892,4.7344176766823285,5.5694617644612272,6.5705935041958332,7.0227059930714102,6.8877867366153733,6.7528674801593356,6.6179482237032987,6.483028967247261,6.3481097107912241,6.2131904543351864,6.0782711978791486,5.9433519414231117,5.808432684967074,5.6735134285110362,5.5385941720549985,5.4036749155989616,5.2687556591429248,5.133836402686887,4.9989171462308493,4.8639978897748124,4.7290786333187755,4.5941593768627378,4.4592401204067,4.3243208639506623,4.1894016074946245,4.0544823510385877,3.9195630945825499,3.7846438381265122,3.6497245816704744,3.5148053252144367,{"$f":"AU624+AU1401+AU2317","v":3.3798860687583989},3.2449668123023612,3.1100475558463234,2.9751282993902857,2.8402090429342479,2.7052897864782102,2.5703705300221724,2.4354512735661347,2.3005320171100969,2.1656127606540592,2.0306935041980214,1.8957742477419834,1.7608549912859457,1.6152822163929355,1.2340398784188198,0.62204308334946223,0.43078686938875854,0.20902629509582266,-1.4322945284951337E-15]
[null,null,81,{"$f":"INDEX(D$157:D$281,$C96,1)","v":"Steam Sites"},"Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E96,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J92","v":"Base"},null,null,607.58145656735235,1230.4114655327455,null,null,{"$f":"O625+O1402+O2318","v":5.5034720046784722},15.063195861580127,24.930790317530708,35.256598166717616,42.742418141931815,50.565909757173031,58.72836026833447,61.149069421821508,59.369860477445826,57.590651533070115,55.811442588694419,54.032233644318723,52.253024699943026,50.47381575556733,48.694606811191633,46.915397866815937,45.13618892244024,43.356979978064544,41.577771033688848,39.798562089313144,38.019353144937448,36.240144200561751,34.460935256186048,32.681726311810351,30.902517367434658,29.123308423058958,27.344099478683262,25.564890534307565,23.785681589931869,19.47188277950222,15.831927084262588,11.604936259639114,{"$f":"AU625+AU1402+AU2318","v":8.1479265868433846},5.6458925569849647,2.475535187714915,0.16035943056469729,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14,4.0104246797863746E-14]
[null,null,82,"GE DOT05 Tech 2","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E97,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J93","v":"Base"},null,null,135.40122687226173,304.69175540360885,null,null,{"$f":"O626+O1403+O2319","v":0},0,0,4.0193360817860888E-2,0.17088277508393018,4.6634406380326547,14.322902992928014,19.276293903597981,18.668274634148229,18.060255364698477,17.452236095248725,16.844216825798974,16.236197556349218,15.628178286899466,15.020159017449712,14.412139747999959,13.804120478550205,13.196101209100451,12.588081939650699,11.980062670200946,11.372043400751192,10.764024131301438,10.156004861851684,9.5479855924019326,8.9399663229521789,8.3319470535024251,7.7182681708079217,7.0804158342981278,5.8158283464500444,2.6015341927364739,-2.8645890569902673E-15,-2.8645890569902673E-15,{"$f":"AU626+AU1403+AU2319","v":-2.8645890569902673E-15},-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15]
[null,null,83,"Manatee 1&2 Dismantlement","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E98,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J94","v":"Base"},null,null,11.991217393947888,24.172900430530721,null,null,{"$f":"O627+O1404+O2320","v":0},0,0,0,0.7881428783849076,1.5521669727863368,1.5039294048193803,1.4556918368524236,1.407454268885467,1.3592167009185103,1.3109791329515539,1.2627415649845972,1.2145039970176406,1.1662664290506839,1.1180288610837272,1.0697912931167708,1.0215537251498141,0.97331615718285747,0.92507858921590091,0.87684102124894436,0.8286034532819877,0.78036588531503115,0.73212831734807449,0.68389074938111794,0.63565318141416127,0.58741561344720472,0.53917804548024806,0.3799623512133824,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,{"$f":"AU627+AU1404+AU2320","v":5.3711044818567512E-16},5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16,5.3711044818567512E-16]
[null,null,84,"Martin 1&2 Dismantlement","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E99,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J95","v":"Base"},null,null,90.938990050892528,172.13521193744216,null,null,{"$f":"O628+O1405+O2321","v":0},0.94500551743461325,2.9808249130323028,4.8728568253635309,6.955923165985971,9.2136221349931446,10.228252880929134,10.095283115567328,9.7517834180775083,9.4082837205876881,9.064784023097868,8.7212843256080479,8.3777846281182278,8.0342849306284077,7.6907852331385875,7.3472855356487674,7.0037858381589482,6.6602861406691281,6.3167864431793088,5.9732867456894887,5.6297870481996686,5.2862873507098485,4.9427876532200292,4.5992879557302091,4.1227223579522549,3.2238060850062,2.3451391262421941,1.5710690607513653,0.6736534005650614,9.8482363157355188E-2,8.5937671709708019E-15,8.5937671709708019E-15,{"$f":"AU628+AU1405+AU2321","v":8.5937671709708019E-15},8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15]
[null,null,85,"Scherer 4 Dismantlement","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E100,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J96","v":"Base"},null,null,40.471762114975888,86.428063985785826,null,null,{"$f":"O629+O1406+O2322","v":0},0,0.13180096583756973,0.40424194203572417,1.0216752765651085,2.8348862577374967,4.8028615845120051,5.3481846788593392,5.1757155280121694,5.0032463771649995,4.8307772263178297,4.6583080754706598,4.48583892462349,4.3133697737763201,4.1409006229291503,3.9684314720819804,3.7959623212348106,3.6234931703876407,3.4510240195404709,3.278554868693301,3.1060857178461312,2.9336165669989613,2.7611474161517915,2.5886782653046216,2.4162091144574518,2.2251811151650025,1.9768662894373006,1.6832432544691054,1.1319920142473936,0.33577114592802759,1.4322945284951337E-15,1.4322945284951337E-15,{"$f":"AU629+AU1406+AU2322","v":1.4322945284951337E-15},1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15]
[null,null,86,"Other","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E101,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J97","v":"Base"},null,null,414.38422146820471,751.73993194787272,null,null,{"$f":"O630+O1407+O2323","v":4.3039477231513636},11.256647838299338,18.808687191123326,26.554264088771909,33.36376185548162,39.584217639460761,42.931853467373394,43.276184347310398,41.776070359540391,40.275956371770377,38.77584238400037,37.275728396230363,35.775614408460349,34.275500420690335,32.775386432920328,31.275272445150314,29.7751584573803,28.275044469610293,26.774930481840279,25.274816494070265,23.774702506300255,22.274588518530241,20.774474530760234,18.668323151664801,14.965186545016483,11.837254063064309,8.1629091931648077,5.4311920681567782,2.603615795319445,0.86280030325939272,5.7291781139805346E-15,5.7291781139805346E-15,{"$f":"AU630+AU1407+AU2323","v":5.7291781139805346E-15},5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15]
[null,null,87,"Turbine Reliability","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E102,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J98","v":"Base"},null,null,771.71196158089765,1476.3604436454,null,null,{"$f":"O631+O1408+O2324","v":5.0641466014639143},17.290329272708341,33.00327137006861,47.075322247560173,57.165583366829267,66.663405610387755,77.128502424215597,81.347992428433685,78.714190757616535,76.080389086799372,73.446587415982222,70.812785745165058,68.178984074347909,65.54518240353076,62.91138073271361,60.277579061896454,57.643777391079304,55.009975720262148,52.376174049444998,49.742372378627849,47.108570707810692,44.474769036993536,41.840967366176386,39.207165695359237,36.57336402454208,32.553430372734375,26.679992799717038,20.113249323316111,14.337867678368008,9.969906465332576,6.0068610623240399,2.0163669735927479,{"$f":"AU631+AU1408+AU2324","v":1.1458356227961069E-14},1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14]
[null,null,88,"Projects","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E103,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J99","v":"Base"},null,null,938.90988483505998,1986.4537196830177,null,null,{"$f":"O632+O1409+O2325","v":3.5810673151877777},9.3267529888521352,14.978074856092544,25.370353942726013,40.053515400919551,63.365758486145864,97.485057248232891,114.29779914892731,110.75399983594687,107.2102005229664,103.66640120998596,100.12260189700552,96.578802584025084,93.035003271044616,89.491203958064176,85.947404645083736,82.403605332103268,78.859806019122829,75.316006706142375,71.772207393161921,68.228408080181481,64.684608767201027,61.140809454220573,57.597010141240119,54.053210828259665,49.529220315793232,44.488300787610093,39.596636836784079,33.532324117010447,26.522219166394294,17.476072127526329,5.9892762990599451,{"$f":"AU632+AU1409+AU2325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,89,"PTN Brighter Future","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E104,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J100","v":"Base"},null,null,{"$f":"SUMPRODUCT(O104:BM104,$O$11:$BM$11)","v":136.14939802149991},{"$f":"SUM(O104:BM104)","v":274.06697651934718},null,null,{"$f":"O633+O1410+O2326","v":0},0.28744076945989022,2.1941589187419854,6.2915408679390232,9.9830133761632673,13.061156699701987,15.289100024068887,15.407802574627098,14.918871796388341,14.429941018149584,13.941010239910828,13.452079461672071,12.963148683433314,12.474217905194557,11.9852871269558,11.496356348717043,11.007425570478286,10.51849479223953,10.029564014000773,9.5406332357620158,9.051702457523259,8.5627716792845021,8.0738409010457453,7.5849101228069875,7.0959793445682307,6.6070485663294738,6.0394409893041825,5.034678081078253,3.4707052188461445,2.1056390126175559,0.9902395982445662,0.17877712409404523,{"$f":"AU633+AU1410+AU2326","v":5.7291781139805346E-15},5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15,5.7291781139805346E-15]
[null,null,90,"Other Reliability","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E105,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J101","v":"Base"},null,null,255.65802508293677,503.29904537714464,null,null,{"$f":"O634+O1411+O2327","v":1.4513889741296011},4.6486451491983107,8.725154071781315,13.255324512157895,17.12719223234194,21.016121927293469,25.885577222254817,28.089503398028469,27.191626546653417,26.293749695278372,25.395872843903319,24.497995992528274,23.600119141153222,22.702242289778177,21.804365438403131,20.906488587028079,20.00861173565303,19.110734884277981,18.212858032902936,17.314981181527884,16.417104330152839,15.51922747877779,14.621350627402743,13.723473776027696,12.825596924652649,11.530453399892485,9.7880638827328994,7.873360366717856,5.9233710445695529,4.2546114118900427,2.6712696398849332,0.91260863816955928,{"$f":"AU634+AU1411+AU2327","v":1.1458356227961069E-14},1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14]
[null,null,91,"Regulatory","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E106,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J102","v":"Base"},null,null,135.60260278329628,244.87036025212313,null,null,{"$f":"O635+O1412+O2328","v":2.0441686556021956},5.4662433235655001,7.7236843169152944,9.0549051186714884,10.693599882124767,12.820935905347234,13.559207163790161,13.138729083520341,12.701884567168246,12.265040050816152,11.828195534464056,11.39135101811196,10.954506501759866,10.51766198540777,10.080817469055674,9.6439729527035798,9.2071284363514838,8.7702839199993896,8.3334394036472936,7.8965948872951985,7.4597503709431034,7.0229058545910066,6.5860613382389106,6.1492168218868146,5.7123723055347186,4.71600853133776,3.3856226136280756,2.4474716432367161,1.8138590463998159,1.1290437170526868,0.350882520437856,4.8153125179132457E-3,{"$f":"AU635+AU1412+AU2328","v":-1.4322945284951337E-15},-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15,-1.4322945284951337E-15]
[null,null,92,"All other","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E107,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J103","v":"Base"},null,null,18.239994551614874,37.899607570518583,null,null,{"$f":"O636+O1413+O2329","v":2.1763119558682258E-2},3.5687855332278806E-2,0.21910791477478198,0.70887961613095996,1.1812707466368331,1.445391604713842,1.8657459287812097,2.1620511427121687,2.0944388938388028,2.0268266449654364,1.95921439609207,1.8916021472187041,1.8239898983453373,1.7563776494719709,1.688765400598605,1.6211531517252387,1.5535409028518723,1.4859286539785064,1.41831640510514,1.3507041562317741,1.2830919073584077,1.2154796584850416,1.1478674096116754,1.0802551607383091,1.0126429118649429,0.93907377461522334,0.86810931243855538,0.75105861472330515,0.55404728647222079,0.37226260983098514,0.25789135093015714,0.1070713443855488,{"$f":"AU636+AU1413+AU2329","v":1.0742208963713502E-15},1.0742208963713502E-15,1.0742208963713502E-15,1.0742208963713502E-15,1.0742208963713502E-15,1.0742208963713502E-15,1.0742208963713502E-15,1.0742208963713502E-15,1.0742208963713502E-15,1.0742208963713502E-15,1.0742208963713502E-15,1.0742208963713502E-15,1.0742208963713502E-15,1.0742208963713502E-15,1.0742208963713502E-15,1.0742208963713502E-15,1.0742208963713502E-15,1.0742208963713502E-15,1.0742208963713502E-15]
[null,null,93,"Dania Beach Energy Center","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E108,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J104","v":"Base"},null,null,33.992500498827447,64.91244277038831,null,null,{"$f":"O637+O1414+O2330","v":0},0.44336988467893057,1.8801288933419746,3.1700837918598044,3.4197169743242712,3.3258517901857734,3.2319866060472751,3.1381214219087767,3.0442562377702784,2.9503910536317806,2.8565258694932822,2.7626606853547839,2.6687955012162861,2.5749303170777882,2.4810651329392899,2.3871999488007916,2.2933347646622932,2.1994695805237954,2.1056043963852971,2.0117392122467992,1.9178740281083009,1.824008843969803,1.7301436598313047,1.6362784756928064,1.5424132915543081,1.4485481074158097,1.3546829232773114,1.2608177391388131,1.1669525550003146,1.0730873708618163,0.77503093878648432,0.22425747034011542,{"$f":"AU637+AU1414+AU2330","v":1.3115303961849317E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,94,"DG EV Chargers","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E109,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J105","v":"Base"},null,null,51.080955849994595,126.44142459763371,null,null,{"$f":"O638+O1415+O2331","v":0},0,0,0,1.2567008833072868,2.8771114408015817,4.8527876141126161,6.3815415615996161,6.2151164583255625,6.0486913550515089,5.8822662517774553,5.7158411485034009,5.5494160452293473,5.3829909419552937,5.2165658386812401,5.0501407354071866,4.8837156321331321,4.7172905288590776,4.5508654255850232,4.3844403223109705,4.218015219036916,4.0515901157628615,3.885165012488808,3.7187399092147539,3.5523148059406999,3.3858897026666464,3.2194645993925919,3.0530394961185383,2.8866143928444843,2.7201892895704303,2.5537641862963762,2.3873390830223222,{"$f":"AU638+AU1415+AU2331","v":2.2209139797482687},2.0544888764742146,1.7706467480262782,1.1010456546984613,0.69672134269075392,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16]
[null,null,95,"Other Projects","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E110,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J106","v":"Base"},null,null,129.64882636927052,300.04655623064224,null,null,{"$f":"O639+O1416+O2332","v":0.31877081680499403},0.89779594575466826,1.5145871843815908,2.3249808658721687,4.0027915899402622,7.4155237118455357,12.755710155794223,15.690180645385787,15.25630504236258,14.822429439339377,14.388553836316174,13.95467823329297,13.520802630269763,13.08692702724656,12.653051424223356,12.219175821200153,11.785300218176946,11.351424615153743,10.917549012130539,10.483673409107334,10.049797806084129,9.6159222030609257,9.1820466000377206,8.7481709970145154,8.3142953939913102,7.8804197909681051,7.4465441879449008,7.0126685849216965,6.5787929818984914,5.998109458133464,5.4448001952660618,4.8599981322288901,{"$f":"AU639+AU1416+AU2332","v":4.2413990579145615},3.2833523414354837,1.9014181621230253,0.12860871302020777,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15,2.8645890569902673E-15]
[null,null,96,"SolarTogether 3","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E111,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J107","v":"Base"},null,null,524.42131227401171,1050.2600785570321,null,null,{"$f":"O640+O1417+O2333","v":0},2.6873358805202382E-5,7.2950373844608025,36.94183378425236,58.449184827604746,56.76026139021279,55.071337952820834,53.382414515428877,51.693491078036928,50.004567640644972,48.315644203253022,46.626720765861059,44.937797328469109,43.248873891077153,41.559950453685197,39.87102701629324,38.182103578901291,36.493180141509328,34.804256704117371,33.115333266725422,31.426409829333465,29.737486391941509,28.04856295454956,26.359639517157603,24.670716079765647,22.981792642373691,21.292869204981734,19.603945767589781,17.915022330197829,16.226098892805872,14.537174658580998,12.631936563563489,{"$f":"AU640+AU1417+AU2333","v":8.0753809274777595},2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14]
[null,null,97,"SolarTogether 4","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E112,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J108","v":"Base"},null,null,351.30941160866433,726.10759570084838,null,null,{"$f":"O641+O1418+O2334","v":0},0,1.6272858777220567E-3,16.743144563929466,36.907187871318641,39.747514303323904,38.579860536904093,37.412206770484282,36.244553004064471,35.076899237644668,33.90924547122485,32.741591704805046,31.573937938385235,30.406284171965424,29.238630405545621,28.07097663912581,26.903322872705999,25.735669106286192,24.568015339866381,23.400361573446574,22.232707807026763,21.065054040606952,19.897400274187149,18.729746507767338,17.562092741347527,16.39443897492772,15.226785208507909,14.059131442088098,12.891477675668288,11.723823909248473,10.556170142828663,9.388468125091558,{"$f":"AU641+AU1418+AU2334","v":7.7239612140431237},1.395308840604482,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14]
[null,null,98,"SolarTogether 5","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E113,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J109","v":"Base"},null,null,334.77494952364327,692.57268912122333,null,null,{"$f":"O642+O1419+O2335","v":0},0,8.5747493408034649E-5,15.713818837177962,34.95530670124456,37.926284084819329,36.812557808217946,35.698831531616548,34.585105255015165,33.471378978413782,32.357652701812384,31.243926425210997,30.130200148609607,29.016473872008216,27.902747595406829,26.789021318805439,25.675295042204052,24.561568765602662,23.447842489001271,22.334116212399881,21.22038993579849,20.1066636591971,18.992937382595709,17.879211105994319,16.765484829392928,15.651758552791538,14.538032276190151,13.424305999588764,12.310579722987377,11.196853446385989,10.083127169784602,8.969398350649314,{"$f":"AU642+AU1419+AU2335","v":7.3897143907490381},1.4220187840580856,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14]
[null,null,99,"Safe Harbor Panels - 2020","CWIP Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E114,lookups!$C$29:$C$32,0))","v":6},null,{"$f":"Input!J110","v":"Base"},null,null,0.82984480705055541,0.82925645594825603,null,null,{"$f":"O643+O1420+O2336","v":0},0,0.41462822797412802,0.41462822797412802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU643+AU1420+AU2336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,100,"Safe Harbor Panels - 2021","CWIP Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E115,lookups!$C$29:$C$32,0))","v":6},null,{"$f":"Input!J111","v":"Base"},null,null,{"$f":"SUMPRODUCT(O115:BM115,$O$11:$BM$11)","v":3.7368232642512358},{"$f":"SUM(O115:BM115)","v":3.8713342657680134},null,null,{"$f":"O644+O1421+O2337","v":0},0,0.64522237762800227,2.5808895105120091,0.64522237762800227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU644+AU1421+AU2337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,101,{"$f":"INDEX(D$157:D$281,$C116,1)","v":"Safe Harbor Panels - 2022"},"CWIP Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E116,lookups!$C$29:$C$32,0))","v":6},null,{"$f":"Input!J112","v":"Base"},null,null,11.138423633400873,11.955359628950809,null,null,{"$f":"O645+O1422+O2338","v":0},0,1.195535962895081,4.7821438515803241,4.7821438515803241,1.195535962895081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU645+AU1422+AU2338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,102,"Safe Harbor Panels - 2023","CWIP Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E117,lookups!$C$29:$C$32,0))","v":6},null,{"$f":"Input!J113","v":"Base"},null,null,15.05794765168014,16.737503592647617,null,null,{"$f":"O646+O1423+O2339","v":0},0,1.1955359709034012,4.782143883613605,4.782143883613605,4.782143883613605,1.1955359709034012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU646+AU1423+AU2339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,103,"Other Solar","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E118,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J114","v":"Base"},null,null,87.582327531060912,177.92437318061209,null,null,{"$f":"O647+O1424+O2340","v":0.60121817963285773},1.9453729724296518,3.1604296470361528,3.9134152400647402,5.8798498345523109,8.4223939201714391,9.2649591986434832,9.1082339422270753,8.8236029178853244,8.5389718935435734,8.2543408692018225,7.9697098448600725,7.6850788205183234,7.4004477961765724,7.1158167718348198,6.8311857474930706,6.5465547231513197,6.2619236988095688,5.9772926744678196,5.6926616501260687,5.4080306257843178,5.1233996014425678,4.8387685771008178,4.5541375527590668,4.2695065284173168,3.9848755040755663,3.7002444797338154,3.4156134553920645,3.1309824310503136,2.8285244412416728,2.3401492418559977,1.8453395118677884,{"$f":"AU647+AU1424+AU2340","v":1.4739122671377682},1.1427335081232917,0.4254670130743301,4.9228098729329373E-2,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15,7.1614726424756675E-15]
[null,null,104,"Battery Storage","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E119,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J115","v":"Base"},null,null,107.7806937839084,143.82458820697212,null,null,{"$f":"O648+O1425+O2341","v":0.40290507689882726},2.7024415750968478,6.8228281353212186,12.093998693833409,16.1158447389912,16.621957081476985,15.685099092575326,14.734629722982692,13.770770395430748,12.806911067878806,11.647597213847854,9.5788839894031579,6.6883652099393487,3.3525381875590843,0.77205099982109515,2.0933785255096586E-2,6.8332406604537186E-3,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,{"$f":"AU648+AU1425+AU2341","v":-4.296883585485401E-15},-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15]
[null,null,105,"Battery Safe Harbor","CWIP Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E120,lookups!$C$29:$C$32,0))","v":6},null,{"$f":"Input!J116","v":"Base"},null,null,0.92860767364878549,0.93127185738553508,null,null,{"$f":"O649+O1426+O2342","v":0},0,0.45976613735936978,0.46071098953716538,1.4641256000221124E-3,1.3867476444640956E-3,1.3093696889060783E-3,1.2319917333480611E-3,1.1546137777900443E-3,1.077235822232027E-3,9.9985786667400995E-4,9.224799111159929E-4,8.4510195555797575E-4,4.0320648888948475E-4,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,{"$f":"AU649+AU1426+AU2342","v":-8.742032034272056E-20},-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20,-8.742032034272056E-20]
[null,null,106,"Customer Facing Applications ","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E121,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J117","v":"Base"},null,null,705.94367065679694,926.03833552700735,null,null,{"$f":"O650+O1427+O2343","v":11.243695444609443},31.535650962115469,47.515387313764194,61.304064195960251,77.981988395571165,100.24424956955745,124.26681120595664,124.36945767438161,103.16687949531097,84.982674481234795,68.504818507076038,50.781537367799004,30.395771901215255,9.7453490124551543,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,{"$f":"AU650+AU1427+AU2343","v":2.2916712455922139E-14},2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14]
[null,null,107,"Applications/Hardware","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E122,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J118","v":"Base"},null,null,866.16715324379925,1142.4249558924002,null,null,{"$f":"O651+O1428+O2344","v":10.685242759272084},30.904875900854442,51.71850760959677,75.830898785644521,100.98171531082932,128.27164637873199,155.75516398797572,155.96003279917679,132.46982273282907,109.15690624861796,84.543037727383506,60.062229273555523,35.110250818313716,10.974625559618937,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,{"$f":"AU651+AU1428+AU2344","v":1.1458356227961069E-14},1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14]
[null,null,108,"Momentum/Accelerate","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E123,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J119","v":"Base"},null,null,375.0454666371736,474.56264560507219,null,null,{"$f":"O652+O1429+O2345","v":4.4657288237356338},12.971115453842483,24.318749779335519,41.414198335851694,58.710609140123914,67.029957765629362,67.294490350103786,61.620784441120151,51.802325087848118,40.550563561962186,26.322733879175999,12.502667940203287,4.3886867422131903,1.1700343039269852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU652+AU1429+AU2345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,109,"Meters","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E124,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J120","v":"Base"},null,null,372.09385700193781,636.32211004589772,null,null,{"$f":"O653+O1430+O2346","v":1.930071865198431},6.2946615764550966,11.4927446627478,18.002068010958517,25.794385590730442,34.810682103066924,44.781055793683102,48.735783247311829,46.643964854418513,44.552146461525211,42.460328068631902,40.368509675738594,38.276691282845285,36.184872889951976,34.093054497058667,32.001236104165358,29.909417711272049,26.655867709883804,22.945112491490537,19.093708537939754,14.751710641334929,10.298775715851432,5.4698300461142448,0.77543050752326126,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,{"$f":"AU653+AU1430+AU2346","v":1.1458356227961069E-14},1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14]
[null,null,110,"Other ","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E125,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J121","v":"Base"},null,null,150.76542851403548,362.32892966568079,null,null,{"$f":"O654+O1431+O2347","v":0.8247387903043254},2.5119003406679141,4.8255993394824408,7.3434204100120546,10.055182142645094,12.516660129806118,13.921287747301585,14.348065324514565,14.024887416554252,13.701709508593938,13.378531600633625,13.055353692673313,12.732175784712998,12.408997876752684,12.085819968792372,11.762642060832059,11.439464152871745,11.11628624491143,10.793108336951118,10.469930428990804,10.146752521030491,9.8235746130701767,9.5003967051098641,9.1772187971495516,8.8540408891892373,8.5308629812289229,8.2076850732686086,7.8845071653082943,7.5613292573479809,7.2381513493876666,6.9149734414273523,6.5917955334670388,{"$f":"AU654+AU1431+AU2347","v":6.2686176255067245},5.9454397175464102,5.6222618095860959,5.2990839016257816,4.9759059936654682,4.6527280857051538,4.3170671387481807,3.6698240631023182,3.0271494779712236,2.1977750805815779,1.5546497137512023,0.74390083316098043,0.3074765997396382,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15,-4.296883585485401E-15]
[null,null,111,"PGA Campus","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E126,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J122","v":"Base"},null,null,296.12616882213007,971.20056798331132,null,null,{"$f":"O655+O1432+O2348","v":1.4609877868094466E-2},0.14532708693209551,0.58952147963000767,4.0862996308446062,12.657748580208786,20.270374194379759,25.880311079673145,29.083696143708565,28.690328010231394,28.296959876754226,27.903591743277058,27.510223609799887,27.116855476322719,26.723487342845548,26.33011920936838,25.936751075891213,25.543382942414045,25.150014808936874,24.756646675459709,24.363278541982538,23.96991040850537,23.576542275028199,23.183174141551032,22.789806008073864,22.396437874596693,22.003069741119525,21.609701607642354,21.216333474165186,20.822965340688015,20.429597207210847,20.036229073733679,19.642860940256508,{"$f":"AU655+AU1432+AU2348","v":19.24949280677934},18.856124673302169,18.462756539825001,18.06938840634783,17.676020272870662,17.282652139393491,16.889284005916327,16.495915872439156,16.102547738961988,15.709179605484817,15.315811472007649,14.922443338530481,14.52907520505331,14.135707071576142,13.742338938098971,13.348970804621803,12.955602671144632,12.562234537667464,12.168866404190297]
[null,null,112,"Land - Solar","Land",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E127,lookups!$C$29:$C$32,0))","v":3},null,{"$f":"Input!J123","v":"Base"},null,null,1119.4305213066636,4252.3989180007111,null,null,{"$f":"O656+O1433+O2349","v":3.0649942936376386},10.85793762182602,23.630931771064397,34.860344793122771,42.771174453434206,56.980855899433891,78.703955115032315,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,{"$f":"AU656+AU1433+AU2349","v":90.94383463757174},90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174]
[null,null,113,"Land -Other","Land",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E128,lookups!$C$29:$C$32,0))","v":3},null,{"$f":"Input!J124","v":"Base"},null,null,-41.611400764421113,-196.37169146417625,null,null,{"$f":"O657+O1434+O2350","v":0.4407015749085374},1.4551674965452561,3.1593958262588542,2.3250149700103266,-0.54100512007383383,-2.0008351898929702,-3.526153836088266,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,{"$f":"AU657+AU1434+AU2350","v":-4.4928176633146419},-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419,-4.4928176633146419]
[null,null,114,"Corporate Real Estate - Other","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E129,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J125","v":"Base"},null,null,994.95175200821393,3097.8572455715916,null,null,{"$f":"O658+O1435+O2351","v":4.8085180585169613},12.112107714703448,18.415532933679568,30.750869067265896,50.364688765020581,68.740899283968503,83.843549483106585,91.034884572387128,89.79100101961788,88.547117466848633,87.303233914079385,86.059350361310152,84.815466808540918,83.571583255771671,82.327699703002423,81.083816150233204,79.839932597463957,78.596049044694709,77.352165491925462,76.108281939156228,74.864398386386995,73.620514833617747,72.376631280848514,71.132747728079281,69.888864175310033,68.644980622540785,67.401097069771552,66.157213517002305,64.913329964233057,63.669446411463809,62.425562858694562,61.181679305925329,{"$f":"AU658+AU1435+AU2351","v":59.937795753156081},58.693912200386833,57.4500286476176,56.206145094848353,54.962261542079105,53.718377989309857,52.474494436540624,51.230610883771377,49.986727331002129,48.742843778232896,47.498960225463648,46.2550766726944,45.011193119925153,43.76730956715592,42.523426014386672,41.279542461617424,40.035658908848191,38.791775356078944,37.547891803309696]
[null,null,115,"LED Lighting (Sales Programs)","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E130,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J126","v":"Base"},null,null,493.80636548770212,1100.1397146779989,null,null,{"$f":"O659+O1436+O2352","v":0.14648114229341982},4.1761638896586479,11.540637362736888,19.894903182691706,29.176560596861812,38.745910576350155,49.081036261424202,53.531460865911868,52.083431739272299,50.635402612632731,49.187373485993177,47.739344359353609,46.291315232714041,44.843286106074473,43.395256979434912,41.947227852795351,40.499198726155782,39.051169599516214,37.603140472876646,36.155111346237085,34.707082219597524,33.259053092957956,31.811023966318391,30.362994839678827,28.914965713039258,27.466936586399697,26.018907459760129,24.570878333120568,23.122849206481,21.674820079841435,20.213104816587641,18.34756822966364,{"$f":"AU659+AU1436+AU2352","v":15.130121192938761},12.08272160764913,8.6973830973674726,5.6106177835273039,2.424274062085237,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14]
[null,null,116,"All Other","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E131,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J127","v":"Base"},null,null,186.47948312829277,440.79073167071181,null,null,{"$f":"O660+O1437+O2353","v":6.0138303551775119},6.4433498872360939,3.4096180471112394,8.2899513362000281,11.279907006496799,13.313376221273773,16.144813334164972,17.406401789862976,17.013240176626411,16.620078563389846,16.226916950153285,15.83375533691672,15.440593723680156,15.047432110443593,14.654270497207028,14.261108883970463,13.867947270733898,13.474785657497335,13.081624044260771,12.688462431024206,12.295300817787643,11.90213920455108,11.508977591314515,11.115815978077952,10.722654364841389,10.329492751604825,9.9363311383682618,9.5431695251316988,9.1500079118951341,8.7568462986585711,8.3636846854220082,7.9705230721854443,{"$f":"AU660+AU1437+AU2353","v":7.5773614589488805},7.1841998457123175,6.7910382324757528,6.3978766192391898,6.0047150060026269,5.6115533927660612,5.1273679551071361,2.5508935451550609,4.42691365903943,3.055296459948476,1.8782521147730638,1.4004202515003996,0.67843616677779439,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14]
[null,null,117,"Forecasting Model Contingency","Capital",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E132,lookups!$C$29:$C$32,0))","v":4},null,{"$f":"Input!J128","v":"Base"},null,null,8.7351368571883718E-5,2.3503731335424E-4,null,null,{"$f":"O661+O1438+O2354","v":0},0,0,1.254785132883263E-6,3.7381503191614762E-6,6.1691053464630641E-6,8.5476502147880256E-6,9.618999791253098E-6,9.4093591553465943E-6,9.1997185194400905E-6,8.9900778835335884E-6,8.7804372476270847E-6,8.5707966117205809E-6,8.3611559758140789E-6,8.1515153399075751E-6,7.9418747040010714E-6,7.7322340680945693E-6,7.5225934321880647E-6,7.3129527962815626E-6,7.103312160375058E-6,6.893671524468556E-6,6.6840308885620522E-6,6.4743902526555493E-6,6.2647496167490455E-6,6.0551089808425426E-6,5.8454683449360389E-6,5.6358277090295368E-6,5.4261870731230322E-6,5.2165464372165293E-6,5.0069058013100255E-6,4.7972651654035226E-6,4.5876245294970197E-6,{"$f":"AU661+AU1438+AU2354","v":4.377983893590516E-6},4.1683432576840131E-6,3.9587026217775093E-6,3.7490619858710064E-6,3.5394213499645035E-6,3.3297807140579997E-6,3.120140078151496E-6,2.9104994422449918E-6,2.700858806338488E-6,2.472226058104601E-6,1.7708062770316664E-6,1.1217966549353579E-6,5.251971918156752E-7,1.3659425053550088E-21,1.3659425053550088E-21,1.3659425053550088E-21,1.3659425053550088E-21,1.3659425053550088E-21,1.3659425053550088E-21]
[null,null,118,"item 118","Land",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E133,lookups!$C$29:$C$32,0))","v":3},null,{"$f":"Input!J129","v":"Base"},null,null,0,0,null,null,{"$f":"O662+O1439+O2355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU662+AU1439+AU2355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,119,"item 119","Land",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E134,lookups!$C$29:$C$32,0))","v":3},null,{"$f":"Input!J130","v":"Base"},null,null,0,0,null,null,{"$f":"O663+O1440+O2356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU663+AU1440+AU2356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,120,"item 120","Land",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E135,lookups!$C$29:$C$32,0))","v":3},null,{"$f":"Input!J131","v":"Base"},null,null,0,0,null,null,{"$f":"O664+O1441+O2357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU664+AU1441+AU2357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,121,"item 121","Land",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E136,lookups!$C$29:$C$32,0))","v":3},null,{"$f":"Input!J132","v":"Base"},null,null,0,0,null,null,{"$f":"O665+O1442+O2358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU665+AU1442+AU2358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,122,"item 122","Land",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E137,lookups!$C$29:$C$32,0))","v":3},null,{"$f":"Input!J133","v":"Base"},null,null,0,0,null,null,{"$f":"O666+O1443+O2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU666+AU1443+AU2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,123,"item 123","Land",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E138,lookups!$C$29:$C$32,0))","v":3},null,{"$f":"Input!J134","v":"Base"},null,null,0,0,null,null,{"$f":"O667+O1444+O2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU667+AU1444+AU2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,124,"item 124","Land",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E139,lookups!$C$29:$C$32,0))","v":3},null,{"$f":"Input!J135","v":"Base"},null,null,0,0,null,null,{"$f":"O668+O1445+O2361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU668+AU1445+AU2361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,125,"item 125","Land",{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E140,lookups!$C$29:$C$32,0))","v":3},null,{"$f":"Input!J136","v":"Base"},null,null,0,0,null,null,{"$f":"O669+O1446+O2362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU669+AU1446+AU2362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D15","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,47989.585089299428,111024.80193997282,null,null,{"$f":"SUM(O16:O140)","v":223.62237563708072},{"$f":"SUM(P16:P140)","v":752.88366534644354},1518.2988478704181,2364.5564500143478,3146.8650745027103,4035.7243428483362,4768.7348164073192,5007.693799552555,4848.7651857415522,4673.5905580693798,4495.647302027729,4317.4622891215904,4140.6010654079637,3967.6598163875974,3818.9152734558706,3664.8861159477106,3543.7713880335868,3421.4698516998778,3299.0098525226435,3177.5954255347597,3056.5758700418178,2935.1391620635413,2815.1274585265801,2688.1351596180702,2551.6154368346793,2398.3284470140024,2248.0682692744526,2106.6512311696119,1973.5739638559273,1834.3002459039267,1687.1922944792732,1553.7913809326365,1449.9815106429162,1348.2134810656016,1237.0545448155804,1152.252874514392,1065.948491542219,986.88639630137163,932.04379196529987,847.21907428147222,768.39701658138085,682.50859910299687,596.33067492656244,528.29248557765925,459.16376740913489,393.6566625684826,360.18771937082886,334.22405169879386,311.6125570247832,285.32811876807159,249.24770597125658]
[]
[]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[null,null,null,"Depreciation",null,null,null,null,null,null,{"$f":"SUMPRODUCT(O146:BM146,$O$11:$BM$11)","v":15287.359463123248},{"$f":"SUM(O146:BM146)","v":40095.793620710538},null,null,{"$f":"O670","v":60.545468914209152},{"$f":"P670","v":206.51789654474084},412.77885590900166,648.69345603640249,873.81919107728652,1150.0905575523998,1375.5473038631483,1463.9984259455948,1436.7697847615832,1404.7940132024025,1366.5088571689628,1322.856665575345,1276.2650828074757,1229.6056445522993,1203.4746851621442,1169.0051885684727,1165.5383429877281,1160.4537442203175,1154.6626065763892,1149.3578714528451,1143.9059318305017,1137.4360467133126,1131.7800918032547,1118.1727811256271,1093.088192137961,1047.6841026060215,1000.6483776827425,957.93283245476471,919.46591800058366,870.37992880418085,802.74892772330156,739.49097650359545,698.84565478616719,649.34594715505864,594.83967458712357,560.01095988181578,520.92969988170137,490.38003464536206,483.85567399184862,444.52666283824175,407.79940949825465,360.63581133436708,308.16151625616544,269.22011851144958,224.99717629464172,179.89432931685869,163.74276571627459,153.78048663511615,146.29090477671249,134.1385353050097,110.38050903377976]
[null,null,null,"Pre-Tax Return on Capital",null,null,null,null,null,null,33444.838758546823,72836.774892700196,null,null,{"$f":"O1447","v":163.13975134070938},{"$f":"P1447","v":555.12240605940042},1120.4544301824844,1747.2428966238733,2312.9731879033875,2935.175653629894,3451.5027856644924,3607.9180543549764,3476.3143733015268,3333.1155171899613,3193.4574171817467,3058.9245958692272,2928.6549549234683,2802.3731441582754,2679.7595606167033,2560.199899702217,2442.5520173688387,2325.3350798025426,2208.6662182692348,2092.5565264048937,1976.9889105342959,1862.0220876732085,1747.6663390463066,1634.2813508154238,1522.8462170196985,1414.9633167309605,1311.7388639146911,1213.0373710378269,1118.4270181783236,1028.2288399334277,943.91254247286508,866.19231308764597,793.70822509937591,725.76694030255749,663.06697277184617,604.86898686148629,550.39564857061646,499.43131783871968,450.33530979027563,403.55005415147133,360.59760708312638,321.87278776862996,288.169158670397,259.07236706620978,234.16659111449331,213.76233325162403,196.44495365455447,180.44356506367782,165.32165224807085,151.18958346306198,138.86719693747679]
[null,null,null,"ITC Normalization",null,null,null,null,null,null,-742.6131323706544,-1907.7665734379359,null,null,{"$f":"O2363","v":-6.2844617837802944E-2},{"$f":"P2363","v":-8.7566372576977667},-14.934438221068456,-31.379902645928954,-39.927304477963425,-49.541868333955968,-58.315273120319375,-64.222680748015193,-64.318972321557354,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.308522833682588,-59.469175716893389,-51.891908658604599,{"$f":"AU2363","v":-42.572369242627168},-26.899406392014637,-20.852102543389417,-12.627072228910112,-5.3768569100988817,-2.9249561827099728,-2.1471918168243809,-0.85764270824061706,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D145","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,47989.58508929942,111024.80193997284,null,null,{"$f":"SUM(O146:O148)","v":223.62237563708072},752.88366534644342,1518.2988478704178,2364.5564500143464,3146.8650745027107,4035.724342848338,4768.7348164073219,5007.6937995525559,4848.7651857415522,4673.5905580693843,4495.6473020277299,4317.4622891215922,4140.6010654079646,3967.6598163875951,3818.9152734558675,3664.8861159477101,3543.7713880335868,3421.4698516998806,3299.009852522644,3177.5954255347588,3056.5758700418178,2935.1391620635413,2815.1274585265814,2688.1351596180712,2551.6154368346797,2398.3284470140024,2248.068269274454,2106.6512311696119,1973.5739638559276,1834.3002459039258,1687.1922944792732,1553.7913809326369,{"$f":"SUM(AU146:AU148)","v":1449.981510642916},1348.2134810656014,1237.0545448155801,1152.252874514392,1065.948491542219,986.88639630137175,932.04379196529987,847.21907428147244,768.39701658138097,682.5085991029971,596.33067492656244,528.29248557765936,459.16376740913506,393.65666256848272,360.18771937082909,334.22405169879397,311.61255702478331,285.3281187680717,249.24770597125655]
[null,null,null,"check",null,null,null,null,null,null,{"$f":"K149-K141","v":0},{"$f":"L149-L141","v":0},null,null,{"$f":"O149-O141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU149-AU141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cumulative CPVRR",null,null,null,null,null,null,{"$f":"BM152","v":47989.585089299428},null,null,null,{"$f":"SUMPRODUCT($O141:O141,$O$11:O$11)","v":268.11791865998174},{"$f":"SUMPRODUCT($O141:P141,$O$11:P$11)","v":1107.6387721135511},{"$f":"SUMPRODUCT($O141:Q141,$O$11:Q$11)","v":2682.1795303200379},{"$f":"SUMPRODUCT($O141:R141,$O$11:R$11)","v":4962.5016608492188},{"$f":"SUMPRODUCT($O141:S141,$O$11:S$11)","v":7785.1763520388085},{"$f":"SUMPRODUCT($O141:T141,$O$11:T$11)","v":11151.820640766056},{"$f":"SUMPRODUCT($O141:U141,$O$11:U$11)","v":14851.566915023352},{"$f":"SUMPRODUCT($O141:V141,$O$11:V$11)","v":18464.111745529175},{"$f":"SUMPRODUCT($O141:W141,$O$11:W$11)","v":21717.228597716952},{"$f":"SUMPRODUCT($O141:X141,$O$11:X$11)","v":24633.394341493873},{"$f":"SUMPRODUCT($O141:Y141,$O$11:Y$11)","v":27242.230498598048},{"$f":"SUMPRODUCT($O141:Z141,$O$11:Z$11)","v":29571.875979782941},{"$f":"SUMPRODUCT($O141:AA141,$O$11:AA$11)","v":31649.742780010754},{"$f":"SUMPRODUCT($O141:AB141,$O$11:AB$11)","v":33501.490312673188},{"$f":"SUMPRODUCT($O141:AC141,$O$11:AC$11)","v":35159.092838685268},{"$f":"SUMPRODUCT($O141:AD141,$O$11:AD$11)","v":36638.227012325224},{"$f":"SUMPRODUCT($O141:AE141,$O$11:AE$11)","v":37968.392929567446},{"$f":"SUMPRODUCT($O141:AF141,$O$11:AF$11)","v":39162.782127569248},{"$f":"SUMPRODUCT($O141:AG141,$O$11:AG$11)","v":40233.832244806501},{"$f":"SUMPRODUCT($O141:AH141,$O$11:AH$11)","v":41193.081548736431},{"$f":"SUMPRODUCT($O141:AI141,$O$11:AI$11)","v":42051.227390635991},{"$f":"SUMPRODUCT($O141:AJ141,$O$11:AJ$11)","v":42817.613545320375},{"$f":"SUMPRODUCT($O141:AK141,$O$11:AK$11)","v":43501.226127072106},{"$f":"SUMPRODUCT($O141:AL141,$O$11:AL$11)","v":44108.199718930235},{"$f":"SUMPRODUCT($O141:AM141,$O$11:AM$11)","v":44644.029622371905},{"$f":"SUMPRODUCT($O141:AN141,$O$11:AN$11)","v":45112.425879281691},{"$f":"SUMPRODUCT($O141:AO141,$O$11:AO$11)","v":45520.752113948889},{"$f":"SUMPRODUCT($O141:AP141,$O$11:AP$11)","v":45876.544901699766},{"$f":"SUMPRODUCT($O141:AQ141,$O$11:AQ$11)","v":46186.537223563108},{"$f":"SUMPRODUCT($O141:AR141,$O$11:AR$11)","v":46454.491680556566},{"$f":"SUMPRODUCT($O141:AS141,$O$11:AS$11)","v":46683.709393678364},{"$f":"SUMPRODUCT($O141:AT141,$O$11:AT$11)","v":46879.992539902341},{"$f":"SUMPRODUCT($O141:AU141,$O$11:AU$11)","v":47050.343975604577},{"$f":"SUMPRODUCT($O141:AV141,$O$11:AV$11)","v":47197.654925588111},{"$f":"SUMPRODUCT($O141:AW141,$O$11:AW$11)","v":47323.361573319205},{"$f":"SUMPRODUCT($O141:AX141,$O$11:AX$11)","v":47432.235505039811},{"$f":"SUMPRODUCT($O141:AY141,$O$11:AY$11)","v":47525.906548233121},{"$f":"SUMPRODUCT($O141:AZ141,$O$11:AZ$11)","v":47606.56118341424},{"$f":"SUMPRODUCT($O141:BA141,$O$11:BA$11)","v":47677.403298281199},{"$f":"SUMPRODUCT($O141:BB141,$O$11:BB$11)","v":47737.279967712428},{"$f":"SUMPRODUCT($O141:BC141,$O$11:BC$11)","v":47787.785692906313},{"$f":"SUMPRODUCT($O141:BD141,$O$11:BD$11)","v":47829.506826499004},{"$f":"SUMPRODUCT($O141:BE141,$O$11:BE$11)","v":47863.409047712063},{"$f":"SUMPRODUCT($O141:BF141,$O$11:BF$11)","v":47891.335910259753},{"$f":"SUMPRODUCT($O141:BG141,$O$11:BG$11)","v":47913.909901688829},{"$f":"SUMPRODUCT($O141:BH141,$O$11:BH$11)","v":47931.909026251546},{"$f":"SUMPRODUCT($O141:BI141,$O$11:BI$11)","v":47947.225391303116},{"$f":"SUMPRODUCT($O141:BJ141,$O$11:BJ$11)","v":47960.440514547518},{"$f":"SUMPRODUCT($O141:BK141,$O$11:BK$11)","v":47971.899376809662},{"$f":"SUMPRODUCT($O141:BL141,$O$11:BL$11)","v":47981.65745184102},{"$f":"SUMPRODUCT($O141:BM141,$O$11:BM$11)","v":47989.585089299428}]
[]
[null,null,null,"CASH FLOWS"]
[]
[null,null,null,"Cash Flow, Escalated"]
[null,null,{"$f":"C156+1","v":1},{"$f":"Input!F12","v":"HRSG Boiler"},{"$f":"Input!G12","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E157,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,{"$f":"SUMPRODUCT(O157:BM157,$O$11:$BM$11)","v":40.523713546426556},{"$f":"SUM(O157:BM157)","v":40.298688062889397},null,null,{"$f":"Input!R12","v":0},{"$f":"Input!S12","v":0},{"$f":"Input!T12","v":22.852570759999999},{"$f":"Input!U12","v":17.446117302889402},{"$f":"Input!V12","v":0},{"$f":"Input!W12","v":0},{"$f":"Input!X12","v":0},{"$f":"Input!Y12","v":0},{"$f":"Input!Z12","v":0},{"$f":"Input!AA12","v":0},{"$f":"Input!AB12","v":0},{"$f":"Input!AC12","v":0},{"$f":"Input!AD12","v":0},{"$f":"Input!AE12","v":0},{"$f":"Input!AF12","v":0},{"$f":"Input!AG12","v":0},{"$f":"Input!AH12","v":0},{"$f":"Input!AI12","v":0},{"$f":"Input!AJ12","v":0},{"$f":"Input!AK12","v":0},{"$f":"Input!AL12","v":0},{"$f":"Input!AM12","v":0},{"$f":"Input!AN12","v":0},{"$f":"Input!AO12","v":0},{"$f":"Input!AP12","v":0},{"$f":"Input!AQ12","v":0},{"$f":"Input!AR12","v":0},{"$f":"Input!AS12","v":0},{"$f":"Input!AT12","v":0},{"$f":"Input!AU12","v":0},{"$f":"Input!AV12","v":0},{"$f":"Input!AW12","v":0},{"$f":"Input!AX12","v":0},{"$f":"Input!AY12","v":0},{"$f":"Input!AZ12","v":0},{"$f":"Input!BA12","v":0},{"$f":"Input!BB12","v":0},{"$f":"Input!BC12","v":0},{"$f":"Input!BD12","v":0},{"$f":"Input!BE12","v":0},{"$f":"Input!BF12","v":0},{"$f":"Input!BG12","v":0},{"$f":"Input!BH12","v":0},{"$f":"Input!BI12","v":0},{"$f":"Input!BJ12","v":0},{"$f":"Input!BK12","v":0},{"$f":"Input!BL12","v":0},{"$f":"Input!BM12","v":0},{"$f":"Input!BN12","v":0},{"$f":"Input!BO12","v":0},{"$f":"Input!BP12","v":0}]
[null,null,{"$f":"C157+1","v":2},{"$f":"Input!F13","v":".05 CT Parts"},{"$f":"Input!G13","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E158,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,{"$f":"SUMPRODUCT(O158:BM158,$O$11:$BM$11)","v":109.32187232998824},{"$f":"SUM(O158:BM158)","v":93.437612353065902},null,null,{"$f":"Input!R13","v":65.008358919999992},{"$f":"Input!S13","v":24.952009409999999},{"$f":"Input!T13","v":3.2258582699999998},{"$f":"Input!U13","v":-1.0145000000141846E-7},{"$f":"Input!V13","v":0},{"$f":"Input!W13","v":0.25138585451590001},{"$f":"Input!X13","v":0},{"$f":"Input!Y13","v":0},{"$f":"Input!Z13","v":0},{"$f":"Input!AA13","v":0},{"$f":"Input!AB13","v":0},{"$f":"Input!AC13","v":0},{"$f":"Input!AD13","v":0},{"$f":"Input!AE13","v":0},{"$f":"Input!AF13","v":0},{"$f":"Input!AG13","v":0},{"$f":"Input!AH13","v":0},{"$f":"Input!AI13","v":0},{"$f":"Input!AJ13","v":0},{"$f":"Input!AK13","v":0},{"$f":"Input!AL13","v":0},{"$f":"Input!AM13","v":0},{"$f":"Input!AN13","v":0},{"$f":"Input!AO13","v":0},{"$f":"Input!AP13","v":0},{"$f":"Input!AQ13","v":0},{"$f":"Input!AR13","v":0},{"$f":"Input!AS13","v":0},{"$f":"Input!AT13","v":0},{"$f":"Input!AU13","v":0},{"$f":"Input!AV13","v":0},{"$f":"Input!AW13","v":0},{"$f":"Input!AX13","v":0},{"$f":"Input!AY13","v":0},{"$f":"Input!AZ13","v":0},{"$f":"Input!BA13","v":0},{"$f":"Input!BB13","v":0},{"$f":"Input!BC13","v":0},{"$f":"Input!BD13","v":0},{"$f":"Input!BE13","v":0},{"$f":"Input!BF13","v":0},{"$f":"Input!BG13","v":0},{"$f":"Input!BH13","v":0},{"$f":"Input!BI13","v":0},{"$f":"Input!BJ13","v":0},{"$f":"Input!BK13","v":0},{"$f":"Input!BL13","v":0},{"$f":"Input!BM13","v":0},{"$f":"Input!BN13","v":0},{"$f":"Input!BO13","v":0},{"$f":"Input!BP13","v":0}]
[null,null,3,{"$f":"Input!F14","v":"3SAR-DLN2.6+ Labor/Parts"},{"$f":"Input!G14","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E159,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,607.70906424905581,515.08679634680004,null,null,{"$f":"Input!R14","v":422.87974137000003},{"$f":"Input!S14","v":69.71485315000001},{"$f":"Input!T14","v":17.313947560000003},{"$f":"Input!U14","v":5.1782542667999962},{"$f":"Input!V14","v":0},{"$f":"Input!W14","v":0},{"$f":"Input!X14","v":0},{"$f":"Input!Y14","v":0},{"$f":"Input!Z14","v":0},{"$f":"Input!AA14","v":0},{"$f":"Input!AB14","v":0},{"$f":"Input!AC14","v":0},{"$f":"Input!AD14","v":0},{"$f":"Input!AE14","v":0},{"$f":"Input!AF14","v":0},{"$f":"Input!AG14","v":0},{"$f":"Input!AH14","v":0},{"$f":"Input!AI14","v":0},{"$f":"Input!AJ14","v":0},{"$f":"Input!AK14","v":0},{"$f":"Input!AL14","v":0},{"$f":"Input!AM14","v":0},{"$f":"Input!AN14","v":0},{"$f":"Input!AO14","v":0},{"$f":"Input!AP14","v":0},{"$f":"Input!AQ14","v":0},{"$f":"Input!AR14","v":0},{"$f":"Input!AS14","v":0},{"$f":"Input!AT14","v":0},{"$f":"Input!AU14","v":0},{"$f":"Input!AV14","v":0},{"$f":"Input!AW14","v":0},{"$f":"Input!AX14","v":0},{"$f":"Input!AY14","v":0},{"$f":"Input!AZ14","v":0},{"$f":"Input!BA14","v":0},{"$f":"Input!BB14","v":0},{"$f":"Input!BC14","v":0},{"$f":"Input!BD14","v":0},{"$f":"Input!BE14","v":0},{"$f":"Input!BF14","v":0},{"$f":"Input!BG14","v":0},{"$f":"Input!BH14","v":0},{"$f":"Input!BI14","v":0},{"$f":"Input!BJ14","v":0},{"$f":"Input!BK14","v":0},{"$f":"Input!BL14","v":0},{"$f":"Input!BM14","v":0},{"$f":"Input!BN14","v":0},{"$f":"Input!BO14","v":0},{"$f":"Input!BP14","v":0}]
[null,null,4,{"$f":"Input!F15","v":"3SAR Hot Days Projects"},{"$f":"Input!G15","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E160,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,379.30219438338327,356.94065299001011,null,null,{"$f":"Input!R15","v":0},{"$f":"Input!S15","v":148.24214601},{"$f":"Input!T15","v":175.28548386},{"$f":"Input!U15","v":33.413023120010102},{"$f":"Input!V15","v":0},{"$f":"Input!W15","v":0},{"$f":"Input!X15","v":0},{"$f":"Input!Y15","v":0},{"$f":"Input!Z15","v":0},{"$f":"Input!AA15","v":0},{"$f":"Input!AB15","v":0},{"$f":"Input!AC15","v":0},{"$f":"Input!AD15","v":0},{"$f":"Input!AE15","v":0},{"$f":"Input!AF15","v":0},{"$f":"Input!AG15","v":0},{"$f":"Input!AH15","v":0},{"$f":"Input!AI15","v":0},{"$f":"Input!AJ15","v":0},{"$f":"Input!AK15","v":0},{"$f":"Input!AL15","v":0},{"$f":"Input!AM15","v":0},{"$f":"Input!AN15","v":0},{"$f":"Input!AO15","v":0},{"$f":"Input!AP15","v":0},{"$f":"Input!AQ15","v":0},{"$f":"Input!AR15","v":0},{"$f":"Input!AS15","v":0},{"$f":"Input!AT15","v":0},{"$f":"Input!AU15","v":0},{"$f":"Input!AV15","v":0},{"$f":"Input!AW15","v":0},{"$f":"Input!AX15","v":0},{"$f":"Input!AY15","v":0},{"$f":"Input!AZ15","v":0},{"$f":"Input!BA15","v":0},{"$f":"Input!BB15","v":0},{"$f":"Input!BC15","v":0},{"$f":"Input!BD15","v":0},{"$f":"Input!BE15","v":0},{"$f":"Input!BF15","v":0},{"$f":"Input!BG15","v":0},{"$f":"Input!BH15","v":0},{"$f":"Input!BI15","v":0},{"$f":"Input!BJ15","v":0},{"$f":"Input!BK15","v":0},{"$f":"Input!BL15","v":0},{"$f":"Input!BM15","v":0},{"$f":"Input!BN15","v":0},{"$f":"Input!BO15","v":0},{"$f":"Input!BP15","v":0}]
[null,null,5,{"$f":"Input!F16","v":"PTN LP Turbine Replacement"},{"$f":"Input!G16","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E161,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,138.99622672177895,128.18029778590278,null,null,{"$f":"Input!R16","v":33.194871480000003},{"$f":"Input!S16","v":52.381798340000003},{"$f":"Input!T16","v":0.94645933000000004},{"$f":"Input!U16","v":36.198257222442798},{"$f":"Input!V16","v":5.4589114134600001},{"$f":"Input!W16","v":0},{"$f":"Input!X16","v":0},{"$f":"Input!Y16","v":0},{"$f":"Input!Z16","v":0},{"$f":"Input!AA16","v":0},{"$f":"Input!AB16","v":0},{"$f":"Input!AC16","v":0},{"$f":"Input!AD16","v":0},{"$f":"Input!AE16","v":0},{"$f":"Input!AF16","v":0},{"$f":"Input!AG16","v":0},{"$f":"Input!AH16","v":0},{"$f":"Input!AI16","v":0},{"$f":"Input!AJ16","v":0},{"$f":"Input!AK16","v":0},{"$f":"Input!AL16","v":0},{"$f":"Input!AM16","v":0},{"$f":"Input!AN16","v":0},{"$f":"Input!AO16","v":0},{"$f":"Input!AP16","v":0},{"$f":"Input!AQ16","v":0},{"$f":"Input!AR16","v":0},{"$f":"Input!AS16","v":0},{"$f":"Input!AT16","v":0},{"$f":"Input!AU16","v":0},{"$f":"Input!AV16","v":0},{"$f":"Input!AW16","v":0},{"$f":"Input!AX16","v":0},{"$f":"Input!AY16","v":0},{"$f":"Input!AZ16","v":0},{"$f":"Input!BA16","v":0},{"$f":"Input!BB16","v":0},{"$f":"Input!BC16","v":0},{"$f":"Input!BD16","v":0},{"$f":"Input!BE16","v":0},{"$f":"Input!BF16","v":0},{"$f":"Input!BG16","v":0},{"$f":"Input!BH16","v":0},{"$f":"Input!BI16","v":0},{"$f":"Input!BJ16","v":0},{"$f":"Input!BK16","v":0},{"$f":"Input!BL16","v":0},{"$f":"Input!BM16","v":0},{"$f":"Input!BN16","v":0},{"$f":"Input!BO16","v":0},{"$f":"Input!BP16","v":0}]
[null,null,6,{"$f":"Input!F17","v":"Other"},{"$f":"Input!G17","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E162,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,18.860248412950231,16.942305763816893,null,null,{"$f":"Input!R17","v":10.870332109999996},{"$f":"Input!S17","v":0.86133078999999668},{"$f":"Input!T17","v":1.5100046499999999},{"$f":"Input!U17","v":1.6060001099694006},{"$f":"Input!V17","v":0.69078866770700031},{"$f":"Input!W17","v":0.73703389576169998},{"$f":"Input!X17","v":0.66681554037879998},{"$f":"Input!Y17","v":0},{"$f":"Input!Z17","v":0},{"$f":"Input!AA17","v":0},{"$f":"Input!AB17","v":0},{"$f":"Input!AC17","v":0},{"$f":"Input!AD17","v":0},{"$f":"Input!AE17","v":0},{"$f":"Input!AF17","v":0},{"$f":"Input!AG17","v":0},{"$f":"Input!AH17","v":0},{"$f":"Input!AI17","v":0},{"$f":"Input!AJ17","v":0},{"$f":"Input!AK17","v":0},{"$f":"Input!AL17","v":0},{"$f":"Input!AM17","v":0},{"$f":"Input!AN17","v":0},{"$f":"Input!AO17","v":0},{"$f":"Input!AP17","v":0},{"$f":"Input!AQ17","v":0},{"$f":"Input!AR17","v":0},{"$f":"Input!AS17","v":0},{"$f":"Input!AT17","v":0},{"$f":"Input!AU17","v":0},{"$f":"Input!AV17","v":0},{"$f":"Input!AW17","v":0},{"$f":"Input!AX17","v":0},{"$f":"Input!AY17","v":0},{"$f":"Input!AZ17","v":0},{"$f":"Input!BA17","v":0},{"$f":"Input!BB17","v":0},{"$f":"Input!BC17","v":0},{"$f":"Input!BD17","v":0},{"$f":"Input!BE17","v":0},{"$f":"Input!BF17","v":0},{"$f":"Input!BG17","v":0},{"$f":"Input!BH17","v":0},{"$f":"Input!BI17","v":0},{"$f":"Input!BJ17","v":0},{"$f":"Input!BK17","v":0},{"$f":"Input!BL17","v":0},{"$f":"Input!BM17","v":0},{"$f":"Input!BN17","v":0},{"$f":"Input!BO17","v":0},{"$f":"Input!BP17","v":0}]
[null,null,7,{"$f":"Input!F18","v":"IT CAMS Project - Gulf"},{"$f":"Input!G18","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E163,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,101.49930425570814,99.700215040000003,null,null,{"$f":"Input!R18","v":0},{"$f":"Input!S18","v":0},{"$f":"Input!T18","v":73.63485034},{"$f":"Input!U18","v":26.0653647},{"$f":"Input!V18","v":0},{"$f":"Input!W18","v":0},{"$f":"Input!X18","v":0},{"$f":"Input!Y18","v":0},{"$f":"Input!Z18","v":0},{"$f":"Input!AA18","v":0},{"$f":"Input!AB18","v":0},{"$f":"Input!AC18","v":0},{"$f":"Input!AD18","v":0},{"$f":"Input!AE18","v":0},{"$f":"Input!AF18","v":0},{"$f":"Input!AG18","v":0},{"$f":"Input!AH18","v":0},{"$f":"Input!AI18","v":0},{"$f":"Input!AJ18","v":0},{"$f":"Input!AK18","v":0},{"$f":"Input!AL18","v":0},{"$f":"Input!AM18","v":0},{"$f":"Input!AN18","v":0},{"$f":"Input!AO18","v":0},{"$f":"Input!AP18","v":0},{"$f":"Input!AQ18","v":0},{"$f":"Input!AR18","v":0},{"$f":"Input!AS18","v":0},{"$f":"Input!AT18","v":0},{"$f":"Input!AU18","v":0},{"$f":"Input!AV18","v":0},{"$f":"Input!AW18","v":0},{"$f":"Input!AX18","v":0},{"$f":"Input!AY18","v":0},{"$f":"Input!AZ18","v":0},{"$f":"Input!BA18","v":0},{"$f":"Input!BB18","v":0},{"$f":"Input!BC18","v":0},{"$f":"Input!BD18","v":0},{"$f":"Input!BE18","v":0},{"$f":"Input!BF18","v":0},{"$f":"Input!BG18","v":0},{"$f":"Input!BH18","v":0},{"$f":"Input!BI18","v":0},{"$f":"Input!BJ18","v":0},{"$f":"Input!BK18","v":0},{"$f":"Input!BL18","v":0},{"$f":"Input!BM18","v":0},{"$f":"Input!BN18","v":0},{"$f":"Input!BO18","v":0},{"$f":"Input!BP18","v":0}]
[null,null,8,{"$f":"Input!F19","v":"500kV Improvement"},{"$f":"Input!G19","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E164,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,1672.9465089099824,1860.575663894379,null,null,{"$f":"Input!R19","v":0},{"$f":"Input!S19","v":0},{"$f":"Input!T19","v":328.27606500000002},{"$f":"Input!U19","v":299.540588810945},{"$f":"Input!V19","v":528.57195603316904},{"$f":"Input!W19","v":397.24294934620099},{"$f":"Input!X19","v":306.94410470406399},{"$f":"Input!Y19","v":0},{"$f":"Input!Z19","v":0},{"$f":"Input!AA19","v":0},{"$f":"Input!AB19","v":0},{"$f":"Input!AC19","v":0},{"$f":"Input!AD19","v":0},{"$f":"Input!AE19","v":0},{"$f":"Input!AF19","v":0},{"$f":"Input!AG19","v":0},{"$f":"Input!AH19","v":0},{"$f":"Input!AI19","v":0},{"$f":"Input!AJ19","v":0},{"$f":"Input!AK19","v":0},{"$f":"Input!AL19","v":0},{"$f":"Input!AM19","v":0},{"$f":"Input!AN19","v":0},{"$f":"Input!AO19","v":0},{"$f":"Input!AP19","v":0},{"$f":"Input!AQ19","v":0},{"$f":"Input!AR19","v":0},{"$f":"Input!AS19","v":0},{"$f":"Input!AT19","v":0},{"$f":"Input!AU19","v":0},{"$f":"Input!AV19","v":0},{"$f":"Input!AW19","v":0},{"$f":"Input!AX19","v":0},{"$f":"Input!AY19","v":0},{"$f":"Input!AZ19","v":0},{"$f":"Input!BA19","v":0},{"$f":"Input!BB19","v":0},{"$f":"Input!BC19","v":0},{"$f":"Input!BD19","v":0},{"$f":"Input!BE19","v":0},{"$f":"Input!BF19","v":0},{"$f":"Input!BG19","v":0},{"$f":"Input!BH19","v":0},{"$f":"Input!BI19","v":0},{"$f":"Input!BJ19","v":0},{"$f":"Input!BK19","v":0},{"$f":"Input!BL19","v":0},{"$f":"Input!BM19","v":0},{"$f":"Input!BN19","v":0},{"$f":"Input!BO19","v":0},{"$f":"Input!BP19","v":0}]
[null,null,9,{"$f":"Input!F20","v":"Corbett-Sugar-Quarry 500 KV Line"},{"$f":"Input!G20","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E165,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,303.11401856719732,270.79987747000001,null,null,{"$f":"Input!R20","v":44.138818460000003},{"$f":"Input!S20","v":194.14371811000001},{"$f":"Input!T20","v":32.327120139999998},{"$f":"Input!U20","v":0.19022075999999999},{"$f":"Input!V20","v":0},{"$f":"Input!W20","v":0},{"$f":"Input!X20","v":0},{"$f":"Input!Y20","v":0},{"$f":"Input!Z20","v":0},{"$f":"Input!AA20","v":0},{"$f":"Input!AB20","v":0},{"$f":"Input!AC20","v":0},{"$f":"Input!AD20","v":0},{"$f":"Input!AE20","v":0},{"$f":"Input!AF20","v":0},{"$f":"Input!AG20","v":0},{"$f":"Input!AH20","v":0},{"$f":"Input!AI20","v":0},{"$f":"Input!AJ20","v":0},{"$f":"Input!AK20","v":0},{"$f":"Input!AL20","v":0},{"$f":"Input!AM20","v":0},{"$f":"Input!AN20","v":0},{"$f":"Input!AO20","v":0},{"$f":"Input!AP20","v":0},{"$f":"Input!AQ20","v":0},{"$f":"Input!AR20","v":0},{"$f":"Input!AS20","v":0},{"$f":"Input!AT20","v":0},{"$f":"Input!AU20","v":0},{"$f":"Input!AV20","v":0},{"$f":"Input!AW20","v":0},{"$f":"Input!AX20","v":0},{"$f":"Input!AY20","v":0},{"$f":"Input!AZ20","v":0},{"$f":"Input!BA20","v":0},{"$f":"Input!BB20","v":0},{"$f":"Input!BC20","v":0},{"$f":"Input!BD20","v":0},{"$f":"Input!BE20","v":0},{"$f":"Input!BF20","v":0},{"$f":"Input!BG20","v":0},{"$f":"Input!BH20","v":0},{"$f":"Input!BI20","v":0},{"$f":"Input!BJ20","v":0},{"$f":"Input!BK20","v":0},{"$f":"Input!BL20","v":0},{"$f":"Input!BM20","v":0},{"$f":"Input!BN20","v":0},{"$f":"Input!BO20","v":0},{"$f":"Input!BP20","v":0}]
[null,null,10,{"$f":"Input!F21","v":"Eau-Gallie Injection"},{"$f":"Input!G21","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E166,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,32.791408134841987,33.26013193,null,null,{"$f":"Input!R21","v":6.1745550000000003E-2},{"$f":"Input!S21","v":0.47433687000000002},{"$f":"Input!T21","v":8.6719428500000006},{"$f":"Input!U21","v":24.05210666},{"$f":"Input!V21","v":0},{"$f":"Input!W21","v":0},{"$f":"Input!X21","v":0},{"$f":"Input!Y21","v":0},{"$f":"Input!Z21","v":0},{"$f":"Input!AA21","v":0},{"$f":"Input!AB21","v":0},{"$f":"Input!AC21","v":0},{"$f":"Input!AD21","v":0},{"$f":"Input!AE21","v":0},{"$f":"Input!AF21","v":0},{"$f":"Input!AG21","v":0},{"$f":"Input!AH21","v":0},{"$f":"Input!AI21","v":0},{"$f":"Input!AJ21","v":0},{"$f":"Input!AK21","v":0},{"$f":"Input!AL21","v":0},{"$f":"Input!AM21","v":0},{"$f":"Input!AN21","v":0},{"$f":"Input!AO21","v":0},{"$f":"Input!AP21","v":0},{"$f":"Input!AQ21","v":0},{"$f":"Input!AR21","v":0},{"$f":"Input!AS21","v":0},{"$f":"Input!AT21","v":0},{"$f":"Input!AU21","v":0},{"$f":"Input!AV21","v":0},{"$f":"Input!AW21","v":0},{"$f":"Input!AX21","v":0},{"$f":"Input!AY21","v":0},{"$f":"Input!AZ21","v":0},{"$f":"Input!BA21","v":0},{"$f":"Input!BB21","v":0},{"$f":"Input!BC21","v":0},{"$f":"Input!BD21","v":0},{"$f":"Input!BE21","v":0},{"$f":"Input!BF21","v":0},{"$f":"Input!BG21","v":0},{"$f":"Input!BH21","v":0},{"$f":"Input!BI21","v":0},{"$f":"Input!BJ21","v":0},{"$f":"Input!BK21","v":0},{"$f":"Input!BL21","v":0},{"$f":"Input!BM21","v":0},{"$f":"Input!BN21","v":0},{"$f":"Input!BO21","v":0},{"$f":"Input!BP21","v":0}]
[null,null,11,{"$f":"Input!F22","v":"North Project"},{"$f":"Input!G22","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E167,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,308.72749825655939,291.35223000000002,null,null,{"$f":"Input!R22","v":17.983902910000001},{"$f":"Input!S22","v":99.034522879999997},{"$f":"Input!T22","v":118.50090715},{"$f":"Input!U22","v":55.832897060000001},{"$f":"Input!V22","v":0},{"$f":"Input!W22","v":0},{"$f":"Input!X22","v":0},{"$f":"Input!Y22","v":0},{"$f":"Input!Z22","v":0},{"$f":"Input!AA22","v":0},{"$f":"Input!AB22","v":0},{"$f":"Input!AC22","v":0},{"$f":"Input!AD22","v":0},{"$f":"Input!AE22","v":0},{"$f":"Input!AF22","v":0},{"$f":"Input!AG22","v":0},{"$f":"Input!AH22","v":0},{"$f":"Input!AI22","v":0},{"$f":"Input!AJ22","v":0},{"$f":"Input!AK22","v":0},{"$f":"Input!AL22","v":0},{"$f":"Input!AM22","v":0},{"$f":"Input!AN22","v":0},{"$f":"Input!AO22","v":0},{"$f":"Input!AP22","v":0},{"$f":"Input!AQ22","v":0},{"$f":"Input!AR22","v":0},{"$f":"Input!AS22","v":0},{"$f":"Input!AT22","v":0},{"$f":"Input!AU22","v":0},{"$f":"Input!AV22","v":0},{"$f":"Input!AW22","v":0},{"$f":"Input!AX22","v":0},{"$f":"Input!AY22","v":0},{"$f":"Input!AZ22","v":0},{"$f":"Input!BA22","v":0},{"$f":"Input!BB22","v":0},{"$f":"Input!BC22","v":0},{"$f":"Input!BD22","v":0},{"$f":"Input!BE22","v":0},{"$f":"Input!BF22","v":0},{"$f":"Input!BG22","v":0},{"$f":"Input!BH22","v":0},{"$f":"Input!BI22","v":0},{"$f":"Input!BJ22","v":0},{"$f":"Input!BK22","v":0},{"$f":"Input!BL22","v":0},{"$f":"Input!BM22","v":0},{"$f":"Input!BN22","v":0},{"$f":"Input!BO22","v":0},{"$f":"Input!BP22","v":0}]
[null,null,12,{"$f":"Input!F23","v":"PTN  3 &  4 Generation Projects"},{"$f":"Input!G23","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E168,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,1.7872108286561374E-3,1.73135E-3,null,null,{"$f":"Input!R23","v":0},{"$f":"Input!S23","v":0},{"$f":"Input!T23","v":1.6175E-3},{"$f":"Input!U23","v":1.1385E-4},{"$f":"Input!V23","v":0},{"$f":"Input!W23","v":0},{"$f":"Input!X23","v":0},{"$f":"Input!Y23","v":0},{"$f":"Input!Z23","v":0},{"$f":"Input!AA23","v":0},{"$f":"Input!AB23","v":0},{"$f":"Input!AC23","v":0},{"$f":"Input!AD23","v":0},{"$f":"Input!AE23","v":0},{"$f":"Input!AF23","v":0},{"$f":"Input!AG23","v":0},{"$f":"Input!AH23","v":0},{"$f":"Input!AI23","v":0},{"$f":"Input!AJ23","v":0},{"$f":"Input!AK23","v":0},{"$f":"Input!AL23","v":0},{"$f":"Input!AM23","v":0},{"$f":"Input!AN23","v":0},{"$f":"Input!AO23","v":0},{"$f":"Input!AP23","v":0},{"$f":"Input!AQ23","v":0},{"$f":"Input!AR23","v":0},{"$f":"Input!AS23","v":0},{"$f":"Input!AT23","v":0},{"$f":"Input!AU23","v":0},{"$f":"Input!AV23","v":0},{"$f":"Input!AW23","v":0},{"$f":"Input!AX23","v":0},{"$f":"Input!AY23","v":0},{"$f":"Input!AZ23","v":0},{"$f":"Input!BA23","v":0},{"$f":"Input!BB23","v":0},{"$f":"Input!BC23","v":0},{"$f":"Input!BD23","v":0},{"$f":"Input!BE23","v":0},{"$f":"Input!BF23","v":0},{"$f":"Input!BG23","v":0},{"$f":"Input!BH23","v":0},{"$f":"Input!BI23","v":0},{"$f":"Input!BJ23","v":0},{"$f":"Input!BK23","v":0},{"$f":"Input!BL23","v":0},{"$f":"Input!BM23","v":0},{"$f":"Input!BN23","v":0},{"$f":"Input!BO23","v":0},{"$f":"Input!BP23","v":0}]
[null,null,13,{"$f":"Input!F24","v":"Quarry to ClearSky Major Projects"},{"$f":"Input!G24","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E169,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,104.93241658364437,131.38393514765801,null,null,{"$f":"Input!R24","v":0},{"$f":"Input!S24","v":0},{"$f":"Input!T24","v":0},{"$f":"Input!U24","v":0},{"$f":"Input!V24","v":0},{"$f":"Input!W24","v":51.395505739717997},{"$f":"Input!X24","v":79.988429407940004},{"$f":"Input!Y24","v":0},{"$f":"Input!Z24","v":0},{"$f":"Input!AA24","v":0},{"$f":"Input!AB24","v":0},{"$f":"Input!AC24","v":0},{"$f":"Input!AD24","v":0},{"$f":"Input!AE24","v":0},{"$f":"Input!AF24","v":0},{"$f":"Input!AG24","v":0},{"$f":"Input!AH24","v":0},{"$f":"Input!AI24","v":0},{"$f":"Input!AJ24","v":0},{"$f":"Input!AK24","v":0},{"$f":"Input!AL24","v":0},{"$f":"Input!AM24","v":0},{"$f":"Input!AN24","v":0},{"$f":"Input!AO24","v":0},{"$f":"Input!AP24","v":0},{"$f":"Input!AQ24","v":0},{"$f":"Input!AR24","v":0},{"$f":"Input!AS24","v":0},{"$f":"Input!AT24","v":0},{"$f":"Input!AU24","v":0},{"$f":"Input!AV24","v":0},{"$f":"Input!AW24","v":0},{"$f":"Input!AX24","v":0},{"$f":"Input!AY24","v":0},{"$f":"Input!AZ24","v":0},{"$f":"Input!BA24","v":0},{"$f":"Input!BB24","v":0},{"$f":"Input!BC24","v":0},{"$f":"Input!BD24","v":0},{"$f":"Input!BE24","v":0},{"$f":"Input!BF24","v":0},{"$f":"Input!BG24","v":0},{"$f":"Input!BH24","v":0},{"$f":"Input!BI24","v":0},{"$f":"Input!BJ24","v":0},{"$f":"Input!BK24","v":0},{"$f":"Input!BL24","v":0},{"$f":"Input!BM24","v":0},{"$f":"Input!BN24","v":0},{"$f":"Input!BO24","v":0},{"$f":"Input!BP24","v":0}]
[null,null,14,{"$f":"Input!F25","v":"Argyle Injection (PNG-24)"},{"$f":"Input!G25","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E170,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,27.487668794278484,30.669504686626897,null,null,{"$f":"Input!R25","v":0},{"$f":"Input!S25","v":0},{"$f":"Input!T25","v":0},{"$f":"Input!U25","v":0.19592208432149999},{"$f":"Input!V25","v":29.908582602299798},{"$f":"Input!W25","v":0.56500000000560002},{"$f":"Input!X25","v":0},{"$f":"Input!Y25","v":0},{"$f":"Input!Z25","v":0},{"$f":"Input!AA25","v":0},{"$f":"Input!AB25","v":0},{"$f":"Input!AC25","v":0},{"$f":"Input!AD25","v":0},{"$f":"Input!AE25","v":0},{"$f":"Input!AF25","v":0},{"$f":"Input!AG25","v":0},{"$f":"Input!AH25","v":0},{"$f":"Input!AI25","v":0},{"$f":"Input!AJ25","v":0},{"$f":"Input!AK25","v":0},{"$f":"Input!AL25","v":0},{"$f":"Input!AM25","v":0},{"$f":"Input!AN25","v":0},{"$f":"Input!AO25","v":0},{"$f":"Input!AP25","v":0},{"$f":"Input!AQ25","v":0},{"$f":"Input!AR25","v":0},{"$f":"Input!AS25","v":0},{"$f":"Input!AT25","v":0},{"$f":"Input!AU25","v":0},{"$f":"Input!AV25","v":0},{"$f":"Input!AW25","v":0},{"$f":"Input!AX25","v":0},{"$f":"Input!AY25","v":0},{"$f":"Input!AZ25","v":0},{"$f":"Input!BA25","v":0},{"$f":"Input!BB25","v":0},{"$f":"Input!BC25","v":0},{"$f":"Input!BD25","v":0},{"$f":"Input!BE25","v":0},{"$f":"Input!BF25","v":0},{"$f":"Input!BG25","v":0},{"$f":"Input!BH25","v":0},{"$f":"Input!BI25","v":0},{"$f":"Input!BJ25","v":0},{"$f":"Input!BK25","v":0},{"$f":"Input!BL25","v":0},{"$f":"Input!BM25","v":0},{"$f":"Input!BN25","v":0},{"$f":"Input!BO25","v":0},{"$f":"Input!BP25","v":0}]
[null,null,15,{"$f":"Input!F26","v":"Deaton Injection (PNG-28)"},{"$f":"Input!G26","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E171,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,19.193976137170399,22.392702855489603,null,null,{"$f":"Input!R26","v":0},{"$f":"Input!S26","v":0},{"$f":"Input!T26","v":0},{"$f":"Input!U26","v":0},{"$f":"Input!V26","v":8.1846571527345002},{"$f":"Input!W26","v":14.208045702755101},{"$f":"Input!X26","v":0},{"$f":"Input!Y26","v":0},{"$f":"Input!Z26","v":0},{"$f":"Input!AA26","v":0},{"$f":"Input!AB26","v":0},{"$f":"Input!AC26","v":0},{"$f":"Input!AD26","v":0},{"$f":"Input!AE26","v":0},{"$f":"Input!AF26","v":0},{"$f":"Input!AG26","v":0},{"$f":"Input!AH26","v":0},{"$f":"Input!AI26","v":0},{"$f":"Input!AJ26","v":0},{"$f":"Input!AK26","v":0},{"$f":"Input!AL26","v":0},{"$f":"Input!AM26","v":0},{"$f":"Input!AN26","v":0},{"$f":"Input!AO26","v":0},{"$f":"Input!AP26","v":0},{"$f":"Input!AQ26","v":0},{"$f":"Input!AR26","v":0},{"$f":"Input!AS26","v":0},{"$f":"Input!AT26","v":0},{"$f":"Input!AU26","v":0},{"$f":"Input!AV26","v":0},{"$f":"Input!AW26","v":0},{"$f":"Input!AX26","v":0},{"$f":"Input!AY26","v":0},{"$f":"Input!AZ26","v":0},{"$f":"Input!BA26","v":0},{"$f":"Input!BB26","v":0},{"$f":"Input!BC26","v":0},{"$f":"Input!BD26","v":0},{"$f":"Input!BE26","v":0},{"$f":"Input!BF26","v":0},{"$f":"Input!BG26","v":0},{"$f":"Input!BH26","v":0},{"$f":"Input!BI26","v":0},{"$f":"Input!BJ26","v":0},{"$f":"Input!BK26","v":0},{"$f":"Input!BL26","v":0},{"$f":"Input!BM26","v":0},{"$f":"Input!BN26","v":0},{"$f":"Input!BO26","v":0},{"$f":"Input!BP26","v":0}]
[null,null,16,{"$f":"Input!F27","v":"Deaton Project"},{"$f":"Input!G27","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E172,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,94.344425940852702,111.55610996291179,null,null,{"$f":"Input!R27","v":0},{"$f":"Input!S27","v":0},{"$f":"Input!T27","v":0},{"$f":"Input!U27","v":0.1854175820898},{"$f":"Input!V27","v":20.4155663235003},{"$f":"Input!W27","v":90.570126056017699},{"$f":"Input!X27","v":0.38500000130399997},{"$f":"Input!Y27","v":0},{"$f":"Input!Z27","v":0},{"$f":"Input!AA27","v":0},{"$f":"Input!AB27","v":0},{"$f":"Input!AC27","v":0},{"$f":"Input!AD27","v":0},{"$f":"Input!AE27","v":0},{"$f":"Input!AF27","v":0},{"$f":"Input!AG27","v":0},{"$f":"Input!AH27","v":0},{"$f":"Input!AI27","v":0},{"$f":"Input!AJ27","v":0},{"$f":"Input!AK27","v":0},{"$f":"Input!AL27","v":0},{"$f":"Input!AM27","v":0},{"$f":"Input!AN27","v":0},{"$f":"Input!AO27","v":0},{"$f":"Input!AP27","v":0},{"$f":"Input!AQ27","v":0},{"$f":"Input!AR27","v":0},{"$f":"Input!AS27","v":0},{"$f":"Input!AT27","v":0},{"$f":"Input!AU27","v":0},{"$f":"Input!AV27","v":0},{"$f":"Input!AW27","v":0},{"$f":"Input!AX27","v":0},{"$f":"Input!AY27","v":0},{"$f":"Input!AZ27","v":0},{"$f":"Input!BA27","v":0},{"$f":"Input!BB27","v":0},{"$f":"Input!BC27","v":0},{"$f":"Input!BD27","v":0},{"$f":"Input!BE27","v":0},{"$f":"Input!BF27","v":0},{"$f":"Input!BG27","v":0},{"$f":"Input!BH27","v":0},{"$f":"Input!BI27","v":0},{"$f":"Input!BJ27","v":0},{"$f":"Input!BK27","v":0},{"$f":"Input!BL27","v":0},{"$f":"Input!BM27","v":0},{"$f":"Input!BN27","v":0},{"$f":"Input!BO27","v":0},{"$f":"Input!BP27","v":0}]
[null,null,17,{"$f":"Input!F28","v":"Major Projects Transmission"},{"$f":"Input!G28","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E173,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,80.807203860980053,99.174427922958984,null,null,{"$f":"Input!R28","v":0},{"$f":"Input!S28","v":0},{"$f":"Input!T28","v":0},{"$f":"Input!U28","v":0},{"$f":"Input!V28","v":1.2279454001765999},{"$f":"Input!W28","v":63.6479077890817},{"$f":"Input!X28","v":34.298574733700697},{"$f":"Input!Y28","v":0},{"$f":"Input!Z28","v":0},{"$f":"Input!AA28","v":0},{"$f":"Input!AB28","v":0},{"$f":"Input!AC28","v":0},{"$f":"Input!AD28","v":0},{"$f":"Input!AE28","v":0},{"$f":"Input!AF28","v":0},{"$f":"Input!AG28","v":0},{"$f":"Input!AH28","v":0},{"$f":"Input!AI28","v":0},{"$f":"Input!AJ28","v":0},{"$f":"Input!AK28","v":0},{"$f":"Input!AL28","v":0},{"$f":"Input!AM28","v":0},{"$f":"Input!AN28","v":0},{"$f":"Input!AO28","v":0},{"$f":"Input!AP28","v":0},{"$f":"Input!AQ28","v":0},{"$f":"Input!AR28","v":0},{"$f":"Input!AS28","v":0},{"$f":"Input!AT28","v":0},{"$f":"Input!AU28","v":0},{"$f":"Input!AV28","v":0},{"$f":"Input!AW28","v":0},{"$f":"Input!AX28","v":0},{"$f":"Input!AY28","v":0},{"$f":"Input!AZ28","v":0},{"$f":"Input!BA28","v":0},{"$f":"Input!BB28","v":0},{"$f":"Input!BC28","v":0},{"$f":"Input!BD28","v":0},{"$f":"Input!BE28","v":0},{"$f":"Input!BF28","v":0},{"$f":"Input!BG28","v":0},{"$f":"Input!BH28","v":0},{"$f":"Input!BI28","v":0},{"$f":"Input!BJ28","v":0},{"$f":"Input!BK28","v":0},{"$f":"Input!BL28","v":0},{"$f":"Input!BM28","v":0},{"$f":"Input!BN28","v":0},{"$f":"Input!BO28","v":0},{"$f":"Input!BP28","v":0}]
[null,null,18,{"$f":"Input!F29","v":"Pensacola UG Modernization"},{"$f":"Input!G29","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E174,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,76.547061662911716,80.169903233296694,null,null,{"$f":"Input!R29","v":0},{"$f":"Input!S29","v":0},{"$f":"Input!T29","v":43.235873239999997},{"$f":"Input!U29","v":-3.582488389586},{"$f":"Input!V29","v":22.257660676703502},{"$f":"Input!W29","v":17.7119487263096},{"$f":"Input!X29","v":0.54690897986959996},{"$f":"Input!Y29","v":0},{"$f":"Input!Z29","v":0},{"$f":"Input!AA29","v":0},{"$f":"Input!AB29","v":0},{"$f":"Input!AC29","v":0},{"$f":"Input!AD29","v":0},{"$f":"Input!AE29","v":0},{"$f":"Input!AF29","v":0},{"$f":"Input!AG29","v":0},{"$f":"Input!AH29","v":0},{"$f":"Input!AI29","v":0},{"$f":"Input!AJ29","v":0},{"$f":"Input!AK29","v":0},{"$f":"Input!AL29","v":0},{"$f":"Input!AM29","v":0},{"$f":"Input!AN29","v":0},{"$f":"Input!AO29","v":0},{"$f":"Input!AP29","v":0},{"$f":"Input!AQ29","v":0},{"$f":"Input!AR29","v":0},{"$f":"Input!AS29","v":0},{"$f":"Input!AT29","v":0},{"$f":"Input!AU29","v":0},{"$f":"Input!AV29","v":0},{"$f":"Input!AW29","v":0},{"$f":"Input!AX29","v":0},{"$f":"Input!AY29","v":0},{"$f":"Input!AZ29","v":0},{"$f":"Input!BA29","v":0},{"$f":"Input!BB29","v":0},{"$f":"Input!BC29","v":0},{"$f":"Input!BD29","v":0},{"$f":"Input!BE29","v":0},{"$f":"Input!BF29","v":0},{"$f":"Input!BG29","v":0},{"$f":"Input!BH29","v":0},{"$f":"Input!BI29","v":0},{"$f":"Input!BJ29","v":0},{"$f":"Input!BK29","v":0},{"$f":"Input!BL29","v":0},{"$f":"Input!BM29","v":0},{"$f":"Input!BN29","v":0},{"$f":"Input!BO29","v":0},{"$f":"Input!BP29","v":0}]
[null,null,19,{"$f":"Input!F30","v":"Other"},{"$f":"Input!G30","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E175,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,0.33865480799310205,0.32074657160000009,null,null,{"$f":"Input!R30","v":0.13878793},{"$f":"Input!S30","v":7.6788110000000007E-2},{"$f":"Input!T30","v":-6.2641600000000004E-3},{"$f":"Input!U30","v":0},{"$f":"Input!V30","v":3.7144897199999999E-2},{"$f":"Input!W30","v":3.7144897199999999E-2},{"$f":"Input!X30","v":3.7144897199999999E-2},{"$f":"Input!Y30","v":0},{"$f":"Input!Z30","v":0},{"$f":"Input!AA30","v":0},{"$f":"Input!AB30","v":0},{"$f":"Input!AC30","v":0},{"$f":"Input!AD30","v":0},{"$f":"Input!AE30","v":0},{"$f":"Input!AF30","v":0},{"$f":"Input!AG30","v":0},{"$f":"Input!AH30","v":0},{"$f":"Input!AI30","v":0},{"$f":"Input!AJ30","v":0},{"$f":"Input!AK30","v":0},{"$f":"Input!AL30","v":0},{"$f":"Input!AM30","v":0},{"$f":"Input!AN30","v":0},{"$f":"Input!AO30","v":0},{"$f":"Input!AP30","v":0},{"$f":"Input!AQ30","v":0},{"$f":"Input!AR30","v":0},{"$f":"Input!AS30","v":0},{"$f":"Input!AT30","v":0},{"$f":"Input!AU30","v":0},{"$f":"Input!AV30","v":0},{"$f":"Input!AW30","v":0},{"$f":"Input!AX30","v":0},{"$f":"Input!AY30","v":0},{"$f":"Input!AZ30","v":0},{"$f":"Input!BA30","v":0},{"$f":"Input!BB30","v":0},{"$f":"Input!BC30","v":0},{"$f":"Input!BD30","v":0},{"$f":"Input!BE30","v":0},{"$f":"Input!BF30","v":0},{"$f":"Input!BG30","v":0},{"$f":"Input!BH30","v":0},{"$f":"Input!BI30","v":0},{"$f":"Input!BJ30","v":0},{"$f":"Input!BK30","v":0},{"$f":"Input!BL30","v":0},{"$f":"Input!BM30","v":0},{"$f":"Input!BN30","v":0},{"$f":"Input!BO30","v":0},{"$f":"Input!BP30","v":0}]
[null,null,20,{"$f":"Input!F31","v":"Okeechobee Energy Center"},{"$f":"Input!G31","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E176,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,926.67909045139572,806.80815093083686,null,null,{"$f":"Input!R31","v":407.01049405999998},{"$f":"Input!S31","v":321.18226849000001},{"$f":"Input!T31","v":65.155581609999999},{"$f":"Input!U31","v":13.396726997275801},{"$f":"Input!V31","v":2.03473056643E-2},{"$f":"Input!W31","v":2.1014059691099998E-2},{"$f":"Input!X31","v":2.17184082057E-2},{"$f":"Input!Y31","v":0},{"$f":"Input!Z31","v":0},{"$f":"Input!AA31","v":0},{"$f":"Input!AB31","v":0},{"$f":"Input!AC31","v":0},{"$f":"Input!AD31","v":0},{"$f":"Input!AE31","v":0},{"$f":"Input!AF31","v":0},{"$f":"Input!AG31","v":0},{"$f":"Input!AH31","v":0},{"$f":"Input!AI31","v":0},{"$f":"Input!AJ31","v":0},{"$f":"Input!AK31","v":0},{"$f":"Input!AL31","v":0},{"$f":"Input!AM31","v":0},{"$f":"Input!AN31","v":0},{"$f":"Input!AO31","v":0},{"$f":"Input!AP31","v":0},{"$f":"Input!AQ31","v":0},{"$f":"Input!AR31","v":0},{"$f":"Input!AS31","v":0},{"$f":"Input!AT31","v":0},{"$f":"Input!AU31","v":0},{"$f":"Input!AV31","v":0},{"$f":"Input!AW31","v":0},{"$f":"Input!AX31","v":0},{"$f":"Input!AY31","v":0},{"$f":"Input!AZ31","v":0},{"$f":"Input!BA31","v":0},{"$f":"Input!BB31","v":0},{"$f":"Input!BC31","v":0},{"$f":"Input!BD31","v":0},{"$f":"Input!BE31","v":0},{"$f":"Input!BF31","v":0},{"$f":"Input!BG31","v":0},{"$f":"Input!BH31","v":0},{"$f":"Input!BI31","v":0},{"$f":"Input!BJ31","v":0},{"$f":"Input!BK31","v":0},{"$f":"Input!BL31","v":0},{"$f":"Input!BM31","v":0},{"$f":"Input!BN31","v":0},{"$f":"Input!BO31","v":0},{"$f":"Input!BP31","v":0}]
[null,null,21,{"$f":"Input!F32","v":"Dania Beach Energy Center"},{"$f":"Input!G32","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E177,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,875.57364983520119,887.99041742701104,null,null,{"$f":"Input!R32","v":0},{"$f":"Input!S32","v":173.26919451000001},{"$f":"Input!T32","v":139.99064376000001},{"$f":"Input!U32","v":374.20348332501101},{"$f":"Input!V32","v":143.93408401919999},{"$f":"Input!W32","v":56.5930118128},{"$f":"Input!X32","v":0},{"$f":"Input!Y32","v":0},{"$f":"Input!Z32","v":0},{"$f":"Input!AA32","v":0},{"$f":"Input!AB32","v":0},{"$f":"Input!AC32","v":0},{"$f":"Input!AD32","v":0},{"$f":"Input!AE32","v":0},{"$f":"Input!AF32","v":0},{"$f":"Input!AG32","v":0},{"$f":"Input!AH32","v":0},{"$f":"Input!AI32","v":0},{"$f":"Input!AJ32","v":0},{"$f":"Input!AK32","v":0},{"$f":"Input!AL32","v":0},{"$f":"Input!AM32","v":0},{"$f":"Input!AN32","v":0},{"$f":"Input!AO32","v":0},{"$f":"Input!AP32","v":0},{"$f":"Input!AQ32","v":0},{"$f":"Input!AR32","v":0},{"$f":"Input!AS32","v":0},{"$f":"Input!AT32","v":0},{"$f":"Input!AU32","v":0},{"$f":"Input!AV32","v":0},{"$f":"Input!AW32","v":0},{"$f":"Input!AX32","v":0},{"$f":"Input!AY32","v":0},{"$f":"Input!AZ32","v":0},{"$f":"Input!BA32","v":0},{"$f":"Input!BB32","v":0},{"$f":"Input!BC32","v":0},{"$f":"Input!BD32","v":0},{"$f":"Input!BE32","v":0},{"$f":"Input!BF32","v":0},{"$f":"Input!BG32","v":0},{"$f":"Input!BH32","v":0},{"$f":"Input!BI32","v":0},{"$f":"Input!BJ32","v":0},{"$f":"Input!BK32","v":0},{"$f":"Input!BL32","v":0},{"$f":"Input!BM32","v":0},{"$f":"Input!BN32","v":0},{"$f":"Input!BO32","v":0},{"$f":"Input!BP32","v":0}]
[null,null,22,{"$f":"Input!F33","v":"Crist Pipeline"},{"$f":"Input!G33","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E178,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,130.35712011705093,129.86757069000001,null,null,{"$f":"Input!R33","v":0},{"$f":"Input!S33","v":0},{"$f":"Input!T33","v":71.942348640000006},{"$f":"Input!U33","v":56.265222049999998},{"$f":"Input!V33","v":1.66},{"$f":"Input!W33","v":0},{"$f":"Input!X33","v":0},{"$f":"Input!Y33","v":0},{"$f":"Input!Z33","v":0},{"$f":"Input!AA33","v":0},{"$f":"Input!AB33","v":0},{"$f":"Input!AC33","v":0},{"$f":"Input!AD33","v":0},{"$f":"Input!AE33","v":0},{"$f":"Input!AF33","v":0},{"$f":"Input!AG33","v":0},{"$f":"Input!AH33","v":0},{"$f":"Input!AI33","v":0},{"$f":"Input!AJ33","v":0},{"$f":"Input!AK33","v":0},{"$f":"Input!AL33","v":0},{"$f":"Input!AM33","v":0},{"$f":"Input!AN33","v":0},{"$f":"Input!AO33","v":0},{"$f":"Input!AP33","v":0},{"$f":"Input!AQ33","v":0},{"$f":"Input!AR33","v":0},{"$f":"Input!AS33","v":0},{"$f":"Input!AT33","v":0},{"$f":"Input!AU33","v":0},{"$f":"Input!AV33","v":0},{"$f":"Input!AW33","v":0},{"$f":"Input!AX33","v":0},{"$f":"Input!AY33","v":0},{"$f":"Input!AZ33","v":0},{"$f":"Input!BA33","v":0},{"$f":"Input!BB33","v":0},{"$f":"Input!BC33","v":0},{"$f":"Input!BD33","v":0},{"$f":"Input!BE33","v":0},{"$f":"Input!BF33","v":0},{"$f":"Input!BG33","v":0},{"$f":"Input!BH33","v":0},{"$f":"Input!BI33","v":0},{"$f":"Input!BJ33","v":0},{"$f":"Input!BK33","v":0},{"$f":"Input!BL33","v":0},{"$f":"Input!BM33","v":0},{"$f":"Input!BN33","v":0},{"$f":"Input!BO33","v":0},{"$f":"Input!BP33","v":0}]
[null,null,23,{"$f":"Input!F34","v":"North Florida Resiliency Connection"},{"$f":"Input!G34","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E179,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,559.55361302252504,593.38470500000005,null,null,{"$f":"Input!R34","v":0},{"$f":"Input!S34","v":0},{"$f":"Input!T34","v":88.517458050000002},{"$f":"Input!U34","v":284.49756532725752},{"$f":"Input!V34","v":152.30056231406434},{"$f":"Input!W34","v":68.06911930867814},{"$f":"Input!X34","v":0},{"$f":"Input!Y34","v":0},{"$f":"Input!Z34","v":0},{"$f":"Input!AA34","v":0},{"$f":"Input!AB34","v":0},{"$f":"Input!AC34","v":0},{"$f":"Input!AD34","v":0},{"$f":"Input!AE34","v":0},{"$f":"Input!AF34","v":0},{"$f":"Input!AG34","v":0},{"$f":"Input!AH34","v":0},{"$f":"Input!AI34","v":0},{"$f":"Input!AJ34","v":0},{"$f":"Input!AK34","v":0},{"$f":"Input!AL34","v":0},{"$f":"Input!AM34","v":0},{"$f":"Input!AN34","v":0},{"$f":"Input!AO34","v":0},{"$f":"Input!AP34","v":0},{"$f":"Input!AQ34","v":0},{"$f":"Input!AR34","v":0},{"$f":"Input!AS34","v":0},{"$f":"Input!AT34","v":0},{"$f":"Input!AU34","v":0},{"$f":"Input!AV34","v":0},{"$f":"Input!AW34","v":0},{"$f":"Input!AX34","v":0},{"$f":"Input!AY34","v":0},{"$f":"Input!AZ34","v":0},{"$f":"Input!BA34","v":0},{"$f":"Input!BB34","v":0},{"$f":"Input!BC34","v":0},{"$f":"Input!BD34","v":0},{"$f":"Input!BE34","v":0},{"$f":"Input!BF34","v":0},{"$f":"Input!BG34","v":0},{"$f":"Input!BH34","v":0},{"$f":"Input!BI34","v":0},{"$f":"Input!BJ34","v":0},{"$f":"Input!BK34","v":0},{"$f":"Input!BL34","v":0},{"$f":"Input!BM34","v":0},{"$f":"Input!BN34","v":0},{"$f":"Input!BO34","v":0},{"$f":"Input!BP34","v":0}]
[null,null,24,{"$f":"Input!F35","v":"Plant Crist Combustion"},{"$f":"Input!G35","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E180,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,419.44923216576285,430.00787475000004,null,null,{"$f":"Input!R35","v":0},{"$f":"Input!S35","v":0},{"$f":"Input!T35","v":169.48775664999999},{"$f":"Input!U35","v":148.40384510000001},{"$f":"Input!V35","v":112.11627300000001},{"$f":"Input!W35","v":0},{"$f":"Input!X35","v":0},{"$f":"Input!Y35","v":0},{"$f":"Input!Z35","v":0},{"$f":"Input!AA35","v":0},{"$f":"Input!AB35","v":0},{"$f":"Input!AC35","v":0},{"$f":"Input!AD35","v":0},{"$f":"Input!AE35","v":0},{"$f":"Input!AF35","v":0},{"$f":"Input!AG35","v":0},{"$f":"Input!AH35","v":0},{"$f":"Input!AI35","v":0},{"$f":"Input!AJ35","v":0},{"$f":"Input!AK35","v":0},{"$f":"Input!AL35","v":0},{"$f":"Input!AM35","v":0},{"$f":"Input!AN35","v":0},{"$f":"Input!AO35","v":0},{"$f":"Input!AP35","v":0},{"$f":"Input!AQ35","v":0},{"$f":"Input!AR35","v":0},{"$f":"Input!AS35","v":0},{"$f":"Input!AT35","v":0},{"$f":"Input!AU35","v":0},{"$f":"Input!AV35","v":0},{"$f":"Input!AW35","v":0},{"$f":"Input!AX35","v":0},{"$f":"Input!AY35","v":0},{"$f":"Input!AZ35","v":0},{"$f":"Input!BA35","v":0},{"$f":"Input!BB35","v":0},{"$f":"Input!BC35","v":0},{"$f":"Input!BD35","v":0},{"$f":"Input!BE35","v":0},{"$f":"Input!BF35","v":0},{"$f":"Input!BG35","v":0},{"$f":"Input!BH35","v":0},{"$f":"Input!BI35","v":0},{"$f":"Input!BJ35","v":0},{"$f":"Input!BK35","v":0},{"$f":"Input!BL35","v":0},{"$f":"Input!BM35","v":0},{"$f":"Input!BN35","v":0},{"$f":"Input!BO35","v":0},{"$f":"Input!BP35","v":0}]
[null,null,25,{"$f":"Input!F36","v":"2016 Solar"},{"$f":"Input!G36","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E181,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,{"$f":"SUMPRODUCT(O181:BM181,$O$11:$BM$11)","v":5.2152977409593406},{"$f":"SUM(O181:BM181)","v":4.4037362699999996},null,null,{"$f":"Input!R36","v":3.6517133099999999},{"$f":"Input!S36","v":0.73378108999999991},{"$f":"Input!T36","v":1.6074690000000003E-2},{"$f":"Input!U36","v":2.1671799999999999E-3},{"$f":"Input!V36","v":0},{"$f":"Input!W36","v":0},{"$f":"Input!X36","v":0},{"$f":"Input!Y36","v":0},{"$f":"Input!Z36","v":0},{"$f":"Input!AA36","v":0},{"$f":"Input!AB36","v":0},{"$f":"Input!AC36","v":0},{"$f":"Input!AD36","v":0},{"$f":"Input!AE36","v":0},{"$f":"Input!AF36","v":0},{"$f":"Input!AG36","v":0},{"$f":"Input!AH36","v":0},{"$f":"Input!AI36","v":0},{"$f":"Input!AJ36","v":0},{"$f":"Input!AK36","v":0},{"$f":"Input!AL36","v":0},{"$f":"Input!AM36","v":0},{"$f":"Input!AN36","v":0},{"$f":"Input!AO36","v":0},{"$f":"Input!AP36","v":0},{"$f":"Input!AQ36","v":0},{"$f":"Input!AR36","v":0},{"$f":"Input!AS36","v":0},{"$f":"Input!AT36","v":0},{"$f":"Input!AU36","v":0},{"$f":"Input!AV36","v":0},{"$f":"Input!AW36","v":0},{"$f":"Input!AX36","v":0},{"$f":"Input!AY36","v":0},{"$f":"Input!AZ36","v":0},{"$f":"Input!BA36","v":0},{"$f":"Input!BB36","v":0},{"$f":"Input!BC36","v":0},{"$f":"Input!BD36","v":0},{"$f":"Input!BE36","v":0},{"$f":"Input!BF36","v":0},{"$f":"Input!BG36","v":0},{"$f":"Input!BH36","v":0},{"$f":"Input!BI36","v":0},{"$f":"Input!BJ36","v":0},{"$f":"Input!BK36","v":0},{"$f":"Input!BL36","v":0},{"$f":"Input!BM36","v":0},{"$f":"Input!BN36","v":0},{"$f":"Input!BO36","v":0},{"$f":"Input!BP36","v":0}]
[null,null,26,{"$f":"Input!F37","v":"2017 SoBRA"},{"$f":"Input!G37","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E182,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,463.86585222299465,387.40869930946229,null,null,{"$f":"Input!R37","v":381.29821433000001},{"$f":"Input!S37","v":4.6800026900000002},{"$f":"Input!T37","v":1.37993915},{"$f":"Input!U37","v":5.0543139462299998E-2},{"$f":"Input!V37","v":0},{"$f":"Input!W37","v":0},{"$f":"Input!X37","v":0},{"$f":"Input!Y37","v":0},{"$f":"Input!Z37","v":0},{"$f":"Input!AA37","v":0},{"$f":"Input!AB37","v":0},{"$f":"Input!AC37","v":0},{"$f":"Input!AD37","v":0},{"$f":"Input!AE37","v":0},{"$f":"Input!AF37","v":0},{"$f":"Input!AG37","v":0},{"$f":"Input!AH37","v":0},{"$f":"Input!AI37","v":0},{"$f":"Input!AJ37","v":0},{"$f":"Input!AK37","v":0},{"$f":"Input!AL37","v":0},{"$f":"Input!AM37","v":0},{"$f":"Input!AN37","v":0},{"$f":"Input!AO37","v":0},{"$f":"Input!AP37","v":0},{"$f":"Input!AQ37","v":0},{"$f":"Input!AR37","v":0},{"$f":"Input!AS37","v":0},{"$f":"Input!AT37","v":0},{"$f":"Input!AU37","v":0},{"$f":"Input!AV37","v":0},{"$f":"Input!AW37","v":0},{"$f":"Input!AX37","v":0},{"$f":"Input!AY37","v":0},{"$f":"Input!AZ37","v":0},{"$f":"Input!BA37","v":0},{"$f":"Input!BB37","v":0},{"$f":"Input!BC37","v":0},{"$f":"Input!BD37","v":0},{"$f":"Input!BE37","v":0},{"$f":"Input!BF37","v":0},{"$f":"Input!BG37","v":0},{"$f":"Input!BH37","v":0},{"$f":"Input!BI37","v":0},{"$f":"Input!BJ37","v":0},{"$f":"Input!BK37","v":0},{"$f":"Input!BL37","v":0},{"$f":"Input!BM37","v":0},{"$f":"Input!BN37","v":0},{"$f":"Input!BO37","v":0},{"$f":"Input!BP37","v":0}]
[null,null,27,{"$f":"Input!F38","v":"2018 SoBRA"},{"$f":"Input!G38","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E183,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,471.83337260443278,394.27473809000003,null,null,{"$f":"Input!R38","v":384.26300599000001},{"$f":"Input!S38","v":9.3655114600000005},{"$f":"Input!T38","v":0.61536078999999999},{"$f":"Input!U38","v":3.0859850000000001E-2},{"$f":"Input!V38","v":0},{"$f":"Input!W38","v":0},{"$f":"Input!X38","v":0},{"$f":"Input!Y38","v":0},{"$f":"Input!Z38","v":0},{"$f":"Input!AA38","v":0},{"$f":"Input!AB38","v":0},{"$f":"Input!AC38","v":0},{"$f":"Input!AD38","v":0},{"$f":"Input!AE38","v":0},{"$f":"Input!AF38","v":0},{"$f":"Input!AG38","v":0},{"$f":"Input!AH38","v":0},{"$f":"Input!AI38","v":0},{"$f":"Input!AJ38","v":0},{"$f":"Input!AK38","v":0},{"$f":"Input!AL38","v":0},{"$f":"Input!AM38","v":0},{"$f":"Input!AN38","v":0},{"$f":"Input!AO38","v":0},{"$f":"Input!AP38","v":0},{"$f":"Input!AQ38","v":0},{"$f":"Input!AR38","v":0},{"$f":"Input!AS38","v":0},{"$f":"Input!AT38","v":0},{"$f":"Input!AU38","v":0},{"$f":"Input!AV38","v":0},{"$f":"Input!AW38","v":0},{"$f":"Input!AX38","v":0},{"$f":"Input!AY38","v":0},{"$f":"Input!AZ38","v":0},{"$f":"Input!BA38","v":0},{"$f":"Input!BB38","v":0},{"$f":"Input!BC38","v":0},{"$f":"Input!BD38","v":0},{"$f":"Input!BE38","v":0},{"$f":"Input!BF38","v":0},{"$f":"Input!BG38","v":0},{"$f":"Input!BH38","v":0},{"$f":"Input!BI38","v":0},{"$f":"Input!BJ38","v":0},{"$f":"Input!BK38","v":0},{"$f":"Input!BL38","v":0},{"$f":"Input!BM38","v":0},{"$f":"Input!BN38","v":0},{"$f":"Input!BO38","v":0},{"$f":"Input!BP38","v":0}]
[null,null,28,{"$f":"Input!F39","v":"2019 SoBRA"},{"$f":"Input!G39","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E184,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,421.68582668132871,378.92963844999997,null,null,{"$f":"Input!R39","v":0.24991542999999999},{"$f":"Input!S39","v":367.57701342999997},{"$f":"Input!T39","v":11.05730932},{"$f":"Input!U39","v":4.5400269999999965E-2},{"$f":"Input!V39","v":0},{"$f":"Input!W39","v":0},{"$f":"Input!X39","v":0},{"$f":"Input!Y39","v":0},{"$f":"Input!Z39","v":0},{"$f":"Input!AA39","v":0},{"$f":"Input!AB39","v":0},{"$f":"Input!AC39","v":0},{"$f":"Input!AD39","v":0},{"$f":"Input!AE39","v":0},{"$f":"Input!AF39","v":0},{"$f":"Input!AG39","v":0},{"$f":"Input!AH39","v":0},{"$f":"Input!AI39","v":0},{"$f":"Input!AJ39","v":0},{"$f":"Input!AK39","v":0},{"$f":"Input!AL39","v":0},{"$f":"Input!AM39","v":0},{"$f":"Input!AN39","v":0},{"$f":"Input!AO39","v":0},{"$f":"Input!AP39","v":0},{"$f":"Input!AQ39","v":0},{"$f":"Input!AR39","v":0},{"$f":"Input!AS39","v":0},{"$f":"Input!AT39","v":0},{"$f":"Input!AU39","v":0},{"$f":"Input!AV39","v":0},{"$f":"Input!AW39","v":0},{"$f":"Input!AX39","v":0},{"$f":"Input!AY39","v":0},{"$f":"Input!AZ39","v":0},{"$f":"Input!BA39","v":0},{"$f":"Input!BB39","v":0},{"$f":"Input!BC39","v":0},{"$f":"Input!BD39","v":0},{"$f":"Input!BE39","v":0},{"$f":"Input!BF39","v":0},{"$f":"Input!BG39","v":0},{"$f":"Input!BH39","v":0},{"$f":"Input!BI39","v":0},{"$f":"Input!BJ39","v":0},{"$f":"Input!BK39","v":0},{"$f":"Input!BL39","v":0},{"$f":"Input!BM39","v":0},{"$f":"Input!BN39","v":0},{"$f":"Input!BO39","v":0},{"$f":"Input!BP39","v":0}]
[null,null,29,{"$f":"Input!F40","v":"2020 SoBRA"},{"$f":"Input!G40","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E185,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,413.19012683239521,396.28412859090224,null,null,{"$f":"Input!R40","v":0},{"$f":"Input!S40","v":70.094184489999989},{"$f":"Input!T40","v":281.56181875999999},{"$f":"Input!U40","v":44.628125340902301},{"$f":"Input!V40","v":0},{"$f":"Input!W40","v":0},{"$f":"Input!X40","v":0},{"$f":"Input!Y40","v":0},{"$f":"Input!Z40","v":0},{"$f":"Input!AA40","v":0},{"$f":"Input!AB40","v":0},{"$f":"Input!AC40","v":0},{"$f":"Input!AD40","v":0},{"$f":"Input!AE40","v":0},{"$f":"Input!AF40","v":0},{"$f":"Input!AG40","v":0},{"$f":"Input!AH40","v":0},{"$f":"Input!AI40","v":0},{"$f":"Input!AJ40","v":0},{"$f":"Input!AK40","v":0},{"$f":"Input!AL40","v":0},{"$f":"Input!AM40","v":0},{"$f":"Input!AN40","v":0},{"$f":"Input!AO40","v":0},{"$f":"Input!AP40","v":0},{"$f":"Input!AQ40","v":0},{"$f":"Input!AR40","v":0},{"$f":"Input!AS40","v":0},{"$f":"Input!AT40","v":0},{"$f":"Input!AU40","v":0},{"$f":"Input!AV40","v":0},{"$f":"Input!AW40","v":0},{"$f":"Input!AX40","v":0},{"$f":"Input!AY40","v":0},{"$f":"Input!AZ40","v":0},{"$f":"Input!BA40","v":0},{"$f":"Input!BB40","v":0},{"$f":"Input!BC40","v":0},{"$f":"Input!BD40","v":0},{"$f":"Input!BE40","v":0},{"$f":"Input!BF40","v":0},{"$f":"Input!BG40","v":0},{"$f":"Input!BH40","v":0},{"$f":"Input!BI40","v":0},{"$f":"Input!BJ40","v":0},{"$f":"Input!BK40","v":0},{"$f":"Input!BL40","v":0},{"$f":"Input!BM40","v":0},{"$f":"Input!BN40","v":0},{"$f":"Input!BO40","v":0},{"$f":"Input!BP40","v":0}]
[null,null,30,{"$f":"Input!F41","v":"SolarTogether"},{"$f":"Input!G41","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E186,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,513.019038245459,495.83595773591531,null,null,{"$f":"Input!R41","v":1.393E-4},{"$f":"Input!S41","v":2.0066400000000002E-2},{"$f":"Input!T41","v":479.51951458000002},{"$f":"Input!U41","v":16.275050637088},{"$f":"Input!V41","v":2.1186818827299999E-2},{"$f":"Input!W41","v":0},{"$f":"Input!X41","v":0},{"$f":"Input!Y41","v":0},{"$f":"Input!Z41","v":0},{"$f":"Input!AA41","v":0},{"$f":"Input!AB41","v":0},{"$f":"Input!AC41","v":0},{"$f":"Input!AD41","v":0},{"$f":"Input!AE41","v":0},{"$f":"Input!AF41","v":0},{"$f":"Input!AG41","v":0},{"$f":"Input!AH41","v":0},{"$f":"Input!AI41","v":0},{"$f":"Input!AJ41","v":0},{"$f":"Input!AK41","v":0},{"$f":"Input!AL41","v":0},{"$f":"Input!AM41","v":0},{"$f":"Input!AN41","v":0},{"$f":"Input!AO41","v":0},{"$f":"Input!AP41","v":0},{"$f":"Input!AQ41","v":0},{"$f":"Input!AR41","v":0},{"$f":"Input!AS41","v":0},{"$f":"Input!AT41","v":0},{"$f":"Input!AU41","v":0},{"$f":"Input!AV41","v":0},{"$f":"Input!AW41","v":0},{"$f":"Input!AX41","v":0},{"$f":"Input!AY41","v":0},{"$f":"Input!AZ41","v":0},{"$f":"Input!BA41","v":0},{"$f":"Input!BB41","v":0},{"$f":"Input!BC41","v":0},{"$f":"Input!BD41","v":0},{"$f":"Input!BE41","v":0},{"$f":"Input!BF41","v":0},{"$f":"Input!BG41","v":0},{"$f":"Input!BH41","v":0},{"$f":"Input!BI41","v":0},{"$f":"Input!BJ41","v":0},{"$f":"Input!BK41","v":0},{"$f":"Input!BL41","v":0},{"$f":"Input!BM41","v":0},{"$f":"Input!BN41","v":0},{"$f":"Input!BO41","v":0},{"$f":"Input!BP41","v":0}]
[null,null,31,{"$f":"Input!F42","v":"Mason Solar"},{"$f":"Input!G42","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E187,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,102.80067197733476,99.671474720000006,null,null,{"$f":"Input!R42","v":0},{"$f":"Input!S42","v":0},{"$f":"Input!T42","v":91.925056040000001},{"$f":"Input!U42","v":7.7464186799999997},{"$f":"Input!V42","v":0},{"$f":"Input!W42","v":0},{"$f":"Input!X42","v":0},{"$f":"Input!Y42","v":0},{"$f":"Input!Z42","v":0},{"$f":"Input!AA42","v":0},{"$f":"Input!AB42","v":0},{"$f":"Input!AC42","v":0},{"$f":"Input!AD42","v":0},{"$f":"Input!AE42","v":0},{"$f":"Input!AF42","v":0},{"$f":"Input!AG42","v":0},{"$f":"Input!AH42","v":0},{"$f":"Input!AI42","v":0},{"$f":"Input!AJ42","v":0},{"$f":"Input!AK42","v":0},{"$f":"Input!AL42","v":0},{"$f":"Input!AM42","v":0},{"$f":"Input!AN42","v":0},{"$f":"Input!AO42","v":0},{"$f":"Input!AP42","v":0},{"$f":"Input!AQ42","v":0},{"$f":"Input!AR42","v":0},{"$f":"Input!AS42","v":0},{"$f":"Input!AT42","v":0},{"$f":"Input!AU42","v":0},{"$f":"Input!AV42","v":0},{"$f":"Input!AW42","v":0},{"$f":"Input!AX42","v":0},{"$f":"Input!AY42","v":0},{"$f":"Input!AZ42","v":0},{"$f":"Input!BA42","v":0},{"$f":"Input!BB42","v":0},{"$f":"Input!BC42","v":0},{"$f":"Input!BD42","v":0},{"$f":"Input!BE42","v":0},{"$f":"Input!BF42","v":0},{"$f":"Input!BG42","v":0},{"$f":"Input!BH42","v":0},{"$f":"Input!BI42","v":0},{"$f":"Input!BJ42","v":0},{"$f":"Input!BK42","v":0},{"$f":"Input!BL42","v":0},{"$f":"Input!BM42","v":0},{"$f":"Input!BN42","v":0},{"$f":"Input!BO42","v":0},{"$f":"Input!BP42","v":0}]
[null,null,32,{"$f":"Input!F43","v":"Blue Springs Solar"},{"$f":"Input!G43","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E188,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,95.962846503647157,104.02790892,null,null,{"$f":"Input!R43","v":0},{"$f":"Input!S43","v":0},{"$f":"Input!T43","v":0},{"$f":"Input!U43","v":39.347871920000003},{"$f":"Input!V43","v":64.680036999999999},{"$f":"Input!W43","v":0},{"$f":"Input!X43","v":0},{"$f":"Input!Y43","v":0},{"$f":"Input!Z43","v":0},{"$f":"Input!AA43","v":0},{"$f":"Input!AB43","v":0},{"$f":"Input!AC43","v":0},{"$f":"Input!AD43","v":0},{"$f":"Input!AE43","v":0},{"$f":"Input!AF43","v":0},{"$f":"Input!AG43","v":0},{"$f":"Input!AH43","v":0},{"$f":"Input!AI43","v":0},{"$f":"Input!AJ43","v":0},{"$f":"Input!AK43","v":0},{"$f":"Input!AL43","v":0},{"$f":"Input!AM43","v":0},{"$f":"Input!AN43","v":0},{"$f":"Input!AO43","v":0},{"$f":"Input!AP43","v":0},{"$f":"Input!AQ43","v":0},{"$f":"Input!AR43","v":0},{"$f":"Input!AS43","v":0},{"$f":"Input!AT43","v":0},{"$f":"Input!AU43","v":0},{"$f":"Input!AV43","v":0},{"$f":"Input!AW43","v":0},{"$f":"Input!AX43","v":0},{"$f":"Input!AY43","v":0},{"$f":"Input!AZ43","v":0},{"$f":"Input!BA43","v":0},{"$f":"Input!BB43","v":0},{"$f":"Input!BC43","v":0},{"$f":"Input!BD43","v":0},{"$f":"Input!BE43","v":0},{"$f":"Input!BF43","v":0},{"$f":"Input!BG43","v":0},{"$f":"Input!BH43","v":0},{"$f":"Input!BI43","v":0},{"$f":"Input!BJ43","v":0},{"$f":"Input!BK43","v":0},{"$f":"Input!BL43","v":0},{"$f":"Input!BM43","v":0},{"$f":"Input!BN43","v":0},{"$f":"Input!BO43","v":0},{"$f":"Input!BP43","v":0}]
[null,null,33,{"$f":"Input!F44","v":"Cotton Creek Solar"},{"$f":"Input!G44","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E189,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,99.109446480661518,106.96092068,null,null,{"$f":"Input!R44","v":0},{"$f":"Input!S44","v":0},{"$f":"Input!T44","v":0},{"$f":"Input!U44","v":47.000321679999999},{"$f":"Input!V44","v":59.960599000000002},{"$f":"Input!W44","v":0},{"$f":"Input!X44","v":0},{"$f":"Input!Y44","v":0},{"$f":"Input!Z44","v":0},{"$f":"Input!AA44","v":0},{"$f":"Input!AB44","v":0},{"$f":"Input!AC44","v":0},{"$f":"Input!AD44","v":0},{"$f":"Input!AE44","v":0},{"$f":"Input!AF44","v":0},{"$f":"Input!AG44","v":0},{"$f":"Input!AH44","v":0},{"$f":"Input!AI44","v":0},{"$f":"Input!AJ44","v":0},{"$f":"Input!AK44","v":0},{"$f":"Input!AL44","v":0},{"$f":"Input!AM44","v":0},{"$f":"Input!AN44","v":0},{"$f":"Input!AO44","v":0},{"$f":"Input!AP44","v":0},{"$f":"Input!AQ44","v":0},{"$f":"Input!AR44","v":0},{"$f":"Input!AS44","v":0},{"$f":"Input!AT44","v":0},{"$f":"Input!AU44","v":0},{"$f":"Input!AV44","v":0},{"$f":"Input!AW44","v":0},{"$f":"Input!AX44","v":0},{"$f":"Input!AY44","v":0},{"$f":"Input!AZ44","v":0},{"$f":"Input!BA44","v":0},{"$f":"Input!BB44","v":0},{"$f":"Input!BC44","v":0},{"$f":"Input!BD44","v":0},{"$f":"Input!BE44","v":0},{"$f":"Input!BF44","v":0},{"$f":"Input!BG44","v":0},{"$f":"Input!BH44","v":0},{"$f":"Input!BI44","v":0},{"$f":"Input!BJ44","v":0},{"$f":"Input!BK44","v":0},{"$f":"Input!BL44","v":0},{"$f":"Input!BM44","v":0},{"$f":"Input!BN44","v":0},{"$f":"Input!BO44","v":0},{"$f":"Input!BP44","v":0}]
[null,null,34,{"$f":"Input!F45","v":"Unidentified Future Solar - 2021"},{"$f":"Input!G45","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E190,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,483.95055312439382,537.31754832530078,null,null,{"$f":"Input!R45","v":0},{"$f":"Input!S45","v":0},{"$f":"Input!T45","v":0},{"$f":"Input!U45","v":29.489970598304701},{"$f":"Input!V45","v":507.82757772699603},{"$f":"Input!W45","v":0},{"$f":"Input!X45","v":0},{"$f":"Input!Y45","v":0},{"$f":"Input!Z45","v":0},{"$f":"Input!AA45","v":0},{"$f":"Input!AB45","v":0},{"$f":"Input!AC45","v":0},{"$f":"Input!AD45","v":0},{"$f":"Input!AE45","v":0},{"$f":"Input!AF45","v":0},{"$f":"Input!AG45","v":0},{"$f":"Input!AH45","v":0},{"$f":"Input!AI45","v":0},{"$f":"Input!AJ45","v":0},{"$f":"Input!AK45","v":0},{"$f":"Input!AL45","v":0},{"$f":"Input!AM45","v":0},{"$f":"Input!AN45","v":0},{"$f":"Input!AO45","v":0},{"$f":"Input!AP45","v":0},{"$f":"Input!AQ45","v":0},{"$f":"Input!AR45","v":0},{"$f":"Input!AS45","v":0},{"$f":"Input!AT45","v":0},{"$f":"Input!AU45","v":0},{"$f":"Input!AV45","v":0},{"$f":"Input!AW45","v":0},{"$f":"Input!AX45","v":0},{"$f":"Input!AY45","v":0},{"$f":"Input!AZ45","v":0},{"$f":"Input!BA45","v":0},{"$f":"Input!BB45","v":0},{"$f":"Input!BC45","v":0},{"$f":"Input!BD45","v":0},{"$f":"Input!BE45","v":0},{"$f":"Input!BF45","v":0},{"$f":"Input!BG45","v":0},{"$f":"Input!BH45","v":0},{"$f":"Input!BI45","v":0},{"$f":"Input!BJ45","v":0},{"$f":"Input!BK45","v":0},{"$f":"Input!BL45","v":0},{"$f":"Input!BM45","v":0},{"$f":"Input!BN45","v":0},{"$f":"Input!BO45","v":0},{"$f":"Input!BP45","v":0}]
[null,null,35,{"$f":"Input!F46","v":"Unidentified Future Solar - 2022"},{"$f":"Input!G46","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E191,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,719.70150517867035,859.55287707774846,null,null,{"$f":"Input!R46","v":0},{"$f":"Input!S46","v":0},{"$f":"Input!T46","v":0},{"$f":"Input!U46","v":0},{"$f":"Input!V46","v":42.271156991441401},{"$f":"Input!W46","v":817.28172008630702},{"$f":"Input!X46","v":0},{"$f":"Input!Y46","v":0},{"$f":"Input!Z46","v":0},{"$f":"Input!AA46","v":0},{"$f":"Input!AB46","v":0},{"$f":"Input!AC46","v":0},{"$f":"Input!AD46","v":0},{"$f":"Input!AE46","v":0},{"$f":"Input!AF46","v":0},{"$f":"Input!AG46","v":0},{"$f":"Input!AH46","v":0},{"$f":"Input!AI46","v":0},{"$f":"Input!AJ46","v":0},{"$f":"Input!AK46","v":0},{"$f":"Input!AL46","v":0},{"$f":"Input!AM46","v":0},{"$f":"Input!AN46","v":0},{"$f":"Input!AO46","v":0},{"$f":"Input!AP46","v":0},{"$f":"Input!AQ46","v":0},{"$f":"Input!AR46","v":0},{"$f":"Input!AS46","v":0},{"$f":"Input!AT46","v":0},{"$f":"Input!AU46","v":0},{"$f":"Input!AV46","v":0},{"$f":"Input!AW46","v":0},{"$f":"Input!AX46","v":0},{"$f":"Input!AY46","v":0},{"$f":"Input!AZ46","v":0},{"$f":"Input!BA46","v":0},{"$f":"Input!BB46","v":0},{"$f":"Input!BC46","v":0},{"$f":"Input!BD46","v":0},{"$f":"Input!BE46","v":0},{"$f":"Input!BF46","v":0},{"$f":"Input!BG46","v":0},{"$f":"Input!BH46","v":0},{"$f":"Input!BI46","v":0},{"$f":"Input!BJ46","v":0},{"$f":"Input!BK46","v":0},{"$f":"Input!BL46","v":0},{"$f":"Input!BM46","v":0},{"$f":"Input!BN46","v":0},{"$f":"Input!BO46","v":0},{"$f":"Input!BP46","v":0}]
[null,null,36,{"$f":"Input!F47","v":"Unidentified Future Solar - 2023"},{"$f":"Input!G47","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E192,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,571.83635079811518,734.34862758378438,null,null,{"$f":"Input!R47","v":0},{"$f":"Input!S47","v":0},{"$f":"Input!T47","v":0},{"$f":"Input!U47","v":6.4400999999999998E-3},{"$f":"Input!V47","v":0},{"$f":"Input!W47","v":36.016998112840398},{"$f":"Input!X47","v":698.32518937094403},{"$f":"Input!Y47","v":0},{"$f":"Input!Z47","v":0},{"$f":"Input!AA47","v":0},{"$f":"Input!AB47","v":0},{"$f":"Input!AC47","v":0},{"$f":"Input!AD47","v":0},{"$f":"Input!AE47","v":0},{"$f":"Input!AF47","v":0},{"$f":"Input!AG47","v":0},{"$f":"Input!AH47","v":0},{"$f":"Input!AI47","v":0},{"$f":"Input!AJ47","v":0},{"$f":"Input!AK47","v":0},{"$f":"Input!AL47","v":0},{"$f":"Input!AM47","v":0},{"$f":"Input!AN47","v":0},{"$f":"Input!AO47","v":0},{"$f":"Input!AP47","v":0},{"$f":"Input!AQ47","v":0},{"$f":"Input!AR47","v":0},{"$f":"Input!AS47","v":0},{"$f":"Input!AT47","v":0},{"$f":"Input!AU47","v":0},{"$f":"Input!AV47","v":0},{"$f":"Input!AW47","v":0},{"$f":"Input!AX47","v":0},{"$f":"Input!AY47","v":0},{"$f":"Input!AZ47","v":0},{"$f":"Input!BA47","v":0},{"$f":"Input!BB47","v":0},{"$f":"Input!BC47","v":0},{"$f":"Input!BD47","v":0},{"$f":"Input!BE47","v":0},{"$f":"Input!BF47","v":0},{"$f":"Input!BG47","v":0},{"$f":"Input!BH47","v":0},{"$f":"Input!BI47","v":0},{"$f":"Input!BJ47","v":0},{"$f":"Input!BK47","v":0},{"$f":"Input!BL47","v":0},{"$f":"Input!BM47","v":0},{"$f":"Input!BN47","v":0},{"$f":"Input!BO47","v":0},{"$f":"Input!BP47","v":0}]
[null,null,37,{"$f":"Input!F48","v":"Unidentified Future Solar - 2024"},{"$f":"Input!G48","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E193,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,20.491538596671813,26.4122743301687,null,null,{"$f":"Input!R48","v":0},{"$f":"Input!S48","v":0},{"$f":"Input!T48","v":0},{"$f":"Input!U48","v":0},{"$f":"Input!V48","v":0},{"$f":"Input!W48","v":0},{"$f":"Input!X48","v":26.4122743301687},{"$f":"Input!Y48","v":0},{"$f":"Input!Z48","v":0},{"$f":"Input!AA48","v":0},{"$f":"Input!AB48","v":0},{"$f":"Input!AC48","v":0},{"$f":"Input!AD48","v":0},{"$f":"Input!AE48","v":0},{"$f":"Input!AF48","v":0},{"$f":"Input!AG48","v":0},{"$f":"Input!AH48","v":0},{"$f":"Input!AI48","v":0},{"$f":"Input!AJ48","v":0},{"$f":"Input!AK48","v":0},{"$f":"Input!AL48","v":0},{"$f":"Input!AM48","v":0},{"$f":"Input!AN48","v":0},{"$f":"Input!AO48","v":0},{"$f":"Input!AP48","v":0},{"$f":"Input!AQ48","v":0},{"$f":"Input!AR48","v":0},{"$f":"Input!AS48","v":0},{"$f":"Input!AT48","v":0},{"$f":"Input!AU48","v":0},{"$f":"Input!AV48","v":0},{"$f":"Input!AW48","v":0},{"$f":"Input!AX48","v":0},{"$f":"Input!AY48","v":0},{"$f":"Input!AZ48","v":0},{"$f":"Input!BA48","v":0},{"$f":"Input!BB48","v":0},{"$f":"Input!BC48","v":0},{"$f":"Input!BD48","v":0},{"$f":"Input!BE48","v":0},{"$f":"Input!BF48","v":0},{"$f":"Input!BG48","v":0},{"$f":"Input!BH48","v":0},{"$f":"Input!BI48","v":0},{"$f":"Input!BJ48","v":0},{"$f":"Input!BK48","v":0},{"$f":"Input!BL48","v":0},{"$f":"Input!BM48","v":0},{"$f":"Input!BN48","v":0},{"$f":"Input!BO48","v":0},{"$f":"Input!BP48","v":0}]
[null,null,38,{"$f":"Input!F49","v":"Unidentified Future Solar - 2025"},{"$f":"Input!G49","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E194,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,3.0444826540974696E-7,3.9015599999999999E-7,null,null,{"$f":"Input!R49","v":0},{"$f":"Input!S49","v":0},{"$f":"Input!T49","v":0},{"$f":"Input!U49","v":0},{"$f":"Input!V49","v":0},{"$f":"Input!W49","v":3.0011999999999998E-8},{"$f":"Input!X49","v":3.60144E-7},{"$f":"Input!Y49","v":0},{"$f":"Input!Z49","v":0},{"$f":"Input!AA49","v":0},{"$f":"Input!AB49","v":0},{"$f":"Input!AC49","v":0},{"$f":"Input!AD49","v":0},{"$f":"Input!AE49","v":0},{"$f":"Input!AF49","v":0},{"$f":"Input!AG49","v":0},{"$f":"Input!AH49","v":0},{"$f":"Input!AI49","v":0},{"$f":"Input!AJ49","v":0},{"$f":"Input!AK49","v":0},{"$f":"Input!AL49","v":0},{"$f":"Input!AM49","v":0},{"$f":"Input!AN49","v":0},{"$f":"Input!AO49","v":0},{"$f":"Input!AP49","v":0},{"$f":"Input!AQ49","v":0},{"$f":"Input!AR49","v":0},{"$f":"Input!AS49","v":0},{"$f":"Input!AT49","v":0},{"$f":"Input!AU49","v":0},{"$f":"Input!AV49","v":0},{"$f":"Input!AW49","v":0},{"$f":"Input!AX49","v":0},{"$f":"Input!AY49","v":0},{"$f":"Input!AZ49","v":0},{"$f":"Input!BA49","v":0},{"$f":"Input!BB49","v":0},{"$f":"Input!BC49","v":0},{"$f":"Input!BD49","v":0},{"$f":"Input!BE49","v":0},{"$f":"Input!BF49","v":0},{"$f":"Input!BG49","v":0},{"$f":"Input!BH49","v":0},{"$f":"Input!BI49","v":0},{"$f":"Input!BJ49","v":0},{"$f":"Input!BK49","v":0},{"$f":"Input!BL49","v":0},{"$f":"Input!BM49","v":0},{"$f":"Input!BN49","v":0},{"$f":"Input!BO49","v":0},{"$f":"Input!BP49","v":0}]
[null,null,39,{"$f":"Input!F50","v":"Ft. Lauderdale Peakers"},{"$f":"Input!G50","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E195,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,36.980423077163195,32.393498729999997,null,null,{"$f":"Input!R50","v":11.01677228},{"$f":"Input!S50","v":20.67928182},{"$f":"Input!T50","v":0.55115099000000001},{"$f":"Input!U50","v":0.14629364},{"$f":"Input!V50","v":0},{"$f":"Input!W50","v":0},{"$f":"Input!X50","v":0},{"$f":"Input!Y50","v":0},{"$f":"Input!Z50","v":0},{"$f":"Input!AA50","v":0},{"$f":"Input!AB50","v":0},{"$f":"Input!AC50","v":0},{"$f":"Input!AD50","v":0},{"$f":"Input!AE50","v":0},{"$f":"Input!AF50","v":0},{"$f":"Input!AG50","v":0},{"$f":"Input!AH50","v":0},{"$f":"Input!AI50","v":0},{"$f":"Input!AJ50","v":0},{"$f":"Input!AK50","v":0},{"$f":"Input!AL50","v":0},{"$f":"Input!AM50","v":0},{"$f":"Input!AN50","v":0},{"$f":"Input!AO50","v":0},{"$f":"Input!AP50","v":0},{"$f":"Input!AQ50","v":0},{"$f":"Input!AR50","v":0},{"$f":"Input!AS50","v":0},{"$f":"Input!AT50","v":0},{"$f":"Input!AU50","v":0},{"$f":"Input!AV50","v":0},{"$f":"Input!AW50","v":0},{"$f":"Input!AX50","v":0},{"$f":"Input!AY50","v":0},{"$f":"Input!AZ50","v":0},{"$f":"Input!BA50","v":0},{"$f":"Input!BB50","v":0},{"$f":"Input!BC50","v":0},{"$f":"Input!BD50","v":0},{"$f":"Input!BE50","v":0},{"$f":"Input!BF50","v":0},{"$f":"Input!BG50","v":0},{"$f":"Input!BH50","v":0},{"$f":"Input!BI50","v":0},{"$f":"Input!BJ50","v":0},{"$f":"Input!BK50","v":0},{"$f":"Input!BL50","v":0},{"$f":"Input!BM50","v":0},{"$f":"Input!BN50","v":0},{"$f":"Input!BO50","v":0},{"$f":"Input!BP50","v":0}]
[null,null,40,{"$f":"Input!F51","v":"Ft. Myers Peakers"},{"$f":"Input!G51","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E196,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,2.4713136768317558,2.0790858399999999,null,null,{"$f":"Input!R51","v":1.85625117},{"$f":"Input!S51","v":0.18740643000000001},{"$f":"Input!T51","v":3.542824E-2},{"$f":"Input!U51","v":0},{"$f":"Input!V51","v":0},{"$f":"Input!W51","v":0},{"$f":"Input!X51","v":0},{"$f":"Input!Y51","v":0},{"$f":"Input!Z51","v":0},{"$f":"Input!AA51","v":0},{"$f":"Input!AB51","v":0},{"$f":"Input!AC51","v":0},{"$f":"Input!AD51","v":0},{"$f":"Input!AE51","v":0},{"$f":"Input!AF51","v":0},{"$f":"Input!AG51","v":0},{"$f":"Input!AH51","v":0},{"$f":"Input!AI51","v":0},{"$f":"Input!AJ51","v":0},{"$f":"Input!AK51","v":0},{"$f":"Input!AL51","v":0},{"$f":"Input!AM51","v":0},{"$f":"Input!AN51","v":0},{"$f":"Input!AO51","v":0},{"$f":"Input!AP51","v":0},{"$f":"Input!AQ51","v":0},{"$f":"Input!AR51","v":0},{"$f":"Input!AS51","v":0},{"$f":"Input!AT51","v":0},{"$f":"Input!AU51","v":0},{"$f":"Input!AV51","v":0},{"$f":"Input!AW51","v":0},{"$f":"Input!AX51","v":0},{"$f":"Input!AY51","v":0},{"$f":"Input!AZ51","v":0},{"$f":"Input!BA51","v":0},{"$f":"Input!BB51","v":0},{"$f":"Input!BC51","v":0},{"$f":"Input!BD51","v":0},{"$f":"Input!BE51","v":0},{"$f":"Input!BF51","v":0},{"$f":"Input!BG51","v":0},{"$f":"Input!BH51","v":0},{"$f":"Input!BI51","v":0},{"$f":"Input!BJ51","v":0},{"$f":"Input!BK51","v":0},{"$f":"Input!BL51","v":0},{"$f":"Input!BM51","v":0},{"$f":"Input!BN51","v":0},{"$f":"Input!BO51","v":0},{"$f":"Input!BP51","v":0}]
[null,null,41,{"$f":"Input!F52","v":"Ft. Lauderdale Black Start Upgrades"},{"$f":"Input!G52","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E197,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,0.33040952429637466,0.27557637000000001,null,null,{"$f":"Input!R52","v":0.27557637000000001},{"$f":"Input!S52","v":0},{"$f":"Input!T52","v":0},{"$f":"Input!U52","v":0},{"$f":"Input!V52","v":0},{"$f":"Input!W52","v":0},{"$f":"Input!X52","v":0},{"$f":"Input!Y52","v":0},{"$f":"Input!Z52","v":0},{"$f":"Input!AA52","v":0},{"$f":"Input!AB52","v":0},{"$f":"Input!AC52","v":0},{"$f":"Input!AD52","v":0},{"$f":"Input!AE52","v":0},{"$f":"Input!AF52","v":0},{"$f":"Input!AG52","v":0},{"$f":"Input!AH52","v":0},{"$f":"Input!AI52","v":0},{"$f":"Input!AJ52","v":0},{"$f":"Input!AK52","v":0},{"$f":"Input!AL52","v":0},{"$f":"Input!AM52","v":0},{"$f":"Input!AN52","v":0},{"$f":"Input!AO52","v":0},{"$f":"Input!AP52","v":0},{"$f":"Input!AQ52","v":0},{"$f":"Input!AR52","v":0},{"$f":"Input!AS52","v":0},{"$f":"Input!AT52","v":0},{"$f":"Input!AU52","v":0},{"$f":"Input!AV52","v":0},{"$f":"Input!AW52","v":0},{"$f":"Input!AX52","v":0},{"$f":"Input!AY52","v":0},{"$f":"Input!AZ52","v":0},{"$f":"Input!BA52","v":0},{"$f":"Input!BB52","v":0},{"$f":"Input!BC52","v":0},{"$f":"Input!BD52","v":0},{"$f":"Input!BE52","v":0},{"$f":"Input!BF52","v":0},{"$f":"Input!BG52","v":0},{"$f":"Input!BH52","v":0},{"$f":"Input!BI52","v":0},{"$f":"Input!BJ52","v":0},{"$f":"Input!BK52","v":0},{"$f":"Input!BL52","v":0},{"$f":"Input!BM52","v":0},{"$f":"Input!BN52","v":0},{"$f":"Input!BO52","v":0},{"$f":"Input!BP52","v":0}]
[null,null,42,{"$f":"Input!F53","v":"Ft Myers 3A & 3B Upgrades"},{"$f":"Input!G53","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E198,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,-1.4661548297783753,-1.2228389200000001,null,null,{"$f":"Input!R53","v":-1.2228389200000001},{"$f":"Input!S53","v":0},{"$f":"Input!T53","v":0},{"$f":"Input!U53","v":0},{"$f":"Input!V53","v":0},{"$f":"Input!W53","v":0},{"$f":"Input!X53","v":0},{"$f":"Input!Y53","v":0},{"$f":"Input!Z53","v":0},{"$f":"Input!AA53","v":0},{"$f":"Input!AB53","v":0},{"$f":"Input!AC53","v":0},{"$f":"Input!AD53","v":0},{"$f":"Input!AE53","v":0},{"$f":"Input!AF53","v":0},{"$f":"Input!AG53","v":0},{"$f":"Input!AH53","v":0},{"$f":"Input!AI53","v":0},{"$f":"Input!AJ53","v":0},{"$f":"Input!AK53","v":0},{"$f":"Input!AL53","v":0},{"$f":"Input!AM53","v":0},{"$f":"Input!AN53","v":0},{"$f":"Input!AO53","v":0},{"$f":"Input!AP53","v":0},{"$f":"Input!AQ53","v":0},{"$f":"Input!AR53","v":0},{"$f":"Input!AS53","v":0},{"$f":"Input!AT53","v":0},{"$f":"Input!AU53","v":0},{"$f":"Input!AV53","v":0},{"$f":"Input!AW53","v":0},{"$f":"Input!AX53","v":0},{"$f":"Input!AY53","v":0},{"$f":"Input!AZ53","v":0},{"$f":"Input!BA53","v":0},{"$f":"Input!BB53","v":0},{"$f":"Input!BC53","v":0},{"$f":"Input!BD53","v":0},{"$f":"Input!BE53","v":0},{"$f":"Input!BF53","v":0},{"$f":"Input!BG53","v":0},{"$f":"Input!BH53","v":0},{"$f":"Input!BI53","v":0},{"$f":"Input!BJ53","v":0},{"$f":"Input!BK53","v":0},{"$f":"Input!BL53","v":0},{"$f":"Input!BM53","v":0},{"$f":"Input!BN53","v":0},{"$f":"Input!BO53","v":0},{"$f":"Input!BP53","v":0}]
[null,null,43,{"$f":"Input!F54","v":"Ft Myers Black Start Upgrades"},{"$f":"Input!G54","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E199,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,1.3301376390687096,1.1097841800000001,null,null,{"$f":"Input!R54","v":1.1042153100000001},{"$f":"Input!S54","v":5.5688700000000001E-3},{"$f":"Input!T54","v":0},{"$f":"Input!U54","v":0},{"$f":"Input!V54","v":0},{"$f":"Input!W54","v":0},{"$f":"Input!X54","v":0},{"$f":"Input!Y54","v":0},{"$f":"Input!Z54","v":0},{"$f":"Input!AA54","v":0},{"$f":"Input!AB54","v":0},{"$f":"Input!AC54","v":0},{"$f":"Input!AD54","v":0},{"$f":"Input!AE54","v":0},{"$f":"Input!AF54","v":0},{"$f":"Input!AG54","v":0},{"$f":"Input!AH54","v":0},{"$f":"Input!AI54","v":0},{"$f":"Input!AJ54","v":0},{"$f":"Input!AK54","v":0},{"$f":"Input!AL54","v":0},{"$f":"Input!AM54","v":0},{"$f":"Input!AN54","v":0},{"$f":"Input!AO54","v":0},{"$f":"Input!AP54","v":0},{"$f":"Input!AQ54","v":0},{"$f":"Input!AR54","v":0},{"$f":"Input!AS54","v":0},{"$f":"Input!AT54","v":0},{"$f":"Input!AU54","v":0},{"$f":"Input!AV54","v":0},{"$f":"Input!AW54","v":0},{"$f":"Input!AX54","v":0},{"$f":"Input!AY54","v":0},{"$f":"Input!AZ54","v":0},{"$f":"Input!BA54","v":0},{"$f":"Input!BB54","v":0},{"$f":"Input!BC54","v":0},{"$f":"Input!BD54","v":0},{"$f":"Input!BE54","v":0},{"$f":"Input!BF54","v":0},{"$f":"Input!BG54","v":0},{"$f":"Input!BH54","v":0},{"$f":"Input!BI54","v":0},{"$f":"Input!BJ54","v":0},{"$f":"Input!BK54","v":0},{"$f":"Input!BL54","v":0},{"$f":"Input!BM54","v":0},{"$f":"Input!BN54","v":0},{"$f":"Input!BO54","v":0},{"$f":"Input!BP54","v":0}]
[null,null,44,{"$f":"Input!F55","v":"Manatee Battery Storage"},{"$f":"Input!G55","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E200,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,320.8736002866051,346.13678544628607,null,null,{"$f":"Input!R55","v":0},{"$f":"Input!S55","v":0},{"$f":"Input!T55","v":0},{"$f":"Input!U55","v":154.71582577114},{"$f":"Input!V55","v":190.92035967514602},{"$f":"Input!W55","v":0.50060000000000004},{"$f":"Input!X55","v":0},{"$f":"Input!Y55","v":0},{"$f":"Input!Z55","v":0},{"$f":"Input!AA55","v":0},{"$f":"Input!AB55","v":0},{"$f":"Input!AC55","v":0},{"$f":"Input!AD55","v":0},{"$f":"Input!AE55","v":0},{"$f":"Input!AF55","v":0},{"$f":"Input!AG55","v":0},{"$f":"Input!AH55","v":0},{"$f":"Input!AI55","v":0},{"$f":"Input!AJ55","v":0},{"$f":"Input!AK55","v":0},{"$f":"Input!AL55","v":0},{"$f":"Input!AM55","v":0},{"$f":"Input!AN55","v":0},{"$f":"Input!AO55","v":0},{"$f":"Input!AP55","v":0},{"$f":"Input!AQ55","v":0},{"$f":"Input!AR55","v":0},{"$f":"Input!AS55","v":0},{"$f":"Input!AT55","v":0},{"$f":"Input!AU55","v":0},{"$f":"Input!AV55","v":0},{"$f":"Input!AW55","v":0},{"$f":"Input!AX55","v":0},{"$f":"Input!AY55","v":0},{"$f":"Input!AZ55","v":0},{"$f":"Input!BA55","v":0},{"$f":"Input!BB55","v":0},{"$f":"Input!BC55","v":0},{"$f":"Input!BD55","v":0},{"$f":"Input!BE55","v":0},{"$f":"Input!BF55","v":0},{"$f":"Input!BG55","v":0},{"$f":"Input!BH55","v":0},{"$f":"Input!BI55","v":0},{"$f":"Input!BJ55","v":0},{"$f":"Input!BK55","v":0},{"$f":"Input!BL55","v":0},{"$f":"Input!BM55","v":0},{"$f":"Input!BN55","v":0},{"$f":"Input!BO55","v":0},{"$f":"Input!BP55","v":0}]
[null,null,45,{"$f":"Input!F56","v":"Unidentified Future Battery Storage"},{"$f":"Input!G56","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E201,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,4.1819947986244507E-7,4.6016800000000002E-7,null,null,{"$f":"Input!R56","v":0},{"$f":"Input!S56","v":0},{"$f":"Input!T56","v":0},{"$f":"Input!U56","v":9.0011999999999999E-8},{"$f":"Input!V56","v":3.60144E-7},{"$f":"Input!W56","v":1.0012000000000001E-8},{"$f":"Input!X56","v":0},{"$f":"Input!Y56","v":0},{"$f":"Input!Z56","v":0},{"$f":"Input!AA56","v":0},{"$f":"Input!AB56","v":0},{"$f":"Input!AC56","v":0},{"$f":"Input!AD56","v":0},{"$f":"Input!AE56","v":0},{"$f":"Input!AF56","v":0},{"$f":"Input!AG56","v":0},{"$f":"Input!AH56","v":0},{"$f":"Input!AI56","v":0},{"$f":"Input!AJ56","v":0},{"$f":"Input!AK56","v":0},{"$f":"Input!AL56","v":0},{"$f":"Input!AM56","v":0},{"$f":"Input!AN56","v":0},{"$f":"Input!AO56","v":0},{"$f":"Input!AP56","v":0},{"$f":"Input!AQ56","v":0},{"$f":"Input!AR56","v":0},{"$f":"Input!AS56","v":0},{"$f":"Input!AT56","v":0},{"$f":"Input!AU56","v":0},{"$f":"Input!AV56","v":0},{"$f":"Input!AW56","v":0},{"$f":"Input!AX56","v":0},{"$f":"Input!AY56","v":0},{"$f":"Input!AZ56","v":0},{"$f":"Input!BA56","v":0},{"$f":"Input!BB56","v":0},{"$f":"Input!BC56","v":0},{"$f":"Input!BD56","v":0},{"$f":"Input!BE56","v":0},{"$f":"Input!BF56","v":0},{"$f":"Input!BG56","v":0},{"$f":"Input!BH56","v":0},{"$f":"Input!BI56","v":0},{"$f":"Input!BJ56","v":0},{"$f":"Input!BK56","v":0},{"$f":"Input!BL56","v":0},{"$f":"Input!BM56","v":0},{"$f":"Input!BN56","v":0},{"$f":"Input!BO56","v":0},{"$f":"Input!BP56","v":0}]
[null,null,46,{"$f":"Input!F57","v":"Other"},{"$f":"Input!G57","v":"AFUDC Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E202,lookups!$C$29:$C$32,0))","v":5},null,null,null,null,0.98585132994614111,0.90818047044863603,null,null,{"$f":"Input!R57","v":0.18285440000013864},{"$f":"Input!S57","v":0.30037091000005489},{"$f":"Input!T57","v":0.30083996999995388},{"$f":"Input!U57","v":0.12411423001556054},{"$f":"Input!V57","v":2.4014605060074246E-7},{"$f":"Input!W57","v":3.6014330362377223E-7},{"$f":"Input!X57","v":3.6014357388675089E-7},{"$f":"Input!Y57","v":0},{"$f":"Input!Z57","v":0},{"$f":"Input!AA57","v":0},{"$f":"Input!AB57","v":0},{"$f":"Input!AC57","v":0},{"$f":"Input!AD57","v":0},{"$f":"Input!AE57","v":0},{"$f":"Input!AF57","v":0},{"$f":"Input!AG57","v":0},{"$f":"Input!AH57","v":0},{"$f":"Input!AI57","v":0},{"$f":"Input!AJ57","v":0},{"$f":"Input!AK57","v":0},{"$f":"Input!AL57","v":0},{"$f":"Input!AM57","v":0},{"$f":"Input!AN57","v":0},{"$f":"Input!AO57","v":0},{"$f":"Input!AP57","v":0},{"$f":"Input!AQ57","v":0},{"$f":"Input!AR57","v":0},{"$f":"Input!AS57","v":0},{"$f":"Input!AT57","v":0},{"$f":"Input!AU57","v":0},{"$f":"Input!AV57","v":0},{"$f":"Input!AW57","v":0},{"$f":"Input!AX57","v":0},{"$f":"Input!AY57","v":0},{"$f":"Input!AZ57","v":0},{"$f":"Input!BA57","v":0},{"$f":"Input!BB57","v":0},{"$f":"Input!BC57","v":0},{"$f":"Input!BD57","v":0},{"$f":"Input!BE57","v":0},{"$f":"Input!BF57","v":0},{"$f":"Input!BG57","v":0},{"$f":"Input!BH57","v":0},{"$f":"Input!BI57","v":0},{"$f":"Input!BJ57","v":0},{"$f":"Input!BK57","v":0},{"$f":"Input!BL57","v":0},{"$f":"Input!BM57","v":0},{"$f":"Input!BN57","v":0},{"$f":"Input!BO57","v":0},{"$f":"Input!BP57","v":0}]
[null,null,47,{"$f":"Input!F58","v":"New Service"},{"$f":"Input!G58","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E203,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,1647.6028382140958,1723.4699902476998,null,null,{"$f":"Input!R58","v":179.89028081000001},{"$f":"Input!S58","v":223.60516931000001},{"$f":"Input!T58","v":242.45064551999999},{"$f":"Input!U58","v":241.250649156012},{"$f":"Input!V58","v":274.946637538929},{"$f":"Input!W58","v":280.531034587509},{"$f":"Input!X58","v":280.79557332525002},{"$f":"Input!Y58","v":0},{"$f":"Input!Z58","v":0},{"$f":"Input!AA58","v":0},{"$f":"Input!AB58","v":0},{"$f":"Input!AC58","v":0},{"$f":"Input!AD58","v":0},{"$f":"Input!AE58","v":0},{"$f":"Input!AF58","v":0},{"$f":"Input!AG58","v":0},{"$f":"Input!AH58","v":0},{"$f":"Input!AI58","v":0},{"$f":"Input!AJ58","v":0},{"$f":"Input!AK58","v":0},{"$f":"Input!AL58","v":0},{"$f":"Input!AM58","v":0},{"$f":"Input!AN58","v":0},{"$f":"Input!AO58","v":0},{"$f":"Input!AP58","v":0},{"$f":"Input!AQ58","v":0},{"$f":"Input!AR58","v":0},{"$f":"Input!AS58","v":0},{"$f":"Input!AT58","v":0},{"$f":"Input!AU58","v":0},{"$f":"Input!AV58","v":0},{"$f":"Input!AW58","v":0},{"$f":"Input!AX58","v":0},{"$f":"Input!AY58","v":0},{"$f":"Input!AZ58","v":0},{"$f":"Input!BA58","v":0},{"$f":"Input!BB58","v":0},{"$f":"Input!BC58","v":0},{"$f":"Input!BD58","v":0},{"$f":"Input!BE58","v":0},{"$f":"Input!BF58","v":0},{"$f":"Input!BG58","v":0},{"$f":"Input!BH58","v":0},{"$f":"Input!BI58","v":0},{"$f":"Input!BJ58","v":0},{"$f":"Input!BK58","v":0},{"$f":"Input!BL58","v":0},{"$f":"Input!BM58","v":0},{"$f":"Input!BN58","v":0},{"$f":"Input!BO58","v":0},{"$f":"Input!BP58","v":0}]
[null,null,48,{"$f":"Input!F59","v":"Reserve Equip"},{"$f":"Input!G59","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E204,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,830.94934096459269,869.56891545232804,null,null,{"$f":"Input!R59","v":98.339766900000001},{"$f":"Input!S59","v":89.229256669999998},{"$f":"Input!T59","v":122.18493422},{"$f":"Input!U59","v":118.565839194464},{"$f":"Input!V59","v":188.355822209227},{"$f":"Input!W59","v":125.690932589149},{"$f":"Input!X59","v":127.20236366948799},{"$f":"Input!Y59","v":0},{"$f":"Input!Z59","v":0},{"$f":"Input!AA59","v":0},{"$f":"Input!AB59","v":0},{"$f":"Input!AC59","v":0},{"$f":"Input!AD59","v":0},{"$f":"Input!AE59","v":0},{"$f":"Input!AF59","v":0},{"$f":"Input!AG59","v":0},{"$f":"Input!AH59","v":0},{"$f":"Input!AI59","v":0},{"$f":"Input!AJ59","v":0},{"$f":"Input!AK59","v":0},{"$f":"Input!AL59","v":0},{"$f":"Input!AM59","v":0},{"$f":"Input!AN59","v":0},{"$f":"Input!AO59","v":0},{"$f":"Input!AP59","v":0},{"$f":"Input!AQ59","v":0},{"$f":"Input!AR59","v":0},{"$f":"Input!AS59","v":0},{"$f":"Input!AT59","v":0},{"$f":"Input!AU59","v":0},{"$f":"Input!AV59","v":0},{"$f":"Input!AW59","v":0},{"$f":"Input!AX59","v":0},{"$f":"Input!AY59","v":0},{"$f":"Input!AZ59","v":0},{"$f":"Input!BA59","v":0},{"$f":"Input!BB59","v":0},{"$f":"Input!BC59","v":0},{"$f":"Input!BD59","v":0},{"$f":"Input!BE59","v":0},{"$f":"Input!BF59","v":0},{"$f":"Input!BG59","v":0},{"$f":"Input!BH59","v":0},{"$f":"Input!BI59","v":0},{"$f":"Input!BJ59","v":0},{"$f":"Input!BK59","v":0},{"$f":"Input!BL59","v":0},{"$f":"Input!BM59","v":0},{"$f":"Input!BN59","v":0},{"$f":"Input!BO59","v":0},{"$f":"Input!BP59","v":0}]
[null,null,49,{"$f":"Input!F60","v":"T&S Expansion"},{"$f":"Input!G60","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E205,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,6.0591618620606056,6.2215572433387996,null,null,{"$f":"Input!R60","v":0.90699788000000003},{"$f":"Input!S60","v":0.80926043999999997},{"$f":"Input!T60","v":0.97080478000000003},{"$f":"Input!U60","v":0.85607920527320003},{"$f":"Input!V60","v":0.885426424308},{"$f":"Input!W60","v":0.88542642377759995},{"$f":"Input!X60","v":0.90756208997999999},{"$f":"Input!Y60","v":0},{"$f":"Input!Z60","v":0},{"$f":"Input!AA60","v":0},{"$f":"Input!AB60","v":0},{"$f":"Input!AC60","v":0},{"$f":"Input!AD60","v":0},{"$f":"Input!AE60","v":0},{"$f":"Input!AF60","v":0},{"$f":"Input!AG60","v":0},{"$f":"Input!AH60","v":0},{"$f":"Input!AI60","v":0},{"$f":"Input!AJ60","v":0},{"$f":"Input!AK60","v":0},{"$f":"Input!AL60","v":0},{"$f":"Input!AM60","v":0},{"$f":"Input!AN60","v":0},{"$f":"Input!AO60","v":0},{"$f":"Input!AP60","v":0},{"$f":"Input!AQ60","v":0},{"$f":"Input!AR60","v":0},{"$f":"Input!AS60","v":0},{"$f":"Input!AT60","v":0},{"$f":"Input!AU60","v":0},{"$f":"Input!AV60","v":0},{"$f":"Input!AW60","v":0},{"$f":"Input!AX60","v":0},{"$f":"Input!AY60","v":0},{"$f":"Input!AZ60","v":0},{"$f":"Input!BA60","v":0},{"$f":"Input!BB60","v":0},{"$f":"Input!BC60","v":0},{"$f":"Input!BD60","v":0},{"$f":"Input!BE60","v":0},{"$f":"Input!BF60","v":0},{"$f":"Input!BG60","v":0},{"$f":"Input!BH60","v":0},{"$f":"Input!BI60","v":0},{"$f":"Input!BJ60","v":0},{"$f":"Input!BK60","v":0},{"$f":"Input!BL60","v":0},{"$f":"Input!BM60","v":0},{"$f":"Input!BN60","v":0},{"$f":"Input!BO60","v":0},{"$f":"Input!BP60","v":0}]
[null,null,50,{"$f":"Input!F61","v":"Distribution Expansion"},{"$f":"Input!G61","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E206,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,769.36157717320725,862.19921926782354,null,null,{"$f":"Input!R61","v":41.609097660000003},{"$f":"Input!S61","v":56.524374559999998},{"$f":"Input!T61","v":63.050772270000003},{"$f":"Input!U61","v":95.159248099170497},{"$f":"Input!V61","v":147.797587210231},{"$f":"Input!W61","v":194.259453023015},{"$f":"Input!X61","v":263.79868644540699},{"$f":"Input!Y61","v":0},{"$f":"Input!Z61","v":0},{"$f":"Input!AA61","v":0},{"$f":"Input!AB61","v":0},{"$f":"Input!AC61","v":0},{"$f":"Input!AD61","v":0},{"$f":"Input!AE61","v":0},{"$f":"Input!AF61","v":0},{"$f":"Input!AG61","v":0},{"$f":"Input!AH61","v":0},{"$f":"Input!AI61","v":0},{"$f":"Input!AJ61","v":0},{"$f":"Input!AK61","v":0},{"$f":"Input!AL61","v":0},{"$f":"Input!AM61","v":0},{"$f":"Input!AN61","v":0},{"$f":"Input!AO61","v":0},{"$f":"Input!AP61","v":0},{"$f":"Input!AQ61","v":0},{"$f":"Input!AR61","v":0},{"$f":"Input!AS61","v":0},{"$f":"Input!AT61","v":0},{"$f":"Input!AU61","v":0},{"$f":"Input!AV61","v":0},{"$f":"Input!AW61","v":0},{"$f":"Input!AX61","v":0},{"$f":"Input!AY61","v":0},{"$f":"Input!AZ61","v":0},{"$f":"Input!BA61","v":0},{"$f":"Input!BB61","v":0},{"$f":"Input!BC61","v":0},{"$f":"Input!BD61","v":0},{"$f":"Input!BE61","v":0},{"$f":"Input!BF61","v":0},{"$f":"Input!BG61","v":0},{"$f":"Input!BH61","v":0},{"$f":"Input!BI61","v":0},{"$f":"Input!BJ61","v":0},{"$f":"Input!BK61","v":0},{"$f":"Input!BL61","v":0},{"$f":"Input!BM61","v":0},{"$f":"Input!BN61","v":0},{"$f":"Input!BO61","v":0},{"$f":"Input!BP61","v":0}]
[null,null,51,{"$f":"Input!F62","v":"MP Growth"},{"$f":"Input!G62","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E207,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,2532.8896644406914,2716.5412227951701,null,null,{"$f":"Input!R62","v":213.58951916999999},{"$f":"Input!S62","v":270.38965224999998},{"$f":"Input!T62","v":231.96755135999999},{"$f":"Input!U62","v":406.35050654487799},{"$f":"Input!V62","v":683.79567561599231},{"$f":"Input!W62","v":396.62670173697524},{"$f":"Input!X62","v":513.82161611732499},{"$f":"Input!Y62","v":0},{"$f":"Input!Z62","v":0},{"$f":"Input!AA62","v":0},{"$f":"Input!AB62","v":0},{"$f":"Input!AC62","v":0},{"$f":"Input!AD62","v":0},{"$f":"Input!AE62","v":0},{"$f":"Input!AF62","v":0},{"$f":"Input!AG62","v":0},{"$f":"Input!AH62","v":0},{"$f":"Input!AI62","v":0},{"$f":"Input!AJ62","v":0},{"$f":"Input!AK62","v":0},{"$f":"Input!AL62","v":0},{"$f":"Input!AM62","v":0},{"$f":"Input!AN62","v":0},{"$f":"Input!AO62","v":0},{"$f":"Input!AP62","v":0},{"$f":"Input!AQ62","v":0},{"$f":"Input!AR62","v":0},{"$f":"Input!AS62","v":0},{"$f":"Input!AT62","v":0},{"$f":"Input!AU62","v":0},{"$f":"Input!AV62","v":0},{"$f":"Input!AW62","v":0},{"$f":"Input!AX62","v":0},{"$f":"Input!AY62","v":0},{"$f":"Input!AZ62","v":0},{"$f":"Input!BA62","v":0},{"$f":"Input!BB62","v":0},{"$f":"Input!BC62","v":0},{"$f":"Input!BD62","v":0},{"$f":"Input!BE62","v":0},{"$f":"Input!BF62","v":0},{"$f":"Input!BG62","v":0},{"$f":"Input!BH62","v":0},{"$f":"Input!BI62","v":0},{"$f":"Input!BJ62","v":0},{"$f":"Input!BK62","v":0},{"$f":"Input!BL62","v":0},{"$f":"Input!BM62","v":0},{"$f":"Input!BN62","v":0},{"$f":"Input!BO62","v":0},{"$f":"Input!BP62","v":0}]
[null,null,52,{"$f":"Input!F63","v":"Existing Customer Increase"},{"$f":"Input!G63","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E208,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,53.910569443631651,55.329610849880098,null,null,{"$f":"Input!R63","v":6.2688039199999999},{"$f":"Input!S63","v":7.97919745},{"$f":"Input!T63","v":9.67656706},{"$f":"Input!U63","v":9.5296175656076993},{"$f":"Input!V63","v":7.1955317037677},{"$f":"Input!W63","v":7.3397642835171997},{"$f":"Input!X63","v":7.3401288669874996},{"$f":"Input!Y63","v":0},{"$f":"Input!Z63","v":0},{"$f":"Input!AA63","v":0},{"$f":"Input!AB63","v":0},{"$f":"Input!AC63","v":0},{"$f":"Input!AD63","v":0},{"$f":"Input!AE63","v":0},{"$f":"Input!AF63","v":0},{"$f":"Input!AG63","v":0},{"$f":"Input!AH63","v":0},{"$f":"Input!AI63","v":0},{"$f":"Input!AJ63","v":0},{"$f":"Input!AK63","v":0},{"$f":"Input!AL63","v":0},{"$f":"Input!AM63","v":0},{"$f":"Input!AN63","v":0},{"$f":"Input!AO63","v":0},{"$f":"Input!AP63","v":0},{"$f":"Input!AQ63","v":0},{"$f":"Input!AR63","v":0},{"$f":"Input!AS63","v":0},{"$f":"Input!AT63","v":0},{"$f":"Input!AU63","v":0},{"$f":"Input!AV63","v":0},{"$f":"Input!AW63","v":0},{"$f":"Input!AX63","v":0},{"$f":"Input!AY63","v":0},{"$f":"Input!AZ63","v":0},{"$f":"Input!BA63","v":0},{"$f":"Input!BB63","v":0},{"$f":"Input!BC63","v":0},{"$f":"Input!BD63","v":0},{"$f":"Input!BE63","v":0},{"$f":"Input!BF63","v":0},{"$f":"Input!BG63","v":0},{"$f":"Input!BH63","v":0},{"$f":"Input!BI63","v":0},{"$f":"Input!BJ63","v":0},{"$f":"Input!BK63","v":0},{"$f":"Input!BL63","v":0},{"$f":"Input!BM63","v":0},{"$f":"Input!BN63","v":0},{"$f":"Input!BO63","v":0},{"$f":"Input!BP63","v":0}]
[null,null,53,{"$f":"Input!F64","v":"Other"},{"$f":"Input!G64","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E209,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,206.83789594084999,218.94492531421119,null,null,{"$f":"Input!R64","v":17.78196346},{"$f":"Input!S64","v":20.50507262},{"$f":"Input!T64","v":35.63162406},{"$f":"Input!U64","v":35.169606960639996},{"$f":"Input!V64","v":36.405532623753302},{"$f":"Input!W64","v":36.725554759539705},{"$f":"Input!X64","v":36.725570830278194},{"$f":"Input!Y64","v":0},{"$f":"Input!Z64","v":0},{"$f":"Input!AA64","v":0},{"$f":"Input!AB64","v":0},{"$f":"Input!AC64","v":0},{"$f":"Input!AD64","v":0},{"$f":"Input!AE64","v":0},{"$f":"Input!AF64","v":0},{"$f":"Input!AG64","v":0},{"$f":"Input!AH64","v":0},{"$f":"Input!AI64","v":0},{"$f":"Input!AJ64","v":0},{"$f":"Input!AK64","v":0},{"$f":"Input!AL64","v":0},{"$f":"Input!AM64","v":0},{"$f":"Input!AN64","v":0},{"$f":"Input!AO64","v":0},{"$f":"Input!AP64","v":0},{"$f":"Input!AQ64","v":0},{"$f":"Input!AR64","v":0},{"$f":"Input!AS64","v":0},{"$f":"Input!AT64","v":0},{"$f":"Input!AU64","v":0},{"$f":"Input!AV64","v":0},{"$f":"Input!AW64","v":0},{"$f":"Input!AX64","v":0},{"$f":"Input!AY64","v":0},{"$f":"Input!AZ64","v":0},{"$f":"Input!BA64","v":0},{"$f":"Input!BB64","v":0},{"$f":"Input!BC64","v":0},{"$f":"Input!BD64","v":0},{"$f":"Input!BE64","v":0},{"$f":"Input!BF64","v":0},{"$f":"Input!BG64","v":0},{"$f":"Input!BH64","v":0},{"$f":"Input!BI64","v":0},{"$f":"Input!BJ64","v":0},{"$f":"Input!BK64","v":0},{"$f":"Input!BL64","v":0},{"$f":"Input!BM64","v":0},{"$f":"Input!BN64","v":0},{"$f":"Input!BO64","v":0},{"$f":"Input!BP64","v":0}]
[null,null,54,{"$f":"Input!F65","v":"T&S Planned Reliability"},{"$f":"Input!G65","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E210,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,978.00434734999305,1067.669498790407,null,null,{"$f":"Input!R65","v":64.097473199999996},{"$f":"Input!S65","v":69.846265250000002},{"$f":"Input!T65","v":132.97179001000001},{"$f":"Input!U65","v":148.868024374237},{"$f":"Input!V65","v":187.95651409753901},{"$f":"Input!W65","v":227.51587693094601},{"$f":"Input!X65","v":236.413554927685},{"$f":"Input!Y65","v":0},{"$f":"Input!Z65","v":0},{"$f":"Input!AA65","v":0},{"$f":"Input!AB65","v":0},{"$f":"Input!AC65","v":0},{"$f":"Input!AD65","v":0},{"$f":"Input!AE65","v":0},{"$f":"Input!AF65","v":0},{"$f":"Input!AG65","v":0},{"$f":"Input!AH65","v":0},{"$f":"Input!AI65","v":0},{"$f":"Input!AJ65","v":0},{"$f":"Input!AK65","v":0},{"$f":"Input!AL65","v":0},{"$f":"Input!AM65","v":0},{"$f":"Input!AN65","v":0},{"$f":"Input!AO65","v":0},{"$f":"Input!AP65","v":0},{"$f":"Input!AQ65","v":0},{"$f":"Input!AR65","v":0},{"$f":"Input!AS65","v":0},{"$f":"Input!AT65","v":0},{"$f":"Input!AU65","v":0},{"$f":"Input!AV65","v":0},{"$f":"Input!AW65","v":0},{"$f":"Input!AX65","v":0},{"$f":"Input!AY65","v":0},{"$f":"Input!AZ65","v":0},{"$f":"Input!BA65","v":0},{"$f":"Input!BB65","v":0},{"$f":"Input!BC65","v":0},{"$f":"Input!BD65","v":0},{"$f":"Input!BE65","v":0},{"$f":"Input!BF65","v":0},{"$f":"Input!BG65","v":0},{"$f":"Input!BH65","v":0},{"$f":"Input!BI65","v":0},{"$f":"Input!BJ65","v":0},{"$f":"Input!BK65","v":0},{"$f":"Input!BL65","v":0},{"$f":"Input!BM65","v":0},{"$f":"Input!BN65","v":0},{"$f":"Input!BO65","v":0},{"$f":"Input!BP65","v":0}]
[null,null,55,{"$f":"Input!F66","v":"Distribution Automation"},{"$f":"Input!G66","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E211,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,1343.7175977513746,1378.6523324131872,null,null,{"$f":"Input!R66","v":214.76157065000001},{"$f":"Input!S66","v":174.65297142},{"$f":"Input!T66","v":181.32815407999999},{"$f":"Input!U66","v":214.35518183351999},{"$f":"Input!V66","v":205.366665827345},{"$f":"Input!W66","v":194.075626466747},{"$f":"Input!X66","v":194.11216213557501},{"$f":"Input!Y66","v":0},{"$f":"Input!Z66","v":0},{"$f":"Input!AA66","v":0},{"$f":"Input!AB66","v":0},{"$f":"Input!AC66","v":0},{"$f":"Input!AD66","v":0},{"$f":"Input!AE66","v":0},{"$f":"Input!AF66","v":0},{"$f":"Input!AG66","v":0},{"$f":"Input!AH66","v":0},{"$f":"Input!AI66","v":0},{"$f":"Input!AJ66","v":0},{"$f":"Input!AK66","v":0},{"$f":"Input!AL66","v":0},{"$f":"Input!AM66","v":0},{"$f":"Input!AN66","v":0},{"$f":"Input!AO66","v":0},{"$f":"Input!AP66","v":0},{"$f":"Input!AQ66","v":0},{"$f":"Input!AR66","v":0},{"$f":"Input!AS66","v":0},{"$f":"Input!AT66","v":0},{"$f":"Input!AU66","v":0},{"$f":"Input!AV66","v":0},{"$f":"Input!AW66","v":0},{"$f":"Input!AX66","v":0},{"$f":"Input!AY66","v":0},{"$f":"Input!AZ66","v":0},{"$f":"Input!BA66","v":0},{"$f":"Input!BB66","v":0},{"$f":"Input!BC66","v":0},{"$f":"Input!BD66","v":0},{"$f":"Input!BE66","v":0},{"$f":"Input!BF66","v":0},{"$f":"Input!BG66","v":0},{"$f":"Input!BH66","v":0},{"$f":"Input!BI66","v":0},{"$f":"Input!BJ66","v":0},{"$f":"Input!BK66","v":0},{"$f":"Input!BL66","v":0},{"$f":"Input!BM66","v":0},{"$f":"Input!BN66","v":0},{"$f":"Input!BO66","v":0},{"$f":"Input!BP66","v":0}]
[null,null,56,{"$f":"Input!F67","v":"Cable Rehab"},{"$f":"Input!G67","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E212,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,336.49271795192362,357.25035741130927,null,null,{"$f":"Input!R67","v":40.262264930000001},{"$f":"Input!S67","v":36.742076240000003},{"$f":"Input!T67","v":42.92934305},{"$f":"Input!U67","v":36.787342910154898},{"$f":"Input!V67","v":63.8048892859902},{"$f":"Input!W67","v":67.587293264898193},{"$f":"Input!X67","v":69.137147730265994},{"$f":"Input!Y67","v":0},{"$f":"Input!Z67","v":0},{"$f":"Input!AA67","v":0},{"$f":"Input!AB67","v":0},{"$f":"Input!AC67","v":0},{"$f":"Input!AD67","v":0},{"$f":"Input!AE67","v":0},{"$f":"Input!AF67","v":0},{"$f":"Input!AG67","v":0},{"$f":"Input!AH67","v":0},{"$f":"Input!AI67","v":0},{"$f":"Input!AJ67","v":0},{"$f":"Input!AK67","v":0},{"$f":"Input!AL67","v":0},{"$f":"Input!AM67","v":0},{"$f":"Input!AN67","v":0},{"$f":"Input!AO67","v":0},{"$f":"Input!AP67","v":0},{"$f":"Input!AQ67","v":0},{"$f":"Input!AR67","v":0},{"$f":"Input!AS67","v":0},{"$f":"Input!AT67","v":0},{"$f":"Input!AU67","v":0},{"$f":"Input!AV67","v":0},{"$f":"Input!AW67","v":0},{"$f":"Input!AX67","v":0},{"$f":"Input!AY67","v":0},{"$f":"Input!AZ67","v":0},{"$f":"Input!BA67","v":0},{"$f":"Input!BB67","v":0},{"$f":"Input!BC67","v":0},{"$f":"Input!BD67","v":0},{"$f":"Input!BE67","v":0},{"$f":"Input!BF67","v":0},{"$f":"Input!BG67","v":0},{"$f":"Input!BH67","v":0},{"$f":"Input!BI67","v":0},{"$f":"Input!BJ67","v":0},{"$f":"Input!BK67","v":0},{"$f":"Input!BL67","v":0},{"$f":"Input!BM67","v":0},{"$f":"Input!BN67","v":0},{"$f":"Input!BO67","v":0},{"$f":"Input!BP67","v":0}]
[null,null,57,{"$f":"Input!F68","v":"Overhead to Underground"},{"$f":"Input!G68","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E213,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,43.870798762879076,46.397663809454805,null,null,{"$f":"Input!R68","v":3.9970595800000002},{"$f":"Input!S68","v":2.0038083900000001},{"$f":"Input!T68","v":11.843925949999999},{"$f":"Input!U68","v":5.4357901628574004},{"$f":"Input!V68","v":7.7132777758428999},{"$f":"Input!W68","v":7.7046714595193997},{"$f":"Input!X68","v":7.6991304912351},{"$f":"Input!Y68","v":0},{"$f":"Input!Z68","v":0},{"$f":"Input!AA68","v":0},{"$f":"Input!AB68","v":0},{"$f":"Input!AC68","v":0},{"$f":"Input!AD68","v":0},{"$f":"Input!AE68","v":0},{"$f":"Input!AF68","v":0},{"$f":"Input!AG68","v":0},{"$f":"Input!AH68","v":0},{"$f":"Input!AI68","v":0},{"$f":"Input!AJ68","v":0},{"$f":"Input!AK68","v":0},{"$f":"Input!AL68","v":0},{"$f":"Input!AM68","v":0},{"$f":"Input!AN68","v":0},{"$f":"Input!AO68","v":0},{"$f":"Input!AP68","v":0},{"$f":"Input!AQ68","v":0},{"$f":"Input!AR68","v":0},{"$f":"Input!AS68","v":0},{"$f":"Input!AT68","v":0},{"$f":"Input!AU68","v":0},{"$f":"Input!AV68","v":0},{"$f":"Input!AW68","v":0},{"$f":"Input!AX68","v":0},{"$f":"Input!AY68","v":0},{"$f":"Input!AZ68","v":0},{"$f":"Input!BA68","v":0},{"$f":"Input!BB68","v":0},{"$f":"Input!BC68","v":0},{"$f":"Input!BD68","v":0},{"$f":"Input!BE68","v":0},{"$f":"Input!BF68","v":0},{"$f":"Input!BG68","v":0},{"$f":"Input!BH68","v":0},{"$f":"Input!BI68","v":0},{"$f":"Input!BJ68","v":0},{"$f":"Input!BK68","v":0},{"$f":"Input!BL68","v":0},{"$f":"Input!BM68","v":0},{"$f":"Input!BN68","v":0},{"$f":"Input!BO68","v":0},{"$f":"Input!BP68","v":0}]
[null,null,58,{"$f":"Input!F69","v":"MP Reliability"},{"$f":"Input!G69","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E214,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,163.09936973170431,196.76457709758125,null,null,{"$f":"Input!R69","v":13.667500820000001},{"$f":"Input!S69","v":1.0141818300000001},{"$f":"Input!T69","v":0},{"$f":"Input!U69","v":0},{"$f":"Input!V69","v":24.682902317268251},{"$f":"Input!W69","v":22.699996088804966},{"$f":"Input!X69","v":134.69999604150803},{"$f":"Input!Y69","v":0},{"$f":"Input!Z69","v":0},{"$f":"Input!AA69","v":0},{"$f":"Input!AB69","v":0},{"$f":"Input!AC69","v":0},{"$f":"Input!AD69","v":0},{"$f":"Input!AE69","v":0},{"$f":"Input!AF69","v":0},{"$f":"Input!AG69","v":0},{"$f":"Input!AH69","v":0},{"$f":"Input!AI69","v":0},{"$f":"Input!AJ69","v":0},{"$f":"Input!AK69","v":0},{"$f":"Input!AL69","v":0},{"$f":"Input!AM69","v":0},{"$f":"Input!AN69","v":0},{"$f":"Input!AO69","v":0},{"$f":"Input!AP69","v":0},{"$f":"Input!AQ69","v":0},{"$f":"Input!AR69","v":0},{"$f":"Input!AS69","v":0},{"$f":"Input!AT69","v":0},{"$f":"Input!AU69","v":0},{"$f":"Input!AV69","v":0},{"$f":"Input!AW69","v":0},{"$f":"Input!AX69","v":0},{"$f":"Input!AY69","v":0},{"$f":"Input!AZ69","v":0},{"$f":"Input!BA69","v":0},{"$f":"Input!BB69","v":0},{"$f":"Input!BC69","v":0},{"$f":"Input!BD69","v":0},{"$f":"Input!BE69","v":0},{"$f":"Input!BF69","v":0},{"$f":"Input!BG69","v":0},{"$f":"Input!BH69","v":0},{"$f":"Input!BI69","v":0},{"$f":"Input!BJ69","v":0},{"$f":"Input!BK69","v":0},{"$f":"Input!BL69","v":0},{"$f":"Input!BM69","v":0},{"$f":"Input!BN69","v":0},{"$f":"Input!BO69","v":0},{"$f":"Input!BP69","v":0}]
[null,null,59,{"$f":"Input!F70","v":"Other Reliability"},{"$f":"Input!G70","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E215,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,823.39106158985544,857.45163055003889,null,null,{"$f":"Input!R70","v":87.905651809999995},{"$f":"Input!S70","v":98.059020169999997},{"$f":"Input!T70","v":114.37084736000001},{"$f":"Input!U70","v":163.61261961261903},{"$f":"Input!V70","v":166.0944320230661},{"$f":"Input!W70","v":117.24903326866799},{"$f":"Input!X70","v":110.1600263056857},{"$f":"Input!Y70","v":0},{"$f":"Input!Z70","v":0},{"$f":"Input!AA70","v":0},{"$f":"Input!AB70","v":0},{"$f":"Input!AC70","v":0},{"$f":"Input!AD70","v":0},{"$f":"Input!AE70","v":0},{"$f":"Input!AF70","v":0},{"$f":"Input!AG70","v":0},{"$f":"Input!AH70","v":0},{"$f":"Input!AI70","v":0},{"$f":"Input!AJ70","v":0},{"$f":"Input!AK70","v":0},{"$f":"Input!AL70","v":0},{"$f":"Input!AM70","v":0},{"$f":"Input!AN70","v":0},{"$f":"Input!AO70","v":0},{"$f":"Input!AP70","v":0},{"$f":"Input!AQ70","v":0},{"$f":"Input!AR70","v":0},{"$f":"Input!AS70","v":0},{"$f":"Input!AT70","v":0},{"$f":"Input!AU70","v":0},{"$f":"Input!AV70","v":0},{"$f":"Input!AW70","v":0},{"$f":"Input!AX70","v":0},{"$f":"Input!AY70","v":0},{"$f":"Input!AZ70","v":0},{"$f":"Input!BA70","v":0},{"$f":"Input!BB70","v":0},{"$f":"Input!BC70","v":0},{"$f":"Input!BD70","v":0},{"$f":"Input!BE70","v":0},{"$f":"Input!BF70","v":0},{"$f":"Input!BG70","v":0},{"$f":"Input!BH70","v":0},{"$f":"Input!BI70","v":0},{"$f":"Input!BJ70","v":0},{"$f":"Input!BK70","v":0},{"$f":"Input!BL70","v":0},{"$f":"Input!BM70","v":0},{"$f":"Input!BN70","v":0},{"$f":"Input!BO70","v":0},{"$f":"Input!BP70","v":0}]
[null,null,60,{"$f":"Input!F71","v":"Feeder Hardening"},{"$f":"Input!G71","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E216,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,2715.9673362061521,2593.1076405638614,null,null,{"$f":"Input!R71","v":567.3444379},{"$f":"Input!S71","v":497.04877293999999},{"$f":"Input!T71","v":583.35135606999995},{"$f":"Input!U71","v":666.73325324848724},{"$f":"Input!V71","v":96.282001084277795},{"$f":"Input!W71","v":97.849148610920295},{"$f":"Input!X71","v":84.498670710176796},{"$f":"Input!Y71","v":0},{"$f":"Input!Z71","v":0},{"$f":"Input!AA71","v":0},{"$f":"Input!AB71","v":0},{"$f":"Input!AC71","v":0},{"$f":"Input!AD71","v":0},{"$f":"Input!AE71","v":0},{"$f":"Input!AF71","v":0},{"$f":"Input!AG71","v":0},{"$f":"Input!AH71","v":0},{"$f":"Input!AI71","v":0},{"$f":"Input!AJ71","v":0},{"$f":"Input!AK71","v":0},{"$f":"Input!AL71","v":0},{"$f":"Input!AM71","v":0},{"$f":"Input!AN71","v":0},{"$f":"Input!AO71","v":0},{"$f":"Input!AP71","v":0},{"$f":"Input!AQ71","v":0},{"$f":"Input!AR71","v":0},{"$f":"Input!AS71","v":0},{"$f":"Input!AT71","v":0},{"$f":"Input!AU71","v":0},{"$f":"Input!AV71","v":0},{"$f":"Input!AW71","v":0},{"$f":"Input!AX71","v":0},{"$f":"Input!AY71","v":0},{"$f":"Input!AZ71","v":0},{"$f":"Input!BA71","v":0},{"$f":"Input!BB71","v":0},{"$f":"Input!BC71","v":0},{"$f":"Input!BD71","v":0},{"$f":"Input!BE71","v":0},{"$f":"Input!BF71","v":0},{"$f":"Input!BG71","v":0},{"$f":"Input!BH71","v":0},{"$f":"Input!BI71","v":0},{"$f":"Input!BJ71","v":0},{"$f":"Input!BK71","v":0},{"$f":"Input!BL71","v":0},{"$f":"Input!BM71","v":0},{"$f":"Input!BN71","v":0},{"$f":"Input!BO71","v":0},{"$f":"Input!BP71","v":0}]
[null,null,61,{"$f":"Input!F72","v":"Pole Program"},{"$f":"Input!G72","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E217,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,265.69202819914153,261.23443458352574,null,null,{"$f":"Input!R72","v":48.01990327},{"$f":"Input!S72","v":45.570575699999999},{"$f":"Input!T72","v":55.550257350000003},{"$f":"Input!U72","v":46.993202760057201},{"$f":"Input!V72","v":21.548520980139401},{"$f":"Input!W72","v":21.5486579971484},{"$f":"Input!X72","v":22.003316526180701},{"$f":"Input!Y72","v":0},{"$f":"Input!Z72","v":0},{"$f":"Input!AA72","v":0},{"$f":"Input!AB72","v":0},{"$f":"Input!AC72","v":0},{"$f":"Input!AD72","v":0},{"$f":"Input!AE72","v":0},{"$f":"Input!AF72","v":0},{"$f":"Input!AG72","v":0},{"$f":"Input!AH72","v":0},{"$f":"Input!AI72","v":0},{"$f":"Input!AJ72","v":0},{"$f":"Input!AK72","v":0},{"$f":"Input!AL72","v":0},{"$f":"Input!AM72","v":0},{"$f":"Input!AN72","v":0},{"$f":"Input!AO72","v":0},{"$f":"Input!AP72","v":0},{"$f":"Input!AQ72","v":0},{"$f":"Input!AR72","v":0},{"$f":"Input!AS72","v":0},{"$f":"Input!AT72","v":0},{"$f":"Input!AU72","v":0},{"$f":"Input!AV72","v":0},{"$f":"Input!AW72","v":0},{"$f":"Input!AX72","v":0},{"$f":"Input!AY72","v":0},{"$f":"Input!AZ72","v":0},{"$f":"Input!BA72","v":0},{"$f":"Input!BB72","v":0},{"$f":"Input!BC72","v":0},{"$f":"Input!BD72","v":0},{"$f":"Input!BE72","v":0},{"$f":"Input!BF72","v":0},{"$f":"Input!BG72","v":0},{"$f":"Input!BH72","v":0},{"$f":"Input!BI72","v":0},{"$f":"Input!BJ72","v":0},{"$f":"Input!BK72","v":0},{"$f":"Input!BL72","v":0},{"$f":"Input!BM72","v":0},{"$f":"Input!BN72","v":0},{"$f":"Input!BO72","v":0},{"$f":"Input!BP72","v":0}]
[null,null,62,{"$f":"Input!F73","v":"Lateral Hardening"},{"$f":"Input!G73","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E218,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,228.55748057438649,234.45694485463852,null,null,{"$f":"Input!R73","v":2.1058307599999999},{"$f":"Input!S73","v":12.717920469999999},{"$f":"Input!T73","v":62.019328950000002},{"$f":"Input!U73","v":127.003946554322},{"$f":"Input!V73","v":5.7586741403661001},{"$f":"Input!W73","v":10.4336221663508},{"$f":"Input!X73","v":14.417621813599601},{"$f":"Input!Y73","v":0},{"$f":"Input!Z73","v":0},{"$f":"Input!AA73","v":0},{"$f":"Input!AB73","v":0},{"$f":"Input!AC73","v":0},{"$f":"Input!AD73","v":0},{"$f":"Input!AE73","v":0},{"$f":"Input!AF73","v":0},{"$f":"Input!AG73","v":0},{"$f":"Input!AH73","v":0},{"$f":"Input!AI73","v":0},{"$f":"Input!AJ73","v":0},{"$f":"Input!AK73","v":0},{"$f":"Input!AL73","v":0},{"$f":"Input!AM73","v":0},{"$f":"Input!AN73","v":0},{"$f":"Input!AO73","v":0},{"$f":"Input!AP73","v":0},{"$f":"Input!AQ73","v":0},{"$f":"Input!AR73","v":0},{"$f":"Input!AS73","v":0},{"$f":"Input!AT73","v":0},{"$f":"Input!AU73","v":0},{"$f":"Input!AV73","v":0},{"$f":"Input!AW73","v":0},{"$f":"Input!AX73","v":0},{"$f":"Input!AY73","v":0},{"$f":"Input!AZ73","v":0},{"$f":"Input!BA73","v":0},{"$f":"Input!BB73","v":0},{"$f":"Input!BC73","v":0},{"$f":"Input!BD73","v":0},{"$f":"Input!BE73","v":0},{"$f":"Input!BF73","v":0},{"$f":"Input!BG73","v":0},{"$f":"Input!BH73","v":0},{"$f":"Input!BI73","v":0},{"$f":"Input!BJ73","v":0},{"$f":"Input!BK73","v":0},{"$f":"Input!BL73","v":0},{"$f":"Input!BM73","v":0},{"$f":"Input!BN73","v":0},{"$f":"Input!BO73","v":0},{"$f":"Input!BP73","v":0}]
[null,null,63,{"$f":"Input!F74","v":"T&S Storm Secure"},{"$f":"Input!G74","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E219,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,281.72225753882486,269.53225766746476,null,null,{"$f":"Input!R74","v":53.793673939999998},{"$f":"Input!S74","v":27.17962477},{"$f":"Input!T74","v":90.396494820000001},{"$f":"Input!U74","v":84.5937506173711},{"$f":"Input!V74","v":6.6171295328864002},{"$f":"Input!W74","v":4.5170946806446004},{"$f":"Input!X74","v":2.4344893065626998},{"$f":"Input!Y74","v":0},{"$f":"Input!Z74","v":0},{"$f":"Input!AA74","v":0},{"$f":"Input!AB74","v":0},{"$f":"Input!AC74","v":0},{"$f":"Input!AD74","v":0},{"$f":"Input!AE74","v":0},{"$f":"Input!AF74","v":0},{"$f":"Input!AG74","v":0},{"$f":"Input!AH74","v":0},{"$f":"Input!AI74","v":0},{"$f":"Input!AJ74","v":0},{"$f":"Input!AK74","v":0},{"$f":"Input!AL74","v":0},{"$f":"Input!AM74","v":0},{"$f":"Input!AN74","v":0},{"$f":"Input!AO74","v":0},{"$f":"Input!AP74","v":0},{"$f":"Input!AQ74","v":0},{"$f":"Input!AR74","v":0},{"$f":"Input!AS74","v":0},{"$f":"Input!AT74","v":0},{"$f":"Input!AU74","v":0},{"$f":"Input!AV74","v":0},{"$f":"Input!AW74","v":0},{"$f":"Input!AX74","v":0},{"$f":"Input!AY74","v":0},{"$f":"Input!AZ74","v":0},{"$f":"Input!BA74","v":0},{"$f":"Input!BB74","v":0},{"$f":"Input!BC74","v":0},{"$f":"Input!BD74","v":0},{"$f":"Input!BE74","v":0},{"$f":"Input!BF74","v":0},{"$f":"Input!BG74","v":0},{"$f":"Input!BH74","v":0},{"$f":"Input!BI74","v":0},{"$f":"Input!BJ74","v":0},{"$f":"Input!BK74","v":0},{"$f":"Input!BL74","v":0},{"$f":"Input!BM74","v":0},{"$f":"Input!BN74","v":0},{"$f":"Input!BO74","v":0},{"$f":"Input!BP74","v":0}]
[null,null,64,{"$f":"Input!F75","v":"Storm Mitigation"},{"$f":"Input!G75","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E220,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,3.8202358701805772,4.1381461472363998,null,null,{"$f":"Input!R75","v":-1.6429849999999999E-2},{"$f":"Input!S75","v":0},{"$f":"Input!T75","v":0},{"$f":"Input!U75","v":2.0545794700001001},{"$f":"Input!V75","v":1.7000000000346001},{"$f":"Input!W75","v":0.39999652720169998},{"$f":"Input!X75","v":0},{"$f":"Input!Y75","v":0},{"$f":"Input!Z75","v":0},{"$f":"Input!AA75","v":0},{"$f":"Input!AB75","v":0},{"$f":"Input!AC75","v":0},{"$f":"Input!AD75","v":0},{"$f":"Input!AE75","v":0},{"$f":"Input!AF75","v":0},{"$f":"Input!AG75","v":0},{"$f":"Input!AH75","v":0},{"$f":"Input!AI75","v":0},{"$f":"Input!AJ75","v":0},{"$f":"Input!AK75","v":0},{"$f":"Input!AL75","v":0},{"$f":"Input!AM75","v":0},{"$f":"Input!AN75","v":0},{"$f":"Input!AO75","v":0},{"$f":"Input!AP75","v":0},{"$f":"Input!AQ75","v":0},{"$f":"Input!AR75","v":0},{"$f":"Input!AS75","v":0},{"$f":"Input!AT75","v":0},{"$f":"Input!AU75","v":0},{"$f":"Input!AV75","v":0},{"$f":"Input!AW75","v":0},{"$f":"Input!AX75","v":0},{"$f":"Input!AY75","v":0},{"$f":"Input!AZ75","v":0},{"$f":"Input!BA75","v":0},{"$f":"Input!BB75","v":0},{"$f":"Input!BC75","v":0},{"$f":"Input!BD75","v":0},{"$f":"Input!BE75","v":0},{"$f":"Input!BF75","v":0},{"$f":"Input!BG75","v":0},{"$f":"Input!BH75","v":0},{"$f":"Input!BI75","v":0},{"$f":"Input!BJ75","v":0},{"$f":"Input!BK75","v":0},{"$f":"Input!BL75","v":0},{"$f":"Input!BM75","v":0},{"$f":"Input!BN75","v":0},{"$f":"Input!BO75","v":0},{"$f":"Input!BP75","v":0}]
[null,null,65,{"$f":"Input!F76","v":"T&S Inspections"},{"$f":"Input!G76","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E221,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,212.43581089167486,207.56140152436592,null,null,{"$f":"Input!R76","v":37.934722520000001},{"$f":"Input!S76","v":36.334317519999999},{"$f":"Input!T76","v":56.85566747},{"$f":"Input!U76","v":33.948243053522297},{"$f":"Input!V76","v":9.023932849346},{"$f":"Input!W76","v":11.643388121046399},{"$f":"Input!X76","v":21.821129990451201},{"$f":"Input!Y76","v":0},{"$f":"Input!Z76","v":0},{"$f":"Input!AA76","v":0},{"$f":"Input!AB76","v":0},{"$f":"Input!AC76","v":0},{"$f":"Input!AD76","v":0},{"$f":"Input!AE76","v":0},{"$f":"Input!AF76","v":0},{"$f":"Input!AG76","v":0},{"$f":"Input!AH76","v":0},{"$f":"Input!AI76","v":0},{"$f":"Input!AJ76","v":0},{"$f":"Input!AK76","v":0},{"$f":"Input!AL76","v":0},{"$f":"Input!AM76","v":0},{"$f":"Input!AN76","v":0},{"$f":"Input!AO76","v":0},{"$f":"Input!AP76","v":0},{"$f":"Input!AQ76","v":0},{"$f":"Input!AR76","v":0},{"$f":"Input!AS76","v":0},{"$f":"Input!AT76","v":0},{"$f":"Input!AU76","v":0},{"$f":"Input!AV76","v":0},{"$f":"Input!AW76","v":0},{"$f":"Input!AX76","v":0},{"$f":"Input!AY76","v":0},{"$f":"Input!AZ76","v":0},{"$f":"Input!BA76","v":0},{"$f":"Input!BB76","v":0},{"$f":"Input!BC76","v":0},{"$f":"Input!BD76","v":0},{"$f":"Input!BE76","v":0},{"$f":"Input!BF76","v":0},{"$f":"Input!BG76","v":0},{"$f":"Input!BH76","v":0},{"$f":"Input!BI76","v":0},{"$f":"Input!BJ76","v":0},{"$f":"Input!BK76","v":0},{"$f":"Input!BL76","v":0},{"$f":"Input!BM76","v":0},{"$f":"Input!BN76","v":0},{"$f":"Input!BO76","v":0},{"$f":"Input!BP76","v":0}]
[null,null,{"$f":"C221+1","v":66},{"$f":"Input!F77","v":"Other"},{"$f":"Input!G77","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E222,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,0,0,null,null,{"$f":"Input!R77","v":0},{"$f":"Input!S77","v":0},{"$f":"Input!T77","v":0},{"$f":"Input!U77","v":0},{"$f":"Input!V77","v":0},{"$f":"Input!W77","v":0},{"$f":"Input!X77","v":0},{"$f":"Input!Y77","v":0},{"$f":"Input!Z77","v":0},{"$f":"Input!AA77","v":0},{"$f":"Input!AB77","v":0},{"$f":"Input!AC77","v":0},{"$f":"Input!AD77","v":0},{"$f":"Input!AE77","v":0},{"$f":"Input!AF77","v":0},{"$f":"Input!AG77","v":0},{"$f":"Input!AH77","v":0},{"$f":"Input!AI77","v":0},{"$f":"Input!AJ77","v":0},{"$f":"Input!AK77","v":0},{"$f":"Input!AL77","v":0},{"$f":"Input!AM77","v":0},{"$f":"Input!AN77","v":0},{"$f":"Input!AO77","v":0},{"$f":"Input!AP77","v":0},{"$f":"Input!AQ77","v":0},{"$f":"Input!AR77","v":0},{"$f":"Input!AS77","v":0},{"$f":"Input!AT77","v":0},{"$f":"Input!AU77","v":0},{"$f":"Input!AV77","v":0},{"$f":"Input!AW77","v":0},{"$f":"Input!AX77","v":0},{"$f":"Input!AY77","v":0},{"$f":"Input!AZ77","v":0},{"$f":"Input!BA77","v":0},{"$f":"Input!BB77","v":0},{"$f":"Input!BC77","v":0},{"$f":"Input!BD77","v":0},{"$f":"Input!BE77","v":0},{"$f":"Input!BF77","v":0},{"$f":"Input!BG77","v":0},{"$f":"Input!BH77","v":0},{"$f":"Input!BI77","v":0},{"$f":"Input!BJ77","v":0},{"$f":"Input!BK77","v":0},{"$f":"Input!BL77","v":0},{"$f":"Input!BM77","v":0},{"$f":"Input!BN77","v":0},{"$f":"Input!BO77","v":0},{"$f":"Input!BP77","v":0}]
[null,null,67,{"$f":"Input!F78","v":"Relocations"},{"$f":"Input!G78","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E223,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,224.66485409103305,233.19365398356467,null,null,{"$f":"Input!R78","v":26.938004459999998},{"$f":"Input!S78","v":33.206152189999997},{"$f":"Input!T78","v":35.017548329999997},{"$f":"Input!U78","v":28.7845593603416},{"$f":"Input!V78","v":36.046088446129602},{"$f":"Input!W78","v":36.675686652698701},{"$f":"Input!X78","v":36.525614544394799},{"$f":"Input!Y78","v":0},{"$f":"Input!Z78","v":0},{"$f":"Input!AA78","v":0},{"$f":"Input!AB78","v":0},{"$f":"Input!AC78","v":0},{"$f":"Input!AD78","v":0},{"$f":"Input!AE78","v":0},{"$f":"Input!AF78","v":0},{"$f":"Input!AG78","v":0},{"$f":"Input!AH78","v":0},{"$f":"Input!AI78","v":0},{"$f":"Input!AJ78","v":0},{"$f":"Input!AK78","v":0},{"$f":"Input!AL78","v":0},{"$f":"Input!AM78","v":0},{"$f":"Input!AN78","v":0},{"$f":"Input!AO78","v":0},{"$f":"Input!AP78","v":0},{"$f":"Input!AQ78","v":0},{"$f":"Input!AR78","v":0},{"$f":"Input!AS78","v":0},{"$f":"Input!AT78","v":0},{"$f":"Input!AU78","v":0},{"$f":"Input!AV78","v":0},{"$f":"Input!AW78","v":0},{"$f":"Input!AX78","v":0},{"$f":"Input!AY78","v":0},{"$f":"Input!AZ78","v":0},{"$f":"Input!BA78","v":0},{"$f":"Input!BB78","v":0},{"$f":"Input!BC78","v":0},{"$f":"Input!BD78","v":0},{"$f":"Input!BE78","v":0},{"$f":"Input!BF78","v":0},{"$f":"Input!BG78","v":0},{"$f":"Input!BH78","v":0},{"$f":"Input!BI78","v":0},{"$f":"Input!BJ78","v":0},{"$f":"Input!BK78","v":0},{"$f":"Input!BL78","v":0},{"$f":"Input!BM78","v":0},{"$f":"Input!BN78","v":0},{"$f":"Input!BO78","v":0},{"$f":"Input!BP78","v":0}]
[null,null,68,{"$f":"Input!F79","v":"Regulatory Comliance"},{"$f":"Input!G79","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E224,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,106.86292017174662,110.2967087769118,null,null,{"$f":"Input!R79","v":13.025603739999999},{"$f":"Input!S79","v":15.504895100000001},{"$f":"Input!T79","v":17.059600660000001},{"$f":"Input!U79","v":17.1744711617918},{"$f":"Input!V79","v":15.6355743092361},{"$f":"Input!W79","v":15.9482879906409},{"$f":"Input!X79","v":15.948275815243001},{"$f":"Input!Y79","v":0},{"$f":"Input!Z79","v":0},{"$f":"Input!AA79","v":0},{"$f":"Input!AB79","v":0},{"$f":"Input!AC79","v":0},{"$f":"Input!AD79","v":0},{"$f":"Input!AE79","v":0},{"$f":"Input!AF79","v":0},{"$f":"Input!AG79","v":0},{"$f":"Input!AH79","v":0},{"$f":"Input!AI79","v":0},{"$f":"Input!AJ79","v":0},{"$f":"Input!AK79","v":0},{"$f":"Input!AL79","v":0},{"$f":"Input!AM79","v":0},{"$f":"Input!AN79","v":0},{"$f":"Input!AO79","v":0},{"$f":"Input!AP79","v":0},{"$f":"Input!AQ79","v":0},{"$f":"Input!AR79","v":0},{"$f":"Input!AS79","v":0},{"$f":"Input!AT79","v":0},{"$f":"Input!AU79","v":0},{"$f":"Input!AV79","v":0},{"$f":"Input!AW79","v":0},{"$f":"Input!AX79","v":0},{"$f":"Input!AY79","v":0},{"$f":"Input!AZ79","v":0},{"$f":"Input!BA79","v":0},{"$f":"Input!BB79","v":0},{"$f":"Input!BC79","v":0},{"$f":"Input!BD79","v":0},{"$f":"Input!BE79","v":0},{"$f":"Input!BF79","v":0},{"$f":"Input!BG79","v":0},{"$f":"Input!BH79","v":0},{"$f":"Input!BI79","v":0},{"$f":"Input!BJ79","v":0},{"$f":"Input!BK79","v":0},{"$f":"Input!BL79","v":0},{"$f":"Input!BM79","v":0},{"$f":"Input!BN79","v":0},{"$f":"Input!BO79","v":0},{"$f":"Input!BP79","v":0}]
[null,null,69,{"$f":"Input!F80","v":"Compliance"},{"$f":"Input!G80","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E225,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,139.63605674575263,141.48539317608862,null,null,{"$f":"Input!R80","v":38.841304209999997},{"$f":"Input!S80","v":11.9828891},{"$f":"Input!T80","v":12.41405322},{"$f":"Input!U80","v":10.621241221206001},{"$f":"Input!V80","v":21.8050270539282},{"$f":"Input!W80","v":25.345886990063601},{"$f":"Input!X80","v":20.474991380890799},{"$f":"Input!Y80","v":0},{"$f":"Input!Z80","v":0},{"$f":"Input!AA80","v":0},{"$f":"Input!AB80","v":0},{"$f":"Input!AC80","v":0},{"$f":"Input!AD80","v":0},{"$f":"Input!AE80","v":0},{"$f":"Input!AF80","v":0},{"$f":"Input!AG80","v":0},{"$f":"Input!AH80","v":0},{"$f":"Input!AI80","v":0},{"$f":"Input!AJ80","v":0},{"$f":"Input!AK80","v":0},{"$f":"Input!AL80","v":0},{"$f":"Input!AM80","v":0},{"$f":"Input!AN80","v":0},{"$f":"Input!AO80","v":0},{"$f":"Input!AP80","v":0},{"$f":"Input!AQ80","v":0},{"$f":"Input!AR80","v":0},{"$f":"Input!AS80","v":0},{"$f":"Input!AT80","v":0},{"$f":"Input!AU80","v":0},{"$f":"Input!AV80","v":0},{"$f":"Input!AW80","v":0},{"$f":"Input!AX80","v":0},{"$f":"Input!AY80","v":0},{"$f":"Input!AZ80","v":0},{"$f":"Input!BA80","v":0},{"$f":"Input!BB80","v":0},{"$f":"Input!BC80","v":0},{"$f":"Input!BD80","v":0},{"$f":"Input!BE80","v":0},{"$f":"Input!BF80","v":0},{"$f":"Input!BG80","v":0},{"$f":"Input!BH80","v":0},{"$f":"Input!BI80","v":0},{"$f":"Input!BJ80","v":0},{"$f":"Input!BK80","v":0},{"$f":"Input!BL80","v":0},{"$f":"Input!BM80","v":0},{"$f":"Input!BN80","v":0},{"$f":"Input!BO80","v":0},{"$f":"Input!BP80","v":0}]
[null,null,70,{"$f":"Input!F81","v":"Fleet"},{"$f":"Input!G81","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E226,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,346.80869551856802,352.39860856690791,null,null,{"$f":"Input!R81","v":53.732787610000003},{"$f":"Input!S81","v":48.74734978},{"$f":"Input!T81","v":64.036640009999999},{"$f":"Input!U81","v":55.360903427099998},{"$f":"Input!V81","v":40.244354264201903},{"$f":"Input!W81","v":35.835994797849601},{"$f":"Input!X81","v":54.440578677756399},{"$f":"Input!Y81","v":0},{"$f":"Input!Z81","v":0},{"$f":"Input!AA81","v":0},{"$f":"Input!AB81","v":0},{"$f":"Input!AC81","v":0},{"$f":"Input!AD81","v":0},{"$f":"Input!AE81","v":0},{"$f":"Input!AF81","v":0},{"$f":"Input!AG81","v":0},{"$f":"Input!AH81","v":0},{"$f":"Input!AI81","v":0},{"$f":"Input!AJ81","v":0},{"$f":"Input!AK81","v":0},{"$f":"Input!AL81","v":0},{"$f":"Input!AM81","v":0},{"$f":"Input!AN81","v":0},{"$f":"Input!AO81","v":0},{"$f":"Input!AP81","v":0},{"$f":"Input!AQ81","v":0},{"$f":"Input!AR81","v":0},{"$f":"Input!AS81","v":0},{"$f":"Input!AT81","v":0},{"$f":"Input!AU81","v":0},{"$f":"Input!AV81","v":0},{"$f":"Input!AW81","v":0},{"$f":"Input!AX81","v":0},{"$f":"Input!AY81","v":0},{"$f":"Input!AZ81","v":0},{"$f":"Input!BA81","v":0},{"$f":"Input!BB81","v":0},{"$f":"Input!BC81","v":0},{"$f":"Input!BD81","v":0},{"$f":"Input!BE81","v":0},{"$f":"Input!BF81","v":0},{"$f":"Input!BG81","v":0},{"$f":"Input!BH81","v":0},{"$f":"Input!BI81","v":0},{"$f":"Input!BJ81","v":0},{"$f":"Input!BK81","v":0},{"$f":"Input!BL81","v":0},{"$f":"Input!BM81","v":0},{"$f":"Input!BN81","v":0},{"$f":"Input!BO81","v":0},{"$f":"Input!BP81","v":0}]
[null,null,71,{"$f":"Input!F82","v":"Outside Requests"},{"$f":"Input!G82","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E227,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,206.90839269814208,191.03624260834351,null,null,{"$f":"Input!R82","v":41.311424639999998},{"$f":"Input!S82","v":77.82846957000001},{"$f":"Input!T82","v":48.521232020000006},{"$f":"Input!U82","v":5.8040380597723003},{"$f":"Input!V82","v":5.7799601855146001},{"$f":"Input!W82","v":5.8955583957193998},{"$f":"Input!X82","v":5.8955597373371997},{"$f":"Input!Y82","v":0},{"$f":"Input!Z82","v":0},{"$f":"Input!AA82","v":0},{"$f":"Input!AB82","v":0},{"$f":"Input!AC82","v":0},{"$f":"Input!AD82","v":0},{"$f":"Input!AE82","v":0},{"$f":"Input!AF82","v":0},{"$f":"Input!AG82","v":0},{"$f":"Input!AH82","v":0},{"$f":"Input!AI82","v":0},{"$f":"Input!AJ82","v":0},{"$f":"Input!AK82","v":0},{"$f":"Input!AL82","v":0},{"$f":"Input!AM82","v":0},{"$f":"Input!AN82","v":0},{"$f":"Input!AO82","v":0},{"$f":"Input!AP82","v":0},{"$f":"Input!AQ82","v":0},{"$f":"Input!AR82","v":0},{"$f":"Input!AS82","v":0},{"$f":"Input!AT82","v":0},{"$f":"Input!AU82","v":0},{"$f":"Input!AV82","v":0},{"$f":"Input!AW82","v":0},{"$f":"Input!AX82","v":0},{"$f":"Input!AY82","v":0},{"$f":"Input!AZ82","v":0},{"$f":"Input!BA82","v":0},{"$f":"Input!BB82","v":0},{"$f":"Input!BC82","v":0},{"$f":"Input!BD82","v":0},{"$f":"Input!BE82","v":0},{"$f":"Input!BF82","v":0},{"$f":"Input!BG82","v":0},{"$f":"Input!BH82","v":0},{"$f":"Input!BI82","v":0},{"$f":"Input!BJ82","v":0},{"$f":"Input!BK82","v":0},{"$f":"Input!BL82","v":0},{"$f":"Input!BM82","v":0},{"$f":"Input!BN82","v":0},{"$f":"Input!BO82","v":0},{"$f":"Input!BP82","v":0}]
[null,null,72,{"$f":"Input!F83","v":"MP Outside Requests"},{"$f":"Input!G83","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E228,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,74.985011873254976,76.850163861086898,null,null,{"$f":"Input!R83","v":16.360060579999999},{"$f":"Input!S83","v":9.0428999999999995},{"$f":"Input!T83","v":1.9085559599999999},{"$f":"Input!U83","v":4.1852807498900004},{"$f":"Input!V83","v":29.953348691473799},{"$f":"Input!W83","v":7.8000157371333998},{"$f":"Input!X83","v":7.6000021425897},{"$f":"Input!Y83","v":0},{"$f":"Input!Z83","v":0},{"$f":"Input!AA83","v":0},{"$f":"Input!AB83","v":0},{"$f":"Input!AC83","v":0},{"$f":"Input!AD83","v":0},{"$f":"Input!AE83","v":0},{"$f":"Input!AF83","v":0},{"$f":"Input!AG83","v":0},{"$f":"Input!AH83","v":0},{"$f":"Input!AI83","v":0},{"$f":"Input!AJ83","v":0},{"$f":"Input!AK83","v":0},{"$f":"Input!AL83","v":0},{"$f":"Input!AM83","v":0},{"$f":"Input!AN83","v":0},{"$f":"Input!AO83","v":0},{"$f":"Input!AP83","v":0},{"$f":"Input!AQ83","v":0},{"$f":"Input!AR83","v":0},{"$f":"Input!AS83","v":0},{"$f":"Input!AT83","v":0},{"$f":"Input!AU83","v":0},{"$f":"Input!AV83","v":0},{"$f":"Input!AW83","v":0},{"$f":"Input!AX83","v":0},{"$f":"Input!AY83","v":0},{"$f":"Input!AZ83","v":0},{"$f":"Input!BA83","v":0},{"$f":"Input!BB83","v":0},{"$f":"Input!BC83","v":0},{"$f":"Input!BD83","v":0},{"$f":"Input!BE83","v":0},{"$f":"Input!BF83","v":0},{"$f":"Input!BG83","v":0},{"$f":"Input!BH83","v":0},{"$f":"Input!BI83","v":0},{"$f":"Input!BJ83","v":0},{"$f":"Input!BK83","v":0},{"$f":"Input!BL83","v":0},{"$f":"Input!BM83","v":0},{"$f":"Input!BN83","v":0},{"$f":"Input!BO83","v":0},{"$f":"Input!BP83","v":0}]
[null,null,73,{"$f":"Input!F84","v":"Streetlight Restoration"},{"$f":"Input!G84","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E229,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,121.598661018968,126.2707736771326,null,null,{"$f":"Input!R84","v":13.52318358},{"$f":"Input!S84","v":14.953753770000001},{"$f":"Input!T84","v":21.75355703},{"$f":"Input!U84","v":20.421394365779499},{"$f":"Input!V84","v":18.295687052460501},{"$f":"Input!W84","v":18.6615995638813},{"$f":"Input!X84","v":18.6615983150113},{"$f":"Input!Y84","v":0},{"$f":"Input!Z84","v":0},{"$f":"Input!AA84","v":0},{"$f":"Input!AB84","v":0},{"$f":"Input!AC84","v":0},{"$f":"Input!AD84","v":0},{"$f":"Input!AE84","v":0},{"$f":"Input!AF84","v":0},{"$f":"Input!AG84","v":0},{"$f":"Input!AH84","v":0},{"$f":"Input!AI84","v":0},{"$f":"Input!AJ84","v":0},{"$f":"Input!AK84","v":0},{"$f":"Input!AL84","v":0},{"$f":"Input!AM84","v":0},{"$f":"Input!AN84","v":0},{"$f":"Input!AO84","v":0},{"$f":"Input!AP84","v":0},{"$f":"Input!AQ84","v":0},{"$f":"Input!AR84","v":0},{"$f":"Input!AS84","v":0},{"$f":"Input!AT84","v":0},{"$f":"Input!AU84","v":0},{"$f":"Input!AV84","v":0},{"$f":"Input!AW84","v":0},{"$f":"Input!AX84","v":0},{"$f":"Input!AY84","v":0},{"$f":"Input!AZ84","v":0},{"$f":"Input!BA84","v":0},{"$f":"Input!BB84","v":0},{"$f":"Input!BC84","v":0},{"$f":"Input!BD84","v":0},{"$f":"Input!BE84","v":0},{"$f":"Input!BF84","v":0},{"$f":"Input!BG84","v":0},{"$f":"Input!BH84","v":0},{"$f":"Input!BI84","v":0},{"$f":"Input!BJ84","v":0},{"$f":"Input!BK84","v":0},{"$f":"Input!BL84","v":0},{"$f":"Input!BM84","v":0},{"$f":"Input!BN84","v":0},{"$f":"Input!BO84","v":0},{"$f":"Input!BP84","v":0}]
[null,null,74,{"$f":"Input!F85","v":"Restoration"},{"$f":"Input!G85","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E230,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,878.41219522676579,907.012237761547,null,null,{"$f":"Input!R85","v":112.86561422},{"$f":"Input!S85","v":125.39354138},{"$f":"Input!T85","v":129.86376981000001},{"$f":"Input!U85","v":143.107882337962},{"$f":"Input!V85","v":130.18775220235599},{"$f":"Input!W85","v":132.74886907417499},{"$f":"Input!X85","v":132.844808737054},{"$f":"Input!Y85","v":0},{"$f":"Input!Z85","v":0},{"$f":"Input!AA85","v":0},{"$f":"Input!AB85","v":0},{"$f":"Input!AC85","v":0},{"$f":"Input!AD85","v":0},{"$f":"Input!AE85","v":0},{"$f":"Input!AF85","v":0},{"$f":"Input!AG85","v":0},{"$f":"Input!AH85","v":0},{"$f":"Input!AI85","v":0},{"$f":"Input!AJ85","v":0},{"$f":"Input!AK85","v":0},{"$f":"Input!AL85","v":0},{"$f":"Input!AM85","v":0},{"$f":"Input!AN85","v":0},{"$f":"Input!AO85","v":0},{"$f":"Input!AP85","v":0},{"$f":"Input!AQ85","v":0},{"$f":"Input!AR85","v":0},{"$f":"Input!AS85","v":0},{"$f":"Input!AT85","v":0},{"$f":"Input!AU85","v":0},{"$f":"Input!AV85","v":0},{"$f":"Input!AW85","v":0},{"$f":"Input!AX85","v":0},{"$f":"Input!AY85","v":0},{"$f":"Input!AZ85","v":0},{"$f":"Input!BA85","v":0},{"$f":"Input!BB85","v":0},{"$f":"Input!BC85","v":0},{"$f":"Input!BD85","v":0},{"$f":"Input!BE85","v":0},{"$f":"Input!BF85","v":0},{"$f":"Input!BG85","v":0},{"$f":"Input!BH85","v":0},{"$f":"Input!BI85","v":0},{"$f":"Input!BJ85","v":0},{"$f":"Input!BK85","v":0},{"$f":"Input!BL85","v":0},{"$f":"Input!BM85","v":0},{"$f":"Input!BN85","v":0},{"$f":"Input!BO85","v":0},{"$f":"Input!BP85","v":0}]
[null,null,75,{"$f":"Input!F86","v":"Other Requests"},{"$f":"Input!G86","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E231,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,505.27403601863898,548.0075208541773,null,null,{"$f":"Input!R86","v":44.816447189999998},{"$f":"Input!S86","v":47.833986160000002},{"$f":"Input!T86","v":50.224614340000002},{"$f":"Input!U86","v":62.432864307384399},{"$f":"Input!V86","v":117.778462054808},{"$f":"Input!W86","v":98.695866716838907},{"$f":"Input!X86","v":126.225280085146},{"$f":"Input!Y86","v":0},{"$f":"Input!Z86","v":0},{"$f":"Input!AA86","v":0},{"$f":"Input!AB86","v":0},{"$f":"Input!AC86","v":0},{"$f":"Input!AD86","v":0},{"$f":"Input!AE86","v":0},{"$f":"Input!AF86","v":0},{"$f":"Input!AG86","v":0},{"$f":"Input!AH86","v":0},{"$f":"Input!AI86","v":0},{"$f":"Input!AJ86","v":0},{"$f":"Input!AK86","v":0},{"$f":"Input!AL86","v":0},{"$f":"Input!AM86","v":0},{"$f":"Input!AN86","v":0},{"$f":"Input!AO86","v":0},{"$f":"Input!AP86","v":0},{"$f":"Input!AQ86","v":0},{"$f":"Input!AR86","v":0},{"$f":"Input!AS86","v":0},{"$f":"Input!AT86","v":0},{"$f":"Input!AU86","v":0},{"$f":"Input!AV86","v":0},{"$f":"Input!AW86","v":0},{"$f":"Input!AX86","v":0},{"$f":"Input!AY86","v":0},{"$f":"Input!AZ86","v":0},{"$f":"Input!BA86","v":0},{"$f":"Input!BB86","v":0},{"$f":"Input!BC86","v":0},{"$f":"Input!BD86","v":0},{"$f":"Input!BE86","v":0},{"$f":"Input!BF86","v":0},{"$f":"Input!BG86","v":0},{"$f":"Input!BH86","v":0},{"$f":"Input!BI86","v":0},{"$f":"Input!BJ86","v":0},{"$f":"Input!BK86","v":0},{"$f":"Input!BL86","v":0},{"$f":"Input!BM86","v":0},{"$f":"Input!BN86","v":0},{"$f":"Input!BO86","v":0},{"$f":"Input!BP86","v":0}]
[null,null,76,{"$f":"Input!F87","v":"Gulf Power"},{"$f":"Input!G87","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E232,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,21.828444795856587,25.6338548193044,null,null,{"$f":"Input!R87","v":0},{"$f":"Input!S87","v":0},{"$f":"Input!T87","v":3.1143726200000001},{"$f":"Input!U87","v":1.7470539294284999},{"$f":"Input!V87","v":1.7886135800284},{"$f":"Input!W87","v":9.9569123524721004},{"$f":"Input!X87","v":9.0269023373754003},{"$f":"Input!Y87","v":0},{"$f":"Input!Z87","v":0},{"$f":"Input!AA87","v":0},{"$f":"Input!AB87","v":0},{"$f":"Input!AC87","v":0},{"$f":"Input!AD87","v":0},{"$f":"Input!AE87","v":0},{"$f":"Input!AF87","v":0},{"$f":"Input!AG87","v":0},{"$f":"Input!AH87","v":0},{"$f":"Input!AI87","v":0},{"$f":"Input!AJ87","v":0},{"$f":"Input!AK87","v":0},{"$f":"Input!AL87","v":0},{"$f":"Input!AM87","v":0},{"$f":"Input!AN87","v":0},{"$f":"Input!AO87","v":0},{"$f":"Input!AP87","v":0},{"$f":"Input!AQ87","v":0},{"$f":"Input!AR87","v":0},{"$f":"Input!AS87","v":0},{"$f":"Input!AT87","v":0},{"$f":"Input!AU87","v":0},{"$f":"Input!AV87","v":0},{"$f":"Input!AW87","v":0},{"$f":"Input!AX87","v":0},{"$f":"Input!AY87","v":0},{"$f":"Input!AZ87","v":0},{"$f":"Input!BA87","v":0},{"$f":"Input!BB87","v":0},{"$f":"Input!BC87","v":0},{"$f":"Input!BD87","v":0},{"$f":"Input!BE87","v":0},{"$f":"Input!BF87","v":0},{"$f":"Input!BG87","v":0},{"$f":"Input!BH87","v":0},{"$f":"Input!BI87","v":0},{"$f":"Input!BJ87","v":0},{"$f":"Input!BK87","v":0},{"$f":"Input!BL87","v":0},{"$f":"Input!BM87","v":0},{"$f":"Input!BN87","v":0},{"$f":"Input!BO87","v":0},{"$f":"Input!BP87","v":0}]
[null,null,77,{"$f":"Input!F88","v":"CT Overhauls (Outage Execution and Not Parts)"},{"$f":"Input!G88","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E233,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,1872.0285034454362,1948.4155356418516,null,null,{"$f":"Input!R88","v":254.83289331000003},{"$f":"Input!S88","v":119.08991967999998},{"$f":"Input!T88","v":294.62577414999998},{"$f":"Input!U88","v":342.96900586305833},{"$f":"Input!V88","v":403.49783585443197},{"$f":"Input!W88","v":370.79559235938495},{"$f":"Input!X88","v":162.60451442497632},{"$f":"Input!Y88","v":0},{"$f":"Input!Z88","v":0},{"$f":"Input!AA88","v":0},{"$f":"Input!AB88","v":0},{"$f":"Input!AC88","v":0},{"$f":"Input!AD88","v":0},{"$f":"Input!AE88","v":0},{"$f":"Input!AF88","v":0},{"$f":"Input!AG88","v":0},{"$f":"Input!AH88","v":0},{"$f":"Input!AI88","v":0},{"$f":"Input!AJ88","v":0},{"$f":"Input!AK88","v":0},{"$f":"Input!AL88","v":0},{"$f":"Input!AM88","v":0},{"$f":"Input!AN88","v":0},{"$f":"Input!AO88","v":0},{"$f":"Input!AP88","v":0},{"$f":"Input!AQ88","v":0},{"$f":"Input!AR88","v":0},{"$f":"Input!AS88","v":0},{"$f":"Input!AT88","v":0},{"$f":"Input!AU88","v":0},{"$f":"Input!AV88","v":0},{"$f":"Input!AW88","v":0},{"$f":"Input!AX88","v":0},{"$f":"Input!AY88","v":0},{"$f":"Input!AZ88","v":0},{"$f":"Input!BA88","v":0},{"$f":"Input!BB88","v":0},{"$f":"Input!BC88","v":0},{"$f":"Input!BD88","v":0},{"$f":"Input!BE88","v":0},{"$f":"Input!BF88","v":0},{"$f":"Input!BG88","v":0},{"$f":"Input!BH88","v":0},{"$f":"Input!BI88","v":0},{"$f":"Input!BJ88","v":0},{"$f":"Input!BK88","v":0},{"$f":"Input!BL88","v":0},{"$f":"Input!BM88","v":0},{"$f":"Input!BN88","v":0},{"$f":"Input!BO88","v":0},{"$f":"Input!BP88","v":0}]
[null,null,78,{"$f":"Input!F89","v":"CT Parts"},{"$f":"Input!G89","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E234,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,1231.5233414401291,1248.4863560574788,null,null,{"$f":"Input!R89","v":124.41533208},{"$f":"Input!S89","v":304.16415037000002},{"$f":"Input!T89","v":259.92006586000002},{"$f":"Input!U89","v":79.272436385000006},{"$f":"Input!V89","v":103.73573735247901},{"$f":"Input!W89","v":199.88242221750099},{"$f":"Input!X89","v":177.09621179249899},{"$f":"Input!Y89","v":0},{"$f":"Input!Z89","v":0},{"$f":"Input!AA89","v":0},{"$f":"Input!AB89","v":0},{"$f":"Input!AC89","v":0},{"$f":"Input!AD89","v":0},{"$f":"Input!AE89","v":0},{"$f":"Input!AF89","v":0},{"$f":"Input!AG89","v":0},{"$f":"Input!AH89","v":0},{"$f":"Input!AI89","v":0},{"$f":"Input!AJ89","v":0},{"$f":"Input!AK89","v":0},{"$f":"Input!AL89","v":0},{"$f":"Input!AM89","v":0},{"$f":"Input!AN89","v":0},{"$f":"Input!AO89","v":0},{"$f":"Input!AP89","v":0},{"$f":"Input!AQ89","v":0},{"$f":"Input!AR89","v":0},{"$f":"Input!AS89","v":0},{"$f":"Input!AT89","v":0},{"$f":"Input!AU89","v":0},{"$f":"Input!AV89","v":0},{"$f":"Input!AW89","v":0},{"$f":"Input!AX89","v":0},{"$f":"Input!AY89","v":0},{"$f":"Input!AZ89","v":0},{"$f":"Input!BA89","v":0},{"$f":"Input!BB89","v":0},{"$f":"Input!BC89","v":0},{"$f":"Input!BD89","v":0},{"$f":"Input!BE89","v":0},{"$f":"Input!BF89","v":0},{"$f":"Input!BG89","v":0},{"$f":"Input!BH89","v":0},{"$f":"Input!BI89","v":0},{"$f":"Input!BJ89","v":0},{"$f":"Input!BK89","v":0},{"$f":"Input!BL89","v":0},{"$f":"Input!BM89","v":0},{"$f":"Input!BN89","v":0},{"$f":"Input!BO89","v":0},{"$f":"Input!BP89","v":0}]
[null,null,79,{"$f":"Input!F90","v":"CT Gas Turbines"},{"$f":"Input!G90","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E235,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,51.492740650528091,49.523330265001,null,null,{"$f":"Input!R90","v":1.81539129},{"$f":"Input!S90","v":1.7800365300000001},{"$f":"Input!T90","v":44.64059726},{"$f":"Input!U90","v":-8.9406909998999987E-2},{"$f":"Input!V90","v":0.30833709500000001},{"$f":"Input!W90","v":0.30525000000000002},{"$f":"Input!X90","v":0.76312500000000005},{"$f":"Input!Y90","v":0},{"$f":"Input!Z90","v":0},{"$f":"Input!AA90","v":0},{"$f":"Input!AB90","v":0},{"$f":"Input!AC90","v":0},{"$f":"Input!AD90","v":0},{"$f":"Input!AE90","v":0},{"$f":"Input!AF90","v":0},{"$f":"Input!AG90","v":0},{"$f":"Input!AH90","v":0},{"$f":"Input!AI90","v":0},{"$f":"Input!AJ90","v":0},{"$f":"Input!AK90","v":0},{"$f":"Input!AL90","v":0},{"$f":"Input!AM90","v":0},{"$f":"Input!AN90","v":0},{"$f":"Input!AO90","v":0},{"$f":"Input!AP90","v":0},{"$f":"Input!AQ90","v":0},{"$f":"Input!AR90","v":0},{"$f":"Input!AS90","v":0},{"$f":"Input!AT90","v":0},{"$f":"Input!AU90","v":0},{"$f":"Input!AV90","v":0},{"$f":"Input!AW90","v":0},{"$f":"Input!AX90","v":0},{"$f":"Input!AY90","v":0},{"$f":"Input!AZ90","v":0},{"$f":"Input!BA90","v":0},{"$f":"Input!BB90","v":0},{"$f":"Input!BC90","v":0},{"$f":"Input!BD90","v":0},{"$f":"Input!BE90","v":0},{"$f":"Input!BF90","v":0},{"$f":"Input!BG90","v":0},{"$f":"Input!BH90","v":0},{"$f":"Input!BI90","v":0},{"$f":"Input!BJ90","v":0},{"$f":"Input!BK90","v":0},{"$f":"Input!BL90","v":0},{"$f":"Input!BM90","v":0},{"$f":"Input!BN90","v":0},{"$f":"Input!BO90","v":0},{"$f":"Input!BP90","v":0}]
[null,null,80,{"$f":"Input!F91","v":"Coal Sites"},{"$f":"Input!G91","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E236,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,64.908654582898691,60.846993586967606,null,null,{"$f":"Input!R91","v":11.218887349999999},{"$f":"Input!S91","v":24.98925002},{"$f":"Input!T91","v":6.4698764000000004},{"$f":"Input!U91","v":8.6928884984000003},{"$f":"Input!V91","v":9.4760913185675992},{"$f":"Input!W91","v":0},{"$f":"Input!X91","v":0},{"$f":"Input!Y91","v":0},{"$f":"Input!Z91","v":0},{"$f":"Input!AA91","v":0},{"$f":"Input!AB91","v":0},{"$f":"Input!AC91","v":0},{"$f":"Input!AD91","v":0},{"$f":"Input!AE91","v":0},{"$f":"Input!AF91","v":0},{"$f":"Input!AG91","v":0},{"$f":"Input!AH91","v":0},{"$f":"Input!AI91","v":0},{"$f":"Input!AJ91","v":0},{"$f":"Input!AK91","v":0},{"$f":"Input!AL91","v":0},{"$f":"Input!AM91","v":0},{"$f":"Input!AN91","v":0},{"$f":"Input!AO91","v":0},{"$f":"Input!AP91","v":0},{"$f":"Input!AQ91","v":0},{"$f":"Input!AR91","v":0},{"$f":"Input!AS91","v":0},{"$f":"Input!AT91","v":0},{"$f":"Input!AU91","v":0},{"$f":"Input!AV91","v":0},{"$f":"Input!AW91","v":0},{"$f":"Input!AX91","v":0},{"$f":"Input!AY91","v":0},{"$f":"Input!AZ91","v":0},{"$f":"Input!BA91","v":0},{"$f":"Input!BB91","v":0},{"$f":"Input!BC91","v":0},{"$f":"Input!BD91","v":0},{"$f":"Input!BE91","v":0},{"$f":"Input!BF91","v":0},{"$f":"Input!BG91","v":0},{"$f":"Input!BH91","v":0},{"$f":"Input!BI91","v":0},{"$f":"Input!BJ91","v":0},{"$f":"Input!BK91","v":0},{"$f":"Input!BL91","v":0},{"$f":"Input!BM91","v":0},{"$f":"Input!BN91","v":0},{"$f":"Input!BO91","v":0},{"$f":"Input!BP91","v":0}]
[null,null,81,{"$f":"Input!F92","v":"Steam Sites"},{"$f":"Input!G92","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E237,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,495.9796515981235,504.36712987429121,null,null,{"$f":"Input!R92","v":82.126073340000005},{"$f":"Input!S92","v":62.691396909999995},{"$f":"Input!T92","v":90.531972260000003},{"$f":"Input!U92","v":73.562047810278514},{"$f":"Input!V92","v":52.471028895236294},{"$f":"Input!W92","v":81.918240516804701},{"$f":"Input!X92","v":61.066370141971696},{"$f":"Input!Y92","v":0},{"$f":"Input!Z92","v":0},{"$f":"Input!AA92","v":0},{"$f":"Input!AB92","v":0},{"$f":"Input!AC92","v":0},{"$f":"Input!AD92","v":0},{"$f":"Input!AE92","v":0},{"$f":"Input!AF92","v":0},{"$f":"Input!AG92","v":0},{"$f":"Input!AH92","v":0},{"$f":"Input!AI92","v":0},{"$f":"Input!AJ92","v":0},{"$f":"Input!AK92","v":0},{"$f":"Input!AL92","v":0},{"$f":"Input!AM92","v":0},{"$f":"Input!AN92","v":0},{"$f":"Input!AO92","v":0},{"$f":"Input!AP92","v":0},{"$f":"Input!AQ92","v":0},{"$f":"Input!AR92","v":0},{"$f":"Input!AS92","v":0},{"$f":"Input!AT92","v":0},{"$f":"Input!AU92","v":0},{"$f":"Input!AV92","v":0},{"$f":"Input!AW92","v":0},{"$f":"Input!AX92","v":0},{"$f":"Input!AY92","v":0},{"$f":"Input!AZ92","v":0},{"$f":"Input!BA92","v":0},{"$f":"Input!BB92","v":0},{"$f":"Input!BC92","v":0},{"$f":"Input!BD92","v":0},{"$f":"Input!BE92","v":0},{"$f":"Input!BF92","v":0},{"$f":"Input!BG92","v":0},{"$f":"Input!BH92","v":0},{"$f":"Input!BI92","v":0},{"$f":"Input!BJ92","v":0},{"$f":"Input!BK92","v":0},{"$f":"Input!BL92","v":0},{"$f":"Input!BM92","v":0},{"$f":"Input!BN92","v":0},{"$f":"Input!BO92","v":0},{"$f":"Input!BP92","v":0}]
[null,null,82,{"$f":"Input!F93","v":"GE DOT05 Tech 2"},{"$f":"Input!G93","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E238,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,112.74060785007222,140.29324293250312,null,null,{"$f":"Input!R93","v":0},{"$f":"Input!S93","v":0},{"$f":"Input!T93","v":0},{"$f":"Input!U93","v":0.56761541415000005},{"$f":"Input!V93","v":1.2953662051248001},{"$f":"Input!W93","v":62.223450635491702},{"$f":"Input!X93","v":76.206810677736598},{"$f":"Input!Y93","v":0},{"$f":"Input!Z93","v":0},{"$f":"Input!AA93","v":0},{"$f":"Input!AB93","v":0},{"$f":"Input!AC93","v":0},{"$f":"Input!AD93","v":0},{"$f":"Input!AE93","v":0},{"$f":"Input!AF93","v":0},{"$f":"Input!AG93","v":0},{"$f":"Input!AH93","v":0},{"$f":"Input!AI93","v":0},{"$f":"Input!AJ93","v":0},{"$f":"Input!AK93","v":0},{"$f":"Input!AL93","v":0},{"$f":"Input!AM93","v":0},{"$f":"Input!AN93","v":0},{"$f":"Input!AO93","v":0},{"$f":"Input!AP93","v":0},{"$f":"Input!AQ93","v":0},{"$f":"Input!AR93","v":0},{"$f":"Input!AS93","v":0},{"$f":"Input!AT93","v":0},{"$f":"Input!AU93","v":0},{"$f":"Input!AV93","v":0},{"$f":"Input!AW93","v":0},{"$f":"Input!AX93","v":0},{"$f":"Input!AY93","v":0},{"$f":"Input!AZ93","v":0},{"$f":"Input!BA93","v":0},{"$f":"Input!BB93","v":0},{"$f":"Input!BC93","v":0},{"$f":"Input!BD93","v":0},{"$f":"Input!BE93","v":0},{"$f":"Input!BF93","v":0},{"$f":"Input!BG93","v":0},{"$f":"Input!BH93","v":0},{"$f":"Input!BI93","v":0},{"$f":"Input!BJ93","v":0},{"$f":"Input!BK93","v":0},{"$f":"Input!BL93","v":0},{"$f":"Input!BM93","v":0},{"$f":"Input!BN93","v":0},{"$f":"Input!BO93","v":0},{"$f":"Input!BP93","v":0}]
[null,null,83,{"$f":"Input!F94","v":"Manatee 1&2 Dismantlement"},{"$f":"Input!G94","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E239,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,9.9836080222461181,11.130247315,null,null,{"$f":"Input!R94","v":0},{"$f":"Input!S94","v":0},{"$f":"Input!T94","v":0},{"$f":"Input!U94","v":0},{"$f":"Input!V94","v":11.130247315},{"$f":"Input!W94","v":0},{"$f":"Input!X94","v":0},{"$f":"Input!Y94","v":0},{"$f":"Input!Z94","v":0},{"$f":"Input!AA94","v":0},{"$f":"Input!AB94","v":0},{"$f":"Input!AC94","v":0},{"$f":"Input!AD94","v":0},{"$f":"Input!AE94","v":0},{"$f":"Input!AF94","v":0},{"$f":"Input!AG94","v":0},{"$f":"Input!AH94","v":0},{"$f":"Input!AI94","v":0},{"$f":"Input!AJ94","v":0},{"$f":"Input!AK94","v":0},{"$f":"Input!AL94","v":0},{"$f":"Input!AM94","v":0},{"$f":"Input!AN94","v":0},{"$f":"Input!AO94","v":0},{"$f":"Input!AP94","v":0},{"$f":"Input!AQ94","v":0},{"$f":"Input!AR94","v":0},{"$f":"Input!AS94","v":0},{"$f":"Input!AT94","v":0},{"$f":"Input!AU94","v":0},{"$f":"Input!AV94","v":0},{"$f":"Input!AW94","v":0},{"$f":"Input!AX94","v":0},{"$f":"Input!AY94","v":0},{"$f":"Input!AZ94","v":0},{"$f":"Input!BA94","v":0},{"$f":"Input!BB94","v":0},{"$f":"Input!BC94","v":0},{"$f":"Input!BD94","v":0},{"$f":"Input!BE94","v":0},{"$f":"Input!BF94","v":0},{"$f":"Input!BG94","v":0},{"$f":"Input!BH94","v":0},{"$f":"Input!BI94","v":0},{"$f":"Input!BJ94","v":0},{"$f":"Input!BK94","v":0},{"$f":"Input!BL94","v":0},{"$f":"Input!BM94","v":0},{"$f":"Input!BN94","v":0},{"$f":"Input!BO94","v":0},{"$f":"Input!BP94","v":0}]
[null,null,84,{"$f":"Input!F95","v":"Martin 1&2 Dismantlement"},{"$f":"Input!G95","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E240,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,75.710193899007507,79.258485591735308,null,null,{"$f":"Input!R95","v":0},{"$f":"Input!S95","v":13.34548013},{"$f":"Input!T95","v":15.8130021},{"$f":"Input!U95","v":12.207205408538201},{"$f":"Input!V95","v":19.368288636844198},{"$f":"Input!W95","v":15.639662818781501},{"$f":"Input!X95","v":2.8848464975714001},{"$f":"Input!Y95","v":0},{"$f":"Input!Z95","v":0},{"$f":"Input!AA95","v":0},{"$f":"Input!AB95","v":0},{"$f":"Input!AC95","v":0},{"$f":"Input!AD95","v":0},{"$f":"Input!AE95","v":0},{"$f":"Input!AF95","v":0},{"$f":"Input!AG95","v":0},{"$f":"Input!AH95","v":0},{"$f":"Input!AI95","v":0},{"$f":"Input!AJ95","v":0},{"$f":"Input!AK95","v":0},{"$f":"Input!AL95","v":0},{"$f":"Input!AM95","v":0},{"$f":"Input!AN95","v":0},{"$f":"Input!AO95","v":0},{"$f":"Input!AP95","v":0},{"$f":"Input!AQ95","v":0},{"$f":"Input!AR95","v":0},{"$f":"Input!AS95","v":0},{"$f":"Input!AT95","v":0},{"$f":"Input!AU95","v":0},{"$f":"Input!AV95","v":0},{"$f":"Input!AW95","v":0},{"$f":"Input!AX95","v":0},{"$f":"Input!AY95","v":0},{"$f":"Input!AZ95","v":0},{"$f":"Input!BA95","v":0},{"$f":"Input!BB95","v":0},{"$f":"Input!BC95","v":0},{"$f":"Input!BD95","v":0},{"$f":"Input!BE95","v":0},{"$f":"Input!BF95","v":0},{"$f":"Input!BG95","v":0},{"$f":"Input!BH95","v":0},{"$f":"Input!BI95","v":0},{"$f":"Input!BJ95","v":0},{"$f":"Input!BK95","v":0},{"$f":"Input!BL95","v":0},{"$f":"Input!BM95","v":0},{"$f":"Input!BN95","v":0},{"$f":"Input!BO95","v":0},{"$f":"Input!BP95","v":0}]
[null,null,85,{"$f":"Input!F96","v":"Scherer 4 Dismantlement"},{"$f":"Input!G96","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E241,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,33.697031784297792,39.7952132340505,null,null,{"$f":"Input!R96","v":0},{"$f":"Input!S96","v":0},{"$f":"Input!T96","v":1.8613088900000001},{"$f":"Input!U96","v":2.0430947851000001},{"$f":"Input!V96","v":6.8528146775006995},{"$f":"Input!W96","v":19.202241724629502},{"$f":"Input!X96","v":9.8357531568202994},{"$f":"Input!Y96","v":0},{"$f":"Input!Z96","v":0},{"$f":"Input!AA96","v":0},{"$f":"Input!AB96","v":0},{"$f":"Input!AC96","v":0},{"$f":"Input!AD96","v":0},{"$f":"Input!AE96","v":0},{"$f":"Input!AF96","v":0},{"$f":"Input!AG96","v":0},{"$f":"Input!AH96","v":0},{"$f":"Input!AI96","v":0},{"$f":"Input!AJ96","v":0},{"$f":"Input!AK96","v":0},{"$f":"Input!AL96","v":0},{"$f":"Input!AM96","v":0},{"$f":"Input!AN96","v":0},{"$f":"Input!AO96","v":0},{"$f":"Input!AP96","v":0},{"$f":"Input!AQ96","v":0},{"$f":"Input!AR96","v":0},{"$f":"Input!AS96","v":0},{"$f":"Input!AT96","v":0},{"$f":"Input!AU96","v":0},{"$f":"Input!AV96","v":0},{"$f":"Input!AW96","v":0},{"$f":"Input!AX96","v":0},{"$f":"Input!AY96","v":0},{"$f":"Input!AZ96","v":0},{"$f":"Input!BA96","v":0},{"$f":"Input!BB96","v":0},{"$f":"Input!BC96","v":0},{"$f":"Input!BD96","v":0},{"$f":"Input!BE96","v":0},{"$f":"Input!BF96","v":0},{"$f":"Input!BG96","v":0},{"$f":"Input!BH96","v":0},{"$f":"Input!BI96","v":0},{"$f":"Input!BJ96","v":0},{"$f":"Input!BK96","v":0},{"$f":"Input!BL96","v":0},{"$f":"Input!BM96","v":0},{"$f":"Input!BN96","v":0},{"$f":"Input!BO96","v":0},{"$f":"Input!BP96","v":0}]
[null,null,86,{"$f":"Input!F97","v":"Other"},{"$f":"Input!G97","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E242,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,344.98432202372226,346.13353011512794,null,null,{"$f":"Input!R97","v":60.78086081},{"$f":"Input!S97","v":39.26601445},{"$f":"Input!T97","v":72.306439690000005},{"$f":"Input!U97","v":45.413519923212696},{"$f":"Input!V97","v":62.689490574330499},{"$f":"Input!W97","v":40.403172311308097},{"$f":"Input!X97","v":25.274032356276599},{"$f":"Input!Y97","v":0},{"$f":"Input!Z97","v":0},{"$f":"Input!AA97","v":0},{"$f":"Input!AB97","v":0},{"$f":"Input!AC97","v":0},{"$f":"Input!AD97","v":0},{"$f":"Input!AE97","v":0},{"$f":"Input!AF97","v":0},{"$f":"Input!AG97","v":0},{"$f":"Input!AH97","v":0},{"$f":"Input!AI97","v":0},{"$f":"Input!AJ97","v":0},{"$f":"Input!AK97","v":0},{"$f":"Input!AL97","v":0},{"$f":"Input!AM97","v":0},{"$f":"Input!AN97","v":0},{"$f":"Input!AO97","v":0},{"$f":"Input!AP97","v":0},{"$f":"Input!AQ97","v":0},{"$f":"Input!AR97","v":0},{"$f":"Input!AS97","v":0},{"$f":"Input!AT97","v":0},{"$f":"Input!AU97","v":0},{"$f":"Input!AV97","v":0},{"$f":"Input!AW97","v":0},{"$f":"Input!AX97","v":0},{"$f":"Input!AY97","v":0},{"$f":"Input!AZ97","v":0},{"$f":"Input!BA97","v":0},{"$f":"Input!BB97","v":0},{"$f":"Input!BC97","v":0},{"$f":"Input!BD97","v":0},{"$f":"Input!BE97","v":0},{"$f":"Input!BF97","v":0},{"$f":"Input!BG97","v":0},{"$f":"Input!BH97","v":0},{"$f":"Input!BI97","v":0},{"$f":"Input!BJ97","v":0},{"$f":"Input!BK97","v":0},{"$f":"Input!BL97","v":0},{"$f":"Input!BM97","v":0},{"$f":"Input!BN97","v":0},{"$f":"Input!BO97","v":0},{"$f":"Input!BP97","v":0}]
[null,null,87,{"$f":"Input!F98","v":"Turbine Reliability"},{"$f":"Input!G98","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E243,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,638.01129914583646,653.29742151504036,null,null,{"$f":"Input!R98","v":72.984613670000002},{"$f":"Input!S98","v":105.33975744999999},{"$f":"Input!T98","v":128.41645589999999},{"$f":"Input!U98","v":88.482137072497096},{"$f":"Input!V98","v":77.332006784777207},{"$f":"Input!W98","v":84.761026659570305},{"$f":"Input!X98","v":95.981423978195707},{"$f":"Input!Y98","v":0},{"$f":"Input!Z98","v":0},{"$f":"Input!AA98","v":0},{"$f":"Input!AB98","v":0},{"$f":"Input!AC98","v":0},{"$f":"Input!AD98","v":0},{"$f":"Input!AE98","v":0},{"$f":"Input!AF98","v":0},{"$f":"Input!AG98","v":0},{"$f":"Input!AH98","v":0},{"$f":"Input!AI98","v":0},{"$f":"Input!AJ98","v":0},{"$f":"Input!AK98","v":0},{"$f":"Input!AL98","v":0},{"$f":"Input!AM98","v":0},{"$f":"Input!AN98","v":0},{"$f":"Input!AO98","v":0},{"$f":"Input!AP98","v":0},{"$f":"Input!AQ98","v":0},{"$f":"Input!AR98","v":0},{"$f":"Input!AS98","v":0},{"$f":"Input!AT98","v":0},{"$f":"Input!AU98","v":0},{"$f":"Input!AV98","v":0},{"$f":"Input!AW98","v":0},{"$f":"Input!AX98","v":0},{"$f":"Input!AY98","v":0},{"$f":"Input!AZ98","v":0},{"$f":"Input!BA98","v":0},{"$f":"Input!BB98","v":0},{"$f":"Input!BC98","v":0},{"$f":"Input!BD98","v":0},{"$f":"Input!BE98","v":0},{"$f":"Input!BF98","v":0},{"$f":"Input!BG98","v":0},{"$f":"Input!BH98","v":0},{"$f":"Input!BI98","v":0},{"$f":"Input!BJ98","v":0},{"$f":"Input!BK98","v":0},{"$f":"Input!BL98","v":0},{"$f":"Input!BM98","v":0},{"$f":"Input!BN98","v":0},{"$f":"Input!BO98","v":0},{"$f":"Input!BP98","v":0}]
[null,null,88,{"$f":"Input!F99","v":"Projects"},{"$f":"Input!G99","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E244,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,776.28687603039702,879.01643437662801,null,null,{"$f":"Input!R99","v":51.61043609},{"$f":"Input!S99","v":32.695892360000002},{"$f":"Input!T99","v":52.69967991},{"$f":"Input!U99","v":103.503553716615},{"$f":"Input!V99","v":119.077912952525},{"$f":"Input!W99","v":234.332409309101},{"$f":"Input!X99","v":285.09655003838702},{"$f":"Input!Y99","v":0},{"$f":"Input!Z99","v":0},{"$f":"Input!AA99","v":0},{"$f":"Input!AB99","v":0},{"$f":"Input!AC99","v":0},{"$f":"Input!AD99","v":0},{"$f":"Input!AE99","v":0},{"$f":"Input!AF99","v":0},{"$f":"Input!AG99","v":0},{"$f":"Input!AH99","v":0},{"$f":"Input!AI99","v":0},{"$f":"Input!AJ99","v":0},{"$f":"Input!AK99","v":0},{"$f":"Input!AL99","v":0},{"$f":"Input!AM99","v":0},{"$f":"Input!AN99","v":0},{"$f":"Input!AO99","v":0},{"$f":"Input!AP99","v":0},{"$f":"Input!AQ99","v":0},{"$f":"Input!AR99","v":0},{"$f":"Input!AS99","v":0},{"$f":"Input!AT99","v":0},{"$f":"Input!AU99","v":0},{"$f":"Input!AV99","v":0},{"$f":"Input!AW99","v":0},{"$f":"Input!AX99","v":0},{"$f":"Input!AY99","v":0},{"$f":"Input!AZ99","v":0},{"$f":"Input!BA99","v":0},{"$f":"Input!BB99","v":0},{"$f":"Input!BC99","v":0},{"$f":"Input!BD99","v":0},{"$f":"Input!BE99","v":0},{"$f":"Input!BF99","v":0},{"$f":"Input!BG99","v":0},{"$f":"Input!BH99","v":0},{"$f":"Input!BI99","v":0},{"$f":"Input!BJ99","v":0},{"$f":"Input!BK99","v":0},{"$f":"Input!BL99","v":0},{"$f":"Input!BM99","v":0},{"$f":"Input!BN99","v":0},{"$f":"Input!BO99","v":0},{"$f":"Input!BP99","v":0}]
[null,null,89,{"$f":"Input!F100","v":"PTN Brighter Future"},{"$f":"Input!G100","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E245,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,{"$f":"SUMPRODUCT(O245:BM245,$O$11:$BM$11)","v":112.56219695046995},{"$f":"SUM(O245:BM245)","v":121.2761083197357},null,null,{"$f":"Input!R100","v":0},{"$f":"Input!S100","v":4.1426039100000001},{"$f":"Input!T100","v":23.457416550000001},{"$f":"Input!U100","v":36.516327494807697},{"$f":"Input!V100","v":19.349760695262599},{"$f":"Input!W100","v":29.2999996696662},{"$f":"Input!X100","v":8.5099999999992004},{"$f":"Input!Y100","v":0},{"$f":"Input!Z100","v":0},{"$f":"Input!AA100","v":0},{"$f":"Input!AB100","v":0},{"$f":"Input!AC100","v":0},{"$f":"Input!AD100","v":0},{"$f":"Input!AE100","v":0},{"$f":"Input!AF100","v":0},{"$f":"Input!AG100","v":0},{"$f":"Input!AH100","v":0},{"$f":"Input!AI100","v":0},{"$f":"Input!AJ100","v":0},{"$f":"Input!AK100","v":0},{"$f":"Input!AL100","v":0},{"$f":"Input!AM100","v":0},{"$f":"Input!AN100","v":0},{"$f":"Input!AO100","v":0},{"$f":"Input!AP100","v":0},{"$f":"Input!AQ100","v":0},{"$f":"Input!AR100","v":0},{"$f":"Input!AS100","v":0},{"$f":"Input!AT100","v":0},{"$f":"Input!AU100","v":0},{"$f":"Input!AV100","v":0},{"$f":"Input!AW100","v":0},{"$f":"Input!AX100","v":0},{"$f":"Input!AY100","v":0},{"$f":"Input!AZ100","v":0},{"$f":"Input!BA100","v":0},{"$f":"Input!BB100","v":0},{"$f":"Input!BC100","v":0},{"$f":"Input!BD100","v":0},{"$f":"Input!BE100","v":0},{"$f":"Input!BF100","v":0},{"$f":"Input!BG100","v":0},{"$f":"Input!BH100","v":0},{"$f":"Input!BI100","v":0},{"$f":"Input!BJ100","v":0},{"$f":"Input!BK100","v":0},{"$f":"Input!BL100","v":0},{"$f":"Input!BM100","v":0},{"$f":"Input!BN100","v":0},{"$f":"Input!BO100","v":0},{"$f":"Input!BP100","v":0}]
[null,null,90,{"$f":"Input!F101","v":"Other Reliability"},{"$f":"Input!G101","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E246,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,211.36760833623285,222.71252932244209,null,null,{"$f":"Input!R101","v":20.917455969999999},{"$f":"Input!S101","v":25.769165429999997},{"$f":"Input!T101","v":34.945581680000004},{"$f":"Input!U101","v":34.071195964209501},{"$f":"Input!V101","v":27.463140115043299},{"$f":"Input!W101","v":36.104752643690304},{"$f":"Input!X101","v":43.441237519499005},{"$f":"Input!Y101","v":0},{"$f":"Input!Z101","v":0},{"$f":"Input!AA101","v":0},{"$f":"Input!AB101","v":0},{"$f":"Input!AC101","v":0},{"$f":"Input!AD101","v":0},{"$f":"Input!AE101","v":0},{"$f":"Input!AF101","v":0},{"$f":"Input!AG101","v":0},{"$f":"Input!AH101","v":0},{"$f":"Input!AI101","v":0},{"$f":"Input!AJ101","v":0},{"$f":"Input!AK101","v":0},{"$f":"Input!AL101","v":0},{"$f":"Input!AM101","v":0},{"$f":"Input!AN101","v":0},{"$f":"Input!AO101","v":0},{"$f":"Input!AP101","v":0},{"$f":"Input!AQ101","v":0},{"$f":"Input!AR101","v":0},{"$f":"Input!AS101","v":0},{"$f":"Input!AT101","v":0},{"$f":"Input!AU101","v":0},{"$f":"Input!AV101","v":0},{"$f":"Input!AW101","v":0},{"$f":"Input!AX101","v":0},{"$f":"Input!AY101","v":0},{"$f":"Input!AZ101","v":0},{"$f":"Input!BA101","v":0},{"$f":"Input!BB101","v":0},{"$f":"Input!BC101","v":0},{"$f":"Input!BD101","v":0},{"$f":"Input!BE101","v":0},{"$f":"Input!BF101","v":0},{"$f":"Input!BG101","v":0},{"$f":"Input!BH101","v":0},{"$f":"Input!BI101","v":0},{"$f":"Input!BJ101","v":0},{"$f":"Input!BK101","v":0},{"$f":"Input!BL101","v":0},{"$f":"Input!BM101","v":0},{"$f":"Input!BN101","v":0},{"$f":"Input!BO101","v":0},{"$f":"Input!BP101","v":0}]
[null,null,91,{"$f":"Input!F102","v":"Regulatory"},{"$f":"Input!G102","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E247,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,112.10643015724159,108.3564488920933,null,null,{"$f":"Input!R102","v":29.46061229},{"$f":"Input!S102","v":20.714289839999999},{"$f":"Input!T102","v":14.133532730000001},{"$f":"Input!U102","v":8.3779584228588995},{"$f":"Input!V102","v":19.218846027240801},{"$f":"Input!W102","v":16.2219950796622},{"$f":"Input!X102","v":0.22921450233140001},{"$f":"Input!Y102","v":0},{"$f":"Input!Z102","v":0},{"$f":"Input!AA102","v":0},{"$f":"Input!AB102","v":0},{"$f":"Input!AC102","v":0},{"$f":"Input!AD102","v":0},{"$f":"Input!AE102","v":0},{"$f":"Input!AF102","v":0},{"$f":"Input!AG102","v":0},{"$f":"Input!AH102","v":0},{"$f":"Input!AI102","v":0},{"$f":"Input!AJ102","v":0},{"$f":"Input!AK102","v":0},{"$f":"Input!AL102","v":0},{"$f":"Input!AM102","v":0},{"$f":"Input!AN102","v":0},{"$f":"Input!AO102","v":0},{"$f":"Input!AP102","v":0},{"$f":"Input!AQ102","v":0},{"$f":"Input!AR102","v":0},{"$f":"Input!AS102","v":0},{"$f":"Input!AT102","v":0},{"$f":"Input!AU102","v":0},{"$f":"Input!AV102","v":0},{"$f":"Input!AW102","v":0},{"$f":"Input!AX102","v":0},{"$f":"Input!AY102","v":0},{"$f":"Input!AZ102","v":0},{"$f":"Input!BA102","v":0},{"$f":"Input!BB102","v":0},{"$f":"Input!BC102","v":0},{"$f":"Input!BD102","v":0},{"$f":"Input!BE102","v":0},{"$f":"Input!BF102","v":0},{"$f":"Input!BG102","v":0},{"$f":"Input!BH102","v":0},{"$f":"Input!BI102","v":0},{"$f":"Input!BJ102","v":0},{"$f":"Input!BK102","v":0},{"$f":"Input!BL102","v":0},{"$f":"Input!BM102","v":0},{"$f":"Input!BN102","v":0},{"$f":"Input!BO102","v":0},{"$f":"Input!BP102","v":0}]
[null,null,92,{"$f":"Input!F103","v":"All other"},{"$f":"Input!G103","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E248,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,15.080354203284317,16.770779797591626,null,null,{"$f":"Input!R103","v":0.31365064999999959},{"$f":"Input!S103","v":-0.10385499999996028},{"$f":"Input!T103","v":2.7625165599999786},{"$f":"Input!U103","v":4.3885307593708482},{"$f":"Input!V103","v":2.719775304224072},{"$f":"Input!W103","v":1.5934404231379986},{"$f":"Input!X103","v":5.096721100858689},{"$f":"Input!Y103","v":0},{"$f":"Input!Z103","v":0},{"$f":"Input!AA103","v":0},{"$f":"Input!AB103","v":0},{"$f":"Input!AC103","v":0},{"$f":"Input!AD103","v":0},{"$f":"Input!AE103","v":0},{"$f":"Input!AF103","v":0},{"$f":"Input!AG103","v":0},{"$f":"Input!AH103","v":0},{"$f":"Input!AI103","v":0},{"$f":"Input!AJ103","v":0},{"$f":"Input!AK103","v":0},{"$f":"Input!AL103","v":0},{"$f":"Input!AM103","v":0},{"$f":"Input!AN103","v":0},{"$f":"Input!AO103","v":0},{"$f":"Input!AP103","v":0},{"$f":"Input!AQ103","v":0},{"$f":"Input!AR103","v":0},{"$f":"Input!AS103","v":0},{"$f":"Input!AT103","v":0},{"$f":"Input!AU103","v":0},{"$f":"Input!AV103","v":0},{"$f":"Input!AW103","v":0},{"$f":"Input!AX103","v":0},{"$f":"Input!AY103","v":0},{"$f":"Input!AZ103","v":0},{"$f":"Input!BA103","v":0},{"$f":"Input!BB103","v":0},{"$f":"Input!BC103","v":0},{"$f":"Input!BD103","v":0},{"$f":"Input!BE103","v":0},{"$f":"Input!BF103","v":0},{"$f":"Input!BG103","v":0},{"$f":"Input!BH103","v":0},{"$f":"Input!BI103","v":0},{"$f":"Input!BJ103","v":0},{"$f":"Input!BK103","v":0},{"$f":"Input!BL103","v":0},{"$f":"Input!BM103","v":0},{"$f":"Input!BN103","v":0},{"$f":"Input!BO103","v":0},{"$f":"Input!BP103","v":0}]
[null,null,93,{"$f":"Input!F104","v":"Dania Beach Energy Center"},{"$f":"Input!G104","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E249,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,27.747747073745309,26.608742985871203,null,null,{"$f":"Input!R104","v":0},{"$f":"Input!S104","v":6.6162283799999999},{"$f":"Input!T104","v":14.998084260000001},{"$f":"Input!U104","v":4.9944303458711996},{"$f":"Input!V104","v":0},{"$f":"Input!W104","v":0},{"$f":"Input!X104","v":0},{"$f":"Input!Y104","v":0},{"$f":"Input!Z104","v":0},{"$f":"Input!AA104","v":0},{"$f":"Input!AB104","v":0},{"$f":"Input!AC104","v":0},{"$f":"Input!AD104","v":0},{"$f":"Input!AE104","v":0},{"$f":"Input!AF104","v":0},{"$f":"Input!AG104","v":0},{"$f":"Input!AH104","v":0},{"$f":"Input!AI104","v":0},{"$f":"Input!AJ104","v":0},{"$f":"Input!AK104","v":0},{"$f":"Input!AL104","v":0},{"$f":"Input!AM104","v":0},{"$f":"Input!AN104","v":0},{"$f":"Input!AO104","v":0},{"$f":"Input!AP104","v":0},{"$f":"Input!AQ104","v":0},{"$f":"Input!AR104","v":0},{"$f":"Input!AS104","v":0},{"$f":"Input!AT104","v":0},{"$f":"Input!AU104","v":0},{"$f":"Input!AV104","v":0},{"$f":"Input!AW104","v":0},{"$f":"Input!AX104","v":0},{"$f":"Input!AY104","v":0},{"$f":"Input!AZ104","v":0},{"$f":"Input!BA104","v":0},{"$f":"Input!BB104","v":0},{"$f":"Input!BC104","v":0},{"$f":"Input!BD104","v":0},{"$f":"Input!BE104","v":0},{"$f":"Input!BF104","v":0},{"$f":"Input!BG104","v":0},{"$f":"Input!BH104","v":0},{"$f":"Input!BI104","v":0},{"$f":"Input!BJ104","v":0},{"$f":"Input!BK104","v":0},{"$f":"Input!BL104","v":0},{"$f":"Input!BM104","v":0},{"$f":"Input!BN104","v":0},{"$f":"Input!BO104","v":0},{"$f":"Input!BP104","v":0}]
[null,null,94,{"$f":"Input!F105","v":"DG EV Chargers"},{"$f":"Input!G105","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E250,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,41.474419820122861,50.037172640000001,null,null,{"$f":"Input!R105","v":0},{"$f":"Input!S105","v":0},{"$f":"Input!T105","v":0},{"$f":"Input!U105","v":0},{"$f":"Input!V105","v":19.0228},{"$f":"Input!W105","v":5.9843726400000001},{"$f":"Input!X105","v":25.03},{"$f":"Input!Y105","v":0},{"$f":"Input!Z105","v":0},{"$f":"Input!AA105","v":0},{"$f":"Input!AB105","v":0},{"$f":"Input!AC105","v":0},{"$f":"Input!AD105","v":0},{"$f":"Input!AE105","v":0},{"$f":"Input!AF105","v":0},{"$f":"Input!AG105","v":0},{"$f":"Input!AH105","v":0},{"$f":"Input!AI105","v":0},{"$f":"Input!AJ105","v":0},{"$f":"Input!AK105","v":0},{"$f":"Input!AL105","v":0},{"$f":"Input!AM105","v":0},{"$f":"Input!AN105","v":0},{"$f":"Input!AO105","v":0},{"$f":"Input!AP105","v":0},{"$f":"Input!AQ105","v":0},{"$f":"Input!AR105","v":0},{"$f":"Input!AS105","v":0},{"$f":"Input!AT105","v":0},{"$f":"Input!AU105","v":0},{"$f":"Input!AV105","v":0},{"$f":"Input!AW105","v":0},{"$f":"Input!AX105","v":0},{"$f":"Input!AY105","v":0},{"$f":"Input!AZ105","v":0},{"$f":"Input!BA105","v":0},{"$f":"Input!BB105","v":0},{"$f":"Input!BC105","v":0},{"$f":"Input!BD105","v":0},{"$f":"Input!BE105","v":0},{"$f":"Input!BF105","v":0},{"$f":"Input!BG105","v":0},{"$f":"Input!BH105","v":0},{"$f":"Input!BI105","v":0},{"$f":"Input!BJ105","v":0},{"$f":"Input!BK105","v":0},{"$f":"Input!BL105","v":0},{"$f":"Input!BM105","v":0},{"$f":"Input!BN105","v":0},{"$f":"Input!BO105","v":0},{"$f":"Input!BP105","v":0}]
[null,null,95,{"$f":"Input!F106","v":"Other Projects"},{"$f":"Input!G106","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E251,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,105.84374162549243,122.99431908267331,null,null,{"$f":"Input!R106","v":4.7568871900000005},{"$f":"Input!S106","v":4.0088729500000007},{"$f":"Input!T106","v":5.5511748500000007},{"$f":"Input!U106","v":7.1495488645946983},{"$f":"Input!V106","v":18.829576084013901},{"$f":"Input!W106","v":33.722859037441104},{"$f":"Input!X106","v":48.975400106623603},{"$f":"Input!Y106","v":0},{"$f":"Input!Z106","v":0},{"$f":"Input!AA106","v":0},{"$f":"Input!AB106","v":0},{"$f":"Input!AC106","v":0},{"$f":"Input!AD106","v":0},{"$f":"Input!AE106","v":0},{"$f":"Input!AF106","v":0},{"$f":"Input!AG106","v":0},{"$f":"Input!AH106","v":0},{"$f":"Input!AI106","v":0},{"$f":"Input!AJ106","v":0},{"$f":"Input!AK106","v":0},{"$f":"Input!AL106","v":0},{"$f":"Input!AM106","v":0},{"$f":"Input!AN106","v":0},{"$f":"Input!AO106","v":0},{"$f":"Input!AP106","v":0},{"$f":"Input!AQ106","v":0},{"$f":"Input!AR106","v":0},{"$f":"Input!AS106","v":0},{"$f":"Input!AT106","v":0},{"$f":"Input!AU106","v":0},{"$f":"Input!AV106","v":0},{"$f":"Input!AW106","v":0},{"$f":"Input!AX106","v":0},{"$f":"Input!AY106","v":0},{"$f":"Input!AZ106","v":0},{"$f":"Input!BA106","v":0},{"$f":"Input!BB106","v":0},{"$f":"Input!BC106","v":0},{"$f":"Input!BD106","v":0},{"$f":"Input!BE106","v":0},{"$f":"Input!BF106","v":0},{"$f":"Input!BG106","v":0},{"$f":"Input!BH106","v":0},{"$f":"Input!BI106","v":0},{"$f":"Input!BJ106","v":0},{"$f":"Input!BK106","v":0},{"$f":"Input!BL106","v":0},{"$f":"Input!BM106","v":0},{"$f":"Input!BN106","v":0},{"$f":"Input!BO106","v":0},{"$f":"Input!BP106","v":0}]
[null,null,96,{"$f":"Input!F107","v":"SolarTogether 3"},{"$f":"Input!G107","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E252,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,484.04903743045435,492.85471085610743,null,null,{"$f":"Input!R107","v":0},{"$f":"Input!S107","v":4.4366000000000002E-4},{"$f":"Input!T107","v":120.43499294},{"$f":"Input!U107","v":372.41927425610743},{"$f":"Input!V107","v":0},{"$f":"Input!W107","v":0},{"$f":"Input!X107","v":0},{"$f":"Input!Y107","v":0},{"$f":"Input!Z107","v":0},{"$f":"Input!AA107","v":0},{"$f":"Input!AB107","v":0},{"$f":"Input!AC107","v":0},{"$f":"Input!AD107","v":0},{"$f":"Input!AE107","v":0},{"$f":"Input!AF107","v":0},{"$f":"Input!AG107","v":0},{"$f":"Input!AH107","v":0},{"$f":"Input!AI107","v":0},{"$f":"Input!AJ107","v":0},{"$f":"Input!AK107","v":0},{"$f":"Input!AL107","v":0},{"$f":"Input!AM107","v":0},{"$f":"Input!AN107","v":0},{"$f":"Input!AO107","v":0},{"$f":"Input!AP107","v":0},{"$f":"Input!AQ107","v":0},{"$f":"Input!AR107","v":0},{"$f":"Input!AS107","v":0},{"$f":"Input!AT107","v":0},{"$f":"Input!AU107","v":0},{"$f":"Input!AV107","v":0},{"$f":"Input!AW107","v":0},{"$f":"Input!AX107","v":0},{"$f":"Input!AY107","v":0},{"$f":"Input!AZ107","v":0},{"$f":"Input!BA107","v":0},{"$f":"Input!BB107","v":0},{"$f":"Input!BC107","v":0},{"$f":"Input!BD107","v":0},{"$f":"Input!BE107","v":0},{"$f":"Input!BF107","v":0},{"$f":"Input!BG107","v":0},{"$f":"Input!BH107","v":0},{"$f":"Input!BI107","v":0},{"$f":"Input!BJ107","v":0},{"$f":"Input!BK107","v":0},{"$f":"Input!BL107","v":0},{"$f":"Input!BM107","v":0},{"$f":"Input!BN107","v":0},{"$f":"Input!BO107","v":0},{"$f":"Input!BP107","v":0}]
[null,null,97,{"$f":"Input!F108","v":"SolarTogether 4"},{"$f":"Input!G108","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E253,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,324.26659187630611,340.73993331370036,null,null,{"$f":"Input!R108","v":0},{"$f":"Input!S108","v":0},{"$f":"Input!T108","v":2.686533E-2},{"$f":"Input!U108","v":276.36441242828403},{"$f":"Input!V108","v":64.3486555554163},{"$f":"Input!W108","v":0},{"$f":"Input!X108","v":0},{"$f":"Input!Y108","v":0},{"$f":"Input!Z108","v":0},{"$f":"Input!AA108","v":0},{"$f":"Input!AB108","v":0},{"$f":"Input!AC108","v":0},{"$f":"Input!AD108","v":0},{"$f":"Input!AE108","v":0},{"$f":"Input!AF108","v":0},{"$f":"Input!AG108","v":0},{"$f":"Input!AH108","v":0},{"$f":"Input!AI108","v":0},{"$f":"Input!AJ108","v":0},{"$f":"Input!AK108","v":0},{"$f":"Input!AL108","v":0},{"$f":"Input!AM108","v":0},{"$f":"Input!AN108","v":0},{"$f":"Input!AO108","v":0},{"$f":"Input!AP108","v":0},{"$f":"Input!AQ108","v":0},{"$f":"Input!AR108","v":0},{"$f":"Input!AS108","v":0},{"$f":"Input!AT108","v":0},{"$f":"Input!AU108","v":0},{"$f":"Input!AV108","v":0},{"$f":"Input!AW108","v":0},{"$f":"Input!AX108","v":0},{"$f":"Input!AY108","v":0},{"$f":"Input!AZ108","v":0},{"$f":"Input!BA108","v":0},{"$f":"Input!BB108","v":0},{"$f":"Input!BC108","v":0},{"$f":"Input!BD108","v":0},{"$f":"Input!BE108","v":0},{"$f":"Input!BF108","v":0},{"$f":"Input!BG108","v":0},{"$f":"Input!BH108","v":0},{"$f":"Input!BI108","v":0},{"$f":"Input!BJ108","v":0},{"$f":"Input!BK108","v":0},{"$f":"Input!BL108","v":0},{"$f":"Input!BM108","v":0},{"$f":"Input!BN108","v":0},{"$f":"Input!BO108","v":0},{"$f":"Input!BP108","v":0}]
[null,null,98,{"$f":"Input!F109","v":"SolarTogether 5"},{"$f":"Input!G109","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E254,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,309.00543143384277,325.0030344032939,null,null,{"$f":"Input!R109","v":0},{"$f":"Input!S109","v":0},{"$f":"Input!T109","v":1.4156300000000002E-3},{"$f":"Input!U109","v":259.42115782742678},{"$f":"Input!V109","v":65.580460945867102},{"$f":"Input!W109","v":0},{"$f":"Input!X109","v":0},{"$f":"Input!Y109","v":0},{"$f":"Input!Z109","v":0},{"$f":"Input!AA109","v":0},{"$f":"Input!AB109","v":0},{"$f":"Input!AC109","v":0},{"$f":"Input!AD109","v":0},{"$f":"Input!AE109","v":0},{"$f":"Input!AF109","v":0},{"$f":"Input!AG109","v":0},{"$f":"Input!AH109","v":0},{"$f":"Input!AI109","v":0},{"$f":"Input!AJ109","v":0},{"$f":"Input!AK109","v":0},{"$f":"Input!AL109","v":0},{"$f":"Input!AM109","v":0},{"$f":"Input!AN109","v":0},{"$f":"Input!AO109","v":0},{"$f":"Input!AP109","v":0},{"$f":"Input!AQ109","v":0},{"$f":"Input!AR109","v":0},{"$f":"Input!AS109","v":0},{"$f":"Input!AT109","v":0},{"$f":"Input!AU109","v":0},{"$f":"Input!AV109","v":0},{"$f":"Input!AW109","v":0},{"$f":"Input!AX109","v":0},{"$f":"Input!AY109","v":0},{"$f":"Input!AZ109","v":0},{"$f":"Input!BA109","v":0},{"$f":"Input!BB109","v":0},{"$f":"Input!BC109","v":0},{"$f":"Input!BD109","v":0},{"$f":"Input!BE109","v":0},{"$f":"Input!BF109","v":0},{"$f":"Input!BG109","v":0},{"$f":"Input!BH109","v":0},{"$f":"Input!BI109","v":0},{"$f":"Input!BJ109","v":0},{"$f":"Input!BK109","v":0},{"$f":"Input!BL109","v":0},{"$f":"Input!BM109","v":0},{"$f":"Input!BN109","v":0},{"$f":"Input!BO109","v":0},{"$f":"Input!BP109","v":0}]
[null,null,99,{"$f":"Input!F110","v":"Safe Harbor Panels - 2020"},{"$f":"Input!G110","v":"CWIP Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E255,lookups!$C$29:$C$32,0))","v":6},null,null,null,null,1.1957506629484929,0,null,null,{"$f":"Input!R110","v":0},{"$f":"Input!S110","v":0},{"$f":"Input!T110","v":16.4553348248918},{"$f":"Input!U110","v":-16.4553348248918},{"$f":"Input!V110","v":0},{"$f":"Input!W110","v":0},{"$f":"Input!X110","v":0},{"$f":"Input!Y110","v":0},{"$f":"Input!Z110","v":0},{"$f":"Input!AA110","v":0},{"$f":"Input!AB110","v":0},{"$f":"Input!AC110","v":0},{"$f":"Input!AD110","v":0},{"$f":"Input!AE110","v":0},{"$f":"Input!AF110","v":0},{"$f":"Input!AG110","v":0},{"$f":"Input!AH110","v":0},{"$f":"Input!AI110","v":0},{"$f":"Input!AJ110","v":0},{"$f":"Input!AK110","v":0},{"$f":"Input!AL110","v":0},{"$f":"Input!AM110","v":0},{"$f":"Input!AN110","v":0},{"$f":"Input!AO110","v":0},{"$f":"Input!AP110","v":0},{"$f":"Input!AQ110","v":0},{"$f":"Input!AR110","v":0},{"$f":"Input!AS110","v":0},{"$f":"Input!AT110","v":0},{"$f":"Input!AU110","v":0},{"$f":"Input!AV110","v":0},{"$f":"Input!AW110","v":0},{"$f":"Input!AX110","v":0},{"$f":"Input!AY110","v":0},{"$f":"Input!AZ110","v":0},{"$f":"Input!BA110","v":0},{"$f":"Input!BB110","v":0},{"$f":"Input!BC110","v":0},{"$f":"Input!BD110","v":0},{"$f":"Input!BE110","v":0},{"$f":"Input!BF110","v":0},{"$f":"Input!BG110","v":0},{"$f":"Input!BH110","v":0},{"$f":"Input!BI110","v":0},{"$f":"Input!BJ110","v":0},{"$f":"Input!BK110","v":0},{"$f":"Input!BL110","v":0},{"$f":"Input!BM110","v":0},{"$f":"Input!BN110","v":0},{"$f":"Input!BO110","v":0},{"$f":"Input!BP110","v":0}]
[null,null,100,{"$f":"Input!F111","v":"Safe Harbor Panels - 2021"},{"$f":"Input!G111","v":"CWIP Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E256,lookups!$C$29:$C$32,0))","v":6},null,null,null,null,{"$f":"SUMPRODUCT(O256:BM256,$O$11:$BM$11)","v":3.5865769705534731},{"$f":"SUM(O256:BM256)","v":0},null,null,{"$f":"Input!R111","v":0},{"$f":"Input!S111","v":0},{"$f":"Input!T111","v":25.60691613366},{"$f":"Input!U111","v":0},{"$f":"Input!V111","v":-25.60691613366},{"$f":"Input!W111","v":0},{"$f":"Input!X111","v":0},{"$f":"Input!Y111","v":0},{"$f":"Input!Z111","v":0},{"$f":"Input!AA111","v":0},{"$f":"Input!AB111","v":0},{"$f":"Input!AC111","v":0},{"$f":"Input!AD111","v":0},{"$f":"Input!AE111","v":0},{"$f":"Input!AF111","v":0},{"$f":"Input!AG111","v":0},{"$f":"Input!AH111","v":0},{"$f":"Input!AI111","v":0},{"$f":"Input!AJ111","v":0},{"$f":"Input!AK111","v":0},{"$f":"Input!AL111","v":0},{"$f":"Input!AM111","v":0},{"$f":"Input!AN111","v":0},{"$f":"Input!AO111","v":0},{"$f":"Input!AP111","v":0},{"$f":"Input!AQ111","v":0},{"$f":"Input!AR111","v":0},{"$f":"Input!AS111","v":0},{"$f":"Input!AT111","v":0},{"$f":"Input!AU111","v":0},{"$f":"Input!AV111","v":0},{"$f":"Input!AW111","v":0},{"$f":"Input!AX111","v":0},{"$f":"Input!AY111","v":0},{"$f":"Input!AZ111","v":0},{"$f":"Input!BA111","v":0},{"$f":"Input!BB111","v":0},{"$f":"Input!BC111","v":0},{"$f":"Input!BD111","v":0},{"$f":"Input!BE111","v":0},{"$f":"Input!BF111","v":0},{"$f":"Input!BG111","v":0},{"$f":"Input!BH111","v":0},{"$f":"Input!BI111","v":0},{"$f":"Input!BJ111","v":0},{"$f":"Input!BK111","v":0},{"$f":"Input!BL111","v":0},{"$f":"Input!BM111","v":0},{"$f":"Input!BN111","v":0},{"$f":"Input!BO111","v":0},{"$f":"Input!BP111","v":0}]
[null,null,101,{"$f":"Input!F112","v":"Safe Harbor Panels - 2022"},{"$f":"Input!G112","v":"CWIP Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E257,lookups!$C$29:$C$32,0))","v":6},null,null,null,null,9.6238108905740916,0,null,null,{"$f":"Input!R112","v":0},{"$f":"Input!S112","v":0},{"$f":"Input!T112","v":47.447190609187203},{"$f":"Input!U112","v":0},{"$f":"Input!V112","v":0},{"$f":"Input!W112","v":-47.447190609187203},{"$f":"Input!X112","v":0},{"$f":"Input!Y112","v":0},{"$f":"Input!Z112","v":0},{"$f":"Input!AA112","v":0},{"$f":"Input!AB112","v":0},{"$f":"Input!AC112","v":0},{"$f":"Input!AD112","v":0},{"$f":"Input!AE112","v":0},{"$f":"Input!AF112","v":0},{"$f":"Input!AG112","v":0},{"$f":"Input!AH112","v":0},{"$f":"Input!AI112","v":0},{"$f":"Input!AJ112","v":0},{"$f":"Input!AK112","v":0},{"$f":"Input!AL112","v":0},{"$f":"Input!AM112","v":0},{"$f":"Input!AN112","v":0},{"$f":"Input!AO112","v":0},{"$f":"Input!AP112","v":0},{"$f":"Input!AQ112","v":0},{"$f":"Input!AR112","v":0},{"$f":"Input!AS112","v":0},{"$f":"Input!AT112","v":0},{"$f":"Input!AU112","v":0},{"$f":"Input!AV112","v":0},{"$f":"Input!AW112","v":0},{"$f":"Input!AX112","v":0},{"$f":"Input!AY112","v":0},{"$f":"Input!AZ112","v":0},{"$f":"Input!BA112","v":0},{"$f":"Input!BB112","v":0},{"$f":"Input!BC112","v":0},{"$f":"Input!BD112","v":0},{"$f":"Input!BE112","v":0},{"$f":"Input!BF112","v":0},{"$f":"Input!BG112","v":0},{"$f":"Input!BH112","v":0},{"$f":"Input!BI112","v":0},{"$f":"Input!BJ112","v":0},{"$f":"Input!BK112","v":0},{"$f":"Input!BL112","v":0},{"$f":"Input!BM112","v":0},{"$f":"Input!BN112","v":0},{"$f":"Input!BO112","v":0},{"$f":"Input!BP112","v":0}]
[null,null,102,{"$f":"Input!F113","v":"Safe Harbor Panels - 2023"},{"$f":"Input!G113","v":"CWIP Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E258,lookups!$C$29:$C$32,0))","v":6},null,null,null,null,12.393623051996343,0,null,null,{"$f":"Input!R113","v":0},{"$f":"Input!S113","v":0},{"$f":"Input!T113","v":47.447190927013096},{"$f":"Input!U113","v":0},{"$f":"Input!V113","v":0},{"$f":"Input!W113","v":0},{"$f":"Input!X113","v":-47.447190927013096},{"$f":"Input!Y113","v":0},{"$f":"Input!Z113","v":0},{"$f":"Input!AA113","v":0},{"$f":"Input!AB113","v":0},{"$f":"Input!AC113","v":0},{"$f":"Input!AD113","v":0},{"$f":"Input!AE113","v":0},{"$f":"Input!AF113","v":0},{"$f":"Input!AG113","v":0},{"$f":"Input!AH113","v":0},{"$f":"Input!AI113","v":0},{"$f":"Input!AJ113","v":0},{"$f":"Input!AK113","v":0},{"$f":"Input!AL113","v":0},{"$f":"Input!AM113","v":0},{"$f":"Input!AN113","v":0},{"$f":"Input!AO113","v":0},{"$f":"Input!AP113","v":0},{"$f":"Input!AQ113","v":0},{"$f":"Input!AR113","v":0},{"$f":"Input!AS113","v":0},{"$f":"Input!AT113","v":0},{"$f":"Input!AU113","v":0},{"$f":"Input!AV113","v":0},{"$f":"Input!AW113","v":0},{"$f":"Input!AX113","v":0},{"$f":"Input!AY113","v":0},{"$f":"Input!AZ113","v":0},{"$f":"Input!BA113","v":0},{"$f":"Input!BB113","v":0},{"$f":"Input!BC113","v":0},{"$f":"Input!BD113","v":0},{"$f":"Input!BE113","v":0},{"$f":"Input!BF113","v":0},{"$f":"Input!BG113","v":0},{"$f":"Input!BH113","v":0},{"$f":"Input!BI113","v":0},{"$f":"Input!BJ113","v":0},{"$f":"Input!BK113","v":0},{"$f":"Input!BL113","v":0},{"$f":"Input!BM113","v":0},{"$f":"Input!BN113","v":0},{"$f":"Input!BO113","v":0},{"$f":"Input!BP113","v":0}]
[null,null,103,{"$f":"Input!F114","v":"Other Solar"},{"$f":"Input!G114","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E259,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,80.555408866587868,83.059858189460101,null,null,{"$f":"Input!R114","v":9.92568363},{"$f":"Input!S114","v":12.546123379999999},{"$f":"Input!T114","v":8.4300293599999989},{"$f":"Input!U114","v":5.5110149948},{"$f":"Input!V114","v":28.8575600746601},{"$f":"Input!W114","v":15.78704675},{"$f":"Input!X114","v":2.0024000000000002},{"$f":"Input!Y114","v":0},{"$f":"Input!Z114","v":0},{"$f":"Input!AA114","v":0},{"$f":"Input!AB114","v":0},{"$f":"Input!AC114","v":0},{"$f":"Input!AD114","v":0},{"$f":"Input!AE114","v":0},{"$f":"Input!AF114","v":0},{"$f":"Input!AG114","v":0},{"$f":"Input!AH114","v":0},{"$f":"Input!AI114","v":0},{"$f":"Input!AJ114","v":0},{"$f":"Input!AK114","v":0},{"$f":"Input!AL114","v":0},{"$f":"Input!AM114","v":0},{"$f":"Input!AN114","v":0},{"$f":"Input!AO114","v":0},{"$f":"Input!AP114","v":0},{"$f":"Input!AQ114","v":0},{"$f":"Input!AR114","v":0},{"$f":"Input!AS114","v":0},{"$f":"Input!AT114","v":0},{"$f":"Input!AU114","v":0},{"$f":"Input!AV114","v":0},{"$f":"Input!AW114","v":0},{"$f":"Input!AX114","v":0},{"$f":"Input!AY114","v":0},{"$f":"Input!AZ114","v":0},{"$f":"Input!BA114","v":0},{"$f":"Input!BB114","v":0},{"$f":"Input!BC114","v":0},{"$f":"Input!BD114","v":0},{"$f":"Input!BE114","v":0},{"$f":"Input!BF114","v":0},{"$f":"Input!BG114","v":0},{"$f":"Input!BH114","v":0},{"$f":"Input!BI114","v":0},{"$f":"Input!BJ114","v":0},{"$f":"Input!BK114","v":0},{"$f":"Input!BL114","v":0},{"$f":"Input!BM114","v":0},{"$f":"Input!BN114","v":0},{"$f":"Input!BO114","v":0},{"$f":"Input!BP114","v":0}]
[null,null,104,{"$f":"Input!F115","v":"Battery Storage"},{"$f":"Input!G115","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E260,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,96.888688461035272,95.631621829375007,null,null,{"$f":"Input!R115","v":4.1165410800000002},{"$f":"Input!S115","v":19.590120559999999},{"$f":"Input!T115","v":23.94106189},{"$f":"Input!U115","v":33.589215390325499},{"$f":"Input!V115","v":14.138686245810002},{"$f":"Input!W115","v":0.12588856732920001},{"$f":"Input!X115","v":0.13010809591029998},{"$f":"Input!Y115","v":0},{"$f":"Input!Z115","v":0},{"$f":"Input!AA115","v":0},{"$f":"Input!AB115","v":0},{"$f":"Input!AC115","v":0},{"$f":"Input!AD115","v":0},{"$f":"Input!AE115","v":0},{"$f":"Input!AF115","v":0},{"$f":"Input!AG115","v":0},{"$f":"Input!AH115","v":0},{"$f":"Input!AI115","v":0},{"$f":"Input!AJ115","v":0},{"$f":"Input!AK115","v":0},{"$f":"Input!AL115","v":0},{"$f":"Input!AM115","v":0},{"$f":"Input!AN115","v":0},{"$f":"Input!AO115","v":0},{"$f":"Input!AP115","v":0},{"$f":"Input!AQ115","v":0},{"$f":"Input!AR115","v":0},{"$f":"Input!AS115","v":0},{"$f":"Input!AT115","v":0},{"$f":"Input!AU115","v":0},{"$f":"Input!AV115","v":0},{"$f":"Input!AW115","v":0},{"$f":"Input!AX115","v":0},{"$f":"Input!AY115","v":0},{"$f":"Input!AZ115","v":0},{"$f":"Input!BA115","v":0},{"$f":"Input!BB115","v":0},{"$f":"Input!BC115","v":0},{"$f":"Input!BD115","v":0},{"$f":"Input!BE115","v":0},{"$f":"Input!BF115","v":0},{"$f":"Input!BG115","v":0},{"$f":"Input!BH115","v":0},{"$f":"Input!BI115","v":0},{"$f":"Input!BJ115","v":0},{"$f":"Input!BK115","v":0},{"$f":"Input!BL115","v":0},{"$f":"Input!BM115","v":0},{"$f":"Input!BN115","v":0},{"$f":"Input!BO115","v":0},{"$f":"Input!BP115","v":0}]
[null,null,105,{"$f":"Input!F116","v":"Battery Safe Harbor"},{"$f":"Input!G116","v":"CWIP Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E261,lookups!$C$29:$C$32,0))","v":6},null,null,null,null,1.333328097790293,7.6772399999995855E-3,null,null,{"$f":"Input!R116","v":0},{"$f":"Input!S116","v":0},{"$f":"Input!T116","v":18.24672133},{"$f":"Input!U116","v":-18.23904409},{"$f":"Input!V116","v":0},{"$f":"Input!W116","v":0},{"$f":"Input!X116","v":0},{"$f":"Input!Y116","v":0},{"$f":"Input!Z116","v":0},{"$f":"Input!AA116","v":0},{"$f":"Input!AB116","v":0},{"$f":"Input!AC116","v":0},{"$f":"Input!AD116","v":0},{"$f":"Input!AE116","v":0},{"$f":"Input!AF116","v":0},{"$f":"Input!AG116","v":0},{"$f":"Input!AH116","v":0},{"$f":"Input!AI116","v":0},{"$f":"Input!AJ116","v":0},{"$f":"Input!AK116","v":0},{"$f":"Input!AL116","v":0},{"$f":"Input!AM116","v":0},{"$f":"Input!AN116","v":0},{"$f":"Input!AO116","v":0},{"$f":"Input!AP116","v":0},{"$f":"Input!AQ116","v":0},{"$f":"Input!AR116","v":0},{"$f":"Input!AS116","v":0},{"$f":"Input!AT116","v":0},{"$f":"Input!AU116","v":0},{"$f":"Input!AV116","v":0},{"$f":"Input!AW116","v":0},{"$f":"Input!AX116","v":0},{"$f":"Input!AY116","v":0},{"$f":"Input!AZ116","v":0},{"$f":"Input!BA116","v":0},{"$f":"Input!BB116","v":0},{"$f":"Input!BC116","v":0},{"$f":"Input!BD116","v":0},{"$f":"Input!BE116","v":0},{"$f":"Input!BF116","v":0},{"$f":"Input!BG116","v":0},{"$f":"Input!BH116","v":0},{"$f":"Input!BI116","v":0},{"$f":"Input!BJ116","v":0},{"$f":"Input!BK116","v":0},{"$f":"Input!BL116","v":0},{"$f":"Input!BM116","v":0},{"$f":"Input!BN116","v":0},{"$f":"Input!BO116","v":0},{"$f":"Input!BP116","v":0}]
[null,null,106,{"$f":"Input!F117","v":"Customer Facing Applications "},{"$f":"Input!G117","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E262,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,651.32298712454099,684.73300000000006,null,null,{"$f":"Input!R117","v":95.051000000000002},{"$f":"Input!S117","v":82.281999999999996},{"$f":"Input!T117","v":69.400000000000006},{"$f":"Input!U117","v":73},{"$f":"Input!V117","v":102.5},{"$f":"Input!W117","v":130.9},{"$f":"Input!X117","v":131.6},{"$f":"Input!Y117","v":0},{"$f":"Input!Z117","v":0},{"$f":"Input!AA117","v":0},{"$f":"Input!AB117","v":0},{"$f":"Input!AC117","v":0},{"$f":"Input!AD117","v":0},{"$f":"Input!AE117","v":0},{"$f":"Input!AF117","v":0},{"$f":"Input!AG117","v":0},{"$f":"Input!AH117","v":0},{"$f":"Input!AI117","v":0},{"$f":"Input!AJ117","v":0},{"$f":"Input!AK117","v":0},{"$f":"Input!AL117","v":0},{"$f":"Input!AM117","v":0},{"$f":"Input!AN117","v":0},{"$f":"Input!AO117","v":0},{"$f":"Input!AP117","v":0},{"$f":"Input!AQ117","v":0},{"$f":"Input!AR117","v":0},{"$f":"Input!AS117","v":0},{"$f":"Input!AT117","v":0},{"$f":"Input!AU117","v":0},{"$f":"Input!AV117","v":0},{"$f":"Input!AW117","v":0},{"$f":"Input!AX117","v":0},{"$f":"Input!AY117","v":0},{"$f":"Input!AZ117","v":0},{"$f":"Input!BA117","v":0},{"$f":"Input!BB117","v":0},{"$f":"Input!BC117","v":0},{"$f":"Input!BD117","v":0},{"$f":"Input!BE117","v":0},{"$f":"Input!BF117","v":0},{"$f":"Input!BG117","v":0},{"$f":"Input!BH117","v":0},{"$f":"Input!BI117","v":0},{"$f":"Input!BJ117","v":0},{"$f":"Input!BK117","v":0},{"$f":"Input!BL117","v":0},{"$f":"Input!BM117","v":0},{"$f":"Input!BN117","v":0},{"$f":"Input!BO117","v":0},{"$f":"Input!BP117","v":0}]
[null,null,107,{"$f":"Input!F118","v":"Applications/Hardware"},{"$f":"Input!G118","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E263,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,799.14692260941865,844.73399999999992,null,null,{"$f":"Input!R118","v":90.33},{"$f":"Input!S118","v":86.103999999999999},{"$f":"Input!T118","v":106.1},{"$f":"Input!U118","v":125.7},{"$f":"Input!V118","v":129},{"$f":"Input!W118","v":159.30000000000001},{"$f":"Input!X118","v":148.19999999999999},{"$f":"Input!Y118","v":0},{"$f":"Input!Z118","v":0},{"$f":"Input!AA118","v":0},{"$f":"Input!AB118","v":0},{"$f":"Input!AC118","v":0},{"$f":"Input!AD118","v":0},{"$f":"Input!AE118","v":0},{"$f":"Input!AF118","v":0},{"$f":"Input!AG118","v":0},{"$f":"Input!AH118","v":0},{"$f":"Input!AI118","v":0},{"$f":"Input!AJ118","v":0},{"$f":"Input!AK118","v":0},{"$f":"Input!AL118","v":0},{"$f":"Input!AM118","v":0},{"$f":"Input!AN118","v":0},{"$f":"Input!AO118","v":0},{"$f":"Input!AP118","v":0},{"$f":"Input!AQ118","v":0},{"$f":"Input!AR118","v":0},{"$f":"Input!AS118","v":0},{"$f":"Input!AT118","v":0},{"$f":"Input!AU118","v":0},{"$f":"Input!AV118","v":0},{"$f":"Input!AW118","v":0},{"$f":"Input!AX118","v":0},{"$f":"Input!AY118","v":0},{"$f":"Input!AZ118","v":0},{"$f":"Input!BA118","v":0},{"$f":"Input!BB118","v":0},{"$f":"Input!BC118","v":0},{"$f":"Input!BD118","v":0},{"$f":"Input!BE118","v":0},{"$f":"Input!BF118","v":0},{"$f":"Input!BG118","v":0},{"$f":"Input!BH118","v":0},{"$f":"Input!BI118","v":0},{"$f":"Input!BJ118","v":0},{"$f":"Input!BK118","v":0},{"$f":"Input!BL118","v":0},{"$f":"Input!BM118","v":0},{"$f":"Input!BN118","v":0},{"$f":"Input!BO118","v":0},{"$f":"Input!BP118","v":0}]
[null,null,108,{"$f":"Input!F119","v":"Momentum/Accelerate"},{"$f":"Input!G119","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E264,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,346.01470697366995,350.90200000000004,null,null,{"$f":"Input!R119","v":37.752000000000002},{"$f":"Input!S119","v":36.450000000000003},{"$f":"Input!T119","v":66.3},{"$f":"Input!U119","v":91.3},{"$f":"Input!V119","v":77.599999999999994},{"$f":"Input!W119","v":25.7},{"$f":"Input!X119","v":15.8},{"$f":"Input!Y119","v":0},{"$f":"Input!Z119","v":0},{"$f":"Input!AA119","v":0},{"$f":"Input!AB119","v":0},{"$f":"Input!AC119","v":0},{"$f":"Input!AD119","v":0},{"$f":"Input!AE119","v":0},{"$f":"Input!AF119","v":0},{"$f":"Input!AG119","v":0},{"$f":"Input!AH119","v":0},{"$f":"Input!AI119","v":0},{"$f":"Input!AJ119","v":0},{"$f":"Input!AK119","v":0},{"$f":"Input!AL119","v":0},{"$f":"Input!AM119","v":0},{"$f":"Input!AN119","v":0},{"$f":"Input!AO119","v":0},{"$f":"Input!AP119","v":0},{"$f":"Input!AQ119","v":0},{"$f":"Input!AR119","v":0},{"$f":"Input!AS119","v":0},{"$f":"Input!AT119","v":0},{"$f":"Input!AU119","v":0},{"$f":"Input!AV119","v":0},{"$f":"Input!AW119","v":0},{"$f":"Input!AX119","v":0},{"$f":"Input!AY119","v":0},{"$f":"Input!AZ119","v":0},{"$f":"Input!BA119","v":0},{"$f":"Input!BB119","v":0},{"$f":"Input!BC119","v":0},{"$f":"Input!BD119","v":0},{"$f":"Input!BE119","v":0},{"$f":"Input!BF119","v":0},{"$f":"Input!BG119","v":0},{"$f":"Input!BH119","v":0},{"$f":"Input!BI119","v":0},{"$f":"Input!BJ119","v":0},{"$f":"Input!BK119","v":0},{"$f":"Input!BL119","v":0},{"$f":"Input!BM119","v":0},{"$f":"Input!BN119","v":0},{"$f":"Input!BO119","v":0},{"$f":"Input!BP119","v":0}]
[null,null,109,{"$f":"Input!F120","v":"Meters"},{"$f":"Input!G120","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E265,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,319.86556338844957,345.90798983254354,null,null,{"$f":"Input!R120","v":24.467665069999999},{"$f":"Input!S120","v":31.80043942},{"$f":"Input!T120","v":37.190746849999996},{"$f":"Input!U120","v":51.067645151928602},{"$f":"Input!V120","v":56.838410696749499},{"$f":"Input!W120","v":70.720286215489395},{"$f":"Input!X120","v":73.822796428376108},{"$f":"Input!Y120","v":0},{"$f":"Input!Z120","v":0},{"$f":"Input!AA120","v":0},{"$f":"Input!AB120","v":0},{"$f":"Input!AC120","v":0},{"$f":"Input!AD120","v":0},{"$f":"Input!AE120","v":0},{"$f":"Input!AF120","v":0},{"$f":"Input!AG120","v":0},{"$f":"Input!AH120","v":0},{"$f":"Input!AI120","v":0},{"$f":"Input!AJ120","v":0},{"$f":"Input!AK120","v":0},{"$f":"Input!AL120","v":0},{"$f":"Input!AM120","v":0},{"$f":"Input!AN120","v":0},{"$f":"Input!AO120","v":0},{"$f":"Input!AP120","v":0},{"$f":"Input!AQ120","v":0},{"$f":"Input!AR120","v":0},{"$f":"Input!AS120","v":0},{"$f":"Input!AT120","v":0},{"$f":"Input!AU120","v":0},{"$f":"Input!AV120","v":0},{"$f":"Input!AW120","v":0},{"$f":"Input!AX120","v":0},{"$f":"Input!AY120","v":0},{"$f":"Input!AZ120","v":0},{"$f":"Input!BA120","v":0},{"$f":"Input!BB120","v":0},{"$f":"Input!BC120","v":0},{"$f":"Input!BD120","v":0},{"$f":"Input!BE120","v":0},{"$f":"Input!BF120","v":0},{"$f":"Input!BG120","v":0},{"$f":"Input!BH120","v":0},{"$f":"Input!BI120","v":0},{"$f":"Input!BJ120","v":0},{"$f":"Input!BK120","v":0},{"$f":"Input!BL120","v":0},{"$f":"Input!BM120","v":0},{"$f":"Input!BN120","v":0},{"$f":"Input!BO120","v":0},{"$f":"Input!BP120","v":0}]
[null,null,110,{"$f":"Input!F121","v":"Other "},{"$f":"Input!G121","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E266,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,119.82397026293413,123.3264368094919,null,null,{"$f":"Input!R121","v":13.145498280000002},{"$f":"Input!S121","v":14.020674590000002},{"$f":"Input!T121","v":23.699210100000002},{"$f":"Input!U121","v":18.061919483650598},{"$f":"Input!V121","v":27.662571501088998},{"$f":"Input!W121","v":15.027566518474998},{"$f":"Input!X121","v":11.708996336277295},{"$f":"Input!Y121","v":0},{"$f":"Input!Z121","v":0},{"$f":"Input!AA121","v":0},{"$f":"Input!AB121","v":0},{"$f":"Input!AC121","v":0},{"$f":"Input!AD121","v":0},{"$f":"Input!AE121","v":0},{"$f":"Input!AF121","v":0},{"$f":"Input!AG121","v":0},{"$f":"Input!AH121","v":0},{"$f":"Input!AI121","v":0},{"$f":"Input!AJ121","v":0},{"$f":"Input!AK121","v":0},{"$f":"Input!AL121","v":0},{"$f":"Input!AM121","v":0},{"$f":"Input!AN121","v":0},{"$f":"Input!AO121","v":0},{"$f":"Input!AP121","v":0},{"$f":"Input!AQ121","v":0},{"$f":"Input!AR121","v":0},{"$f":"Input!AS121","v":0},{"$f":"Input!AT121","v":0},{"$f":"Input!AU121","v":0},{"$f":"Input!AV121","v":0},{"$f":"Input!AW121","v":0},{"$f":"Input!AX121","v":0},{"$f":"Input!AY121","v":0},{"$f":"Input!AZ121","v":0},{"$f":"Input!BA121","v":0},{"$f":"Input!BB121","v":0},{"$f":"Input!BC121","v":0},{"$f":"Input!BD121","v":0},{"$f":"Input!BE121","v":0},{"$f":"Input!BF121","v":0},{"$f":"Input!BG121","v":0},{"$f":"Input!BH121","v":0},{"$f":"Input!BI121","v":0},{"$f":"Input!BJ121","v":0},{"$f":"Input!BK121","v":0},{"$f":"Input!BL121","v":0},{"$f":"Input!BM121","v":0},{"$f":"Input!BN121","v":0},{"$f":"Input!BO121","v":0},{"$f":"Input!BP121","v":0}]
[null,null,111,{"$f":"Input!F122","v":"PGA Campus"},{"$f":"Input!G122","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E267,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,228.4093963615878,260.19310429154882,null,null,{"$f":"Input!R122","v":0.25401226999999998},{"$f":"Input!S122","v":2.0220196499999998},{"$f":"Input!T122","v":5.7341454299999999},{"$f":"Input!U122","v":55.197207881772499},{"$f":"Input!V122","v":94.764882318078605},{"$f":"Input!W122","v":40.497674356308103},{"$f":"Input!X122","v":61.7231623853896},{"$f":"Input!Y122","v":0},{"$f":"Input!Z122","v":0},{"$f":"Input!AA122","v":0},{"$f":"Input!AB122","v":0},{"$f":"Input!AC122","v":0},{"$f":"Input!AD122","v":0},{"$f":"Input!AE122","v":0},{"$f":"Input!AF122","v":0},{"$f":"Input!AG122","v":0},{"$f":"Input!AH122","v":0},{"$f":"Input!AI122","v":0},{"$f":"Input!AJ122","v":0},{"$f":"Input!AK122","v":0},{"$f":"Input!AL122","v":0},{"$f":"Input!AM122","v":0},{"$f":"Input!AN122","v":0},{"$f":"Input!AO122","v":0},{"$f":"Input!AP122","v":0},{"$f":"Input!AQ122","v":0},{"$f":"Input!AR122","v":0},{"$f":"Input!AS122","v":0},{"$f":"Input!AT122","v":0},{"$f":"Input!AU122","v":0},{"$f":"Input!AV122","v":0},{"$f":"Input!AW122","v":0},{"$f":"Input!AX122","v":0},{"$f":"Input!AY122","v":0},{"$f":"Input!AZ122","v":0},{"$f":"Input!BA122","v":0},{"$f":"Input!BB122","v":0},{"$f":"Input!BC122","v":0},{"$f":"Input!BD122","v":0},{"$f":"Input!BE122","v":0},{"$f":"Input!BF122","v":0},{"$f":"Input!BG122","v":0},{"$f":"Input!BH122","v":0},{"$f":"Input!BI122","v":0},{"$f":"Input!BJ122","v":0},{"$f":"Input!BK122","v":0},{"$f":"Input!BL122","v":0},{"$f":"Input!BM122","v":0},{"$f":"Input!BN122","v":0},{"$f":"Input!BO122","v":0},{"$f":"Input!BP122","v":0}]
[null,null,112,{"$f":"Input!F123","v":"Land - Solar"},{"$f":"Input!G123","v":"Land"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E268,lookups!$C$29:$C$32,0))","v":3},null,null,null,null,833.57522670991443,902.32113267636396,null,null,{"$f":"Input!R123","v":60.820156390000001},{"$f":"Input!S123","v":93.818967389999997},{"$f":"Input!T123","v":159.64170082000001},{"$f":"Input!U123","v":63.18894444},{"$f":"Input!V123","v":93.789454545455001},{"$f":"Input!W123","v":188.18009090909101},{"$f":"Input!X123","v":242.88181818181801},{"$f":"Input!Y123","v":0},{"$f":"Input!Z123","v":0},{"$f":"Input!AA123","v":0},{"$f":"Input!AB123","v":0},{"$f":"Input!AC123","v":0},{"$f":"Input!AD123","v":0},{"$f":"Input!AE123","v":0},{"$f":"Input!AF123","v":0},{"$f":"Input!AG123","v":0},{"$f":"Input!AH123","v":0},{"$f":"Input!AI123","v":0},{"$f":"Input!AJ123","v":0},{"$f":"Input!AK123","v":0},{"$f":"Input!AL123","v":0},{"$f":"Input!AM123","v":0},{"$f":"Input!AN123","v":0},{"$f":"Input!AO123","v":0},{"$f":"Input!AP123","v":0},{"$f":"Input!AQ123","v":0},{"$f":"Input!AR123","v":0},{"$f":"Input!AS123","v":0},{"$f":"Input!AT123","v":0},{"$f":"Input!AU123","v":0},{"$f":"Input!AV123","v":0},{"$f":"Input!AW123","v":0},{"$f":"Input!AX123","v":0},{"$f":"Input!AY123","v":0},{"$f":"Input!AZ123","v":0},{"$f":"Input!BA123","v":0},{"$f":"Input!BB123","v":0},{"$f":"Input!BC123","v":0},{"$f":"Input!BD123","v":0},{"$f":"Input!BE123","v":0},{"$f":"Input!BF123","v":0},{"$f":"Input!BG123","v":0},{"$f":"Input!BH123","v":0},{"$f":"Input!BI123","v":0},{"$f":"Input!BJ123","v":0},{"$f":"Input!BK123","v":0},{"$f":"Input!BL123","v":0},{"$f":"Input!BM123","v":0},{"$f":"Input!BN123","v":0},{"$f":"Input!BO123","v":0},{"$f":"Input!BP123","v":0}]
[null,null,113,{"$f":"Input!F124","v":"Land -Other"},{"$f":"Input!G124","v":"Land"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E269,lookups!$C$29:$C$32,0))","v":3},null,null,null,null,-31.326357265833224,-44.576571232412313,null,null,{"$f":"Input!R124","v":8.7450533799999999},{"$f":"Input!S124","v":11.385481980000002},{"$f":"Input!T124","v":22.432340699999997},{"$f":"Input!U124","v":-38.989361465487001},{"$f":"Input!V124","v":-17.882454073497712},{"$f":"Input!W124","v":-11.085656351219903},{"$f":"Input!X124","v":-19.181975402207698},{"$f":"Input!Y124","v":0},{"$f":"Input!Z124","v":0},{"$f":"Input!AA124","v":0},{"$f":"Input!AB124","v":0},{"$f":"Input!AC124","v":0},{"$f":"Input!AD124","v":0},{"$f":"Input!AE124","v":0},{"$f":"Input!AF124","v":0},{"$f":"Input!AG124","v":0},{"$f":"Input!AH124","v":0},{"$f":"Input!AI124","v":0},{"$f":"Input!AJ124","v":0},{"$f":"Input!AK124","v":0},{"$f":"Input!AL124","v":0},{"$f":"Input!AM124","v":0},{"$f":"Input!AN124","v":0},{"$f":"Input!AO124","v":0},{"$f":"Input!AP124","v":0},{"$f":"Input!AQ124","v":0},{"$f":"Input!AR124","v":0},{"$f":"Input!AS124","v":0},{"$f":"Input!AT124","v":0},{"$f":"Input!AU124","v":0},{"$f":"Input!AV124","v":0},{"$f":"Input!AW124","v":0},{"$f":"Input!AX124","v":0},{"$f":"Input!AY124","v":0},{"$f":"Input!AZ124","v":0},{"$f":"Input!BA124","v":0},{"$f":"Input!BB124","v":0},{"$f":"Input!BC124","v":0},{"$f":"Input!BD124","v":0},{"$f":"Input!BE124","v":0},{"$f":"Input!BF124","v":0},{"$f":"Input!BG124","v":0},{"$f":"Input!BH124","v":0},{"$f":"Input!BI124","v":0},{"$f":"Input!BJ124","v":0},{"$f":"Input!BK124","v":0},{"$f":"Input!BL124","v":0},{"$f":"Input!BM124","v":0},{"$f":"Input!BN124","v":0},{"$f":"Input!BO124","v":0},{"$f":"Input!BP124","v":0}]
[null,null,114,{"$f":"Input!F125","v":"Corporate Real Estate - Other"},{"$f":"Input!G125","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E270,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,766.68742782873812,822.76599304405556,null,null,{"$f":"Input!R125","v":83.602518680000003},{"$f":"Input!S125","v":44.478912330000007},{"$f":"Input!T125","v":67.896645899999982},{"$f":"Input!U125","v":150.82866006365251},{"$f":"Input!V125","v":197.31743954715111},{"$f":"Input!W125","v":133.88671618454381},{"$f":"Input!X125","v":144.75510033870808},{"$f":"Input!Y125","v":0},{"$f":"Input!Z125","v":0},{"$f":"Input!AA125","v":0},{"$f":"Input!AB125","v":0},{"$f":"Input!AC125","v":0},{"$f":"Input!AD125","v":0},{"$f":"Input!AE125","v":0},{"$f":"Input!AF125","v":0},{"$f":"Input!AG125","v":0},{"$f":"Input!AH125","v":0},{"$f":"Input!AI125","v":0},{"$f":"Input!AJ125","v":0},{"$f":"Input!AK125","v":0},{"$f":"Input!AL125","v":0},{"$f":"Input!AM125","v":0},{"$f":"Input!AN125","v":0},{"$f":"Input!AO125","v":0},{"$f":"Input!AP125","v":0},{"$f":"Input!AQ125","v":0},{"$f":"Input!AR125","v":0},{"$f":"Input!AS125","v":0},{"$f":"Input!AT125","v":0},{"$f":"Input!AU125","v":0},{"$f":"Input!AV125","v":0},{"$f":"Input!AW125","v":0},{"$f":"Input!AX125","v":0},{"$f":"Input!AY125","v":0},{"$f":"Input!AZ125","v":0},{"$f":"Input!BA125","v":0},{"$f":"Input!BB125","v":0},{"$f":"Input!BC125","v":0},{"$f":"Input!BD125","v":0},{"$f":"Input!BE125","v":0},{"$f":"Input!BF125","v":0},{"$f":"Input!BG125","v":0},{"$f":"Input!BH125","v":0},{"$f":"Input!BI125","v":0},{"$f":"Input!BJ125","v":0},{"$f":"Input!BK125","v":0},{"$f":"Input!BL125","v":0},{"$f":"Input!BM125","v":0},{"$f":"Input!BN125","v":0},{"$f":"Input!BO125","v":0},{"$f":"Input!BP125","v":0}]
[null,null,115,{"$f":"Input!F126","v":"LED Lighting (Sales Programs)"},{"$f":"Input!G126","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E271,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,400.90529127956461,435.36270653892609,null,null,{"$f":"Input!R126","v":2.2172988899999999},{"$f":"Input!S126","v":58.836206099999998},{"$f":"Input!T126","v":54.233253869999999},{"$f":"Input!U126","v":76.665107630289995},{"$f":"Input!V126","v":71.566399994512494},{"$f":"Input!W126","v":84.751400045263196},{"$f":"Input!X126","v":87.093040008860399},{"$f":"Input!Y126","v":0},{"$f":"Input!Z126","v":0},{"$f":"Input!AA126","v":0},{"$f":"Input!AB126","v":0},{"$f":"Input!AC126","v":0},{"$f":"Input!AD126","v":0},{"$f":"Input!AE126","v":0},{"$f":"Input!AF126","v":0},{"$f":"Input!AG126","v":0},{"$f":"Input!AH126","v":0},{"$f":"Input!AI126","v":0},{"$f":"Input!AJ126","v":0},{"$f":"Input!AK126","v":0},{"$f":"Input!AL126","v":0},{"$f":"Input!AM126","v":0},{"$f":"Input!AN126","v":0},{"$f":"Input!AO126","v":0},{"$f":"Input!AP126","v":0},{"$f":"Input!AQ126","v":0},{"$f":"Input!AR126","v":0},{"$f":"Input!AS126","v":0},{"$f":"Input!AT126","v":0},{"$f":"Input!AU126","v":0},{"$f":"Input!AV126","v":0},{"$f":"Input!AW126","v":0},{"$f":"Input!AX126","v":0},{"$f":"Input!AY126","v":0},{"$f":"Input!AZ126","v":0},{"$f":"Input!BA126","v":0},{"$f":"Input!BB126","v":0},{"$f":"Input!BC126","v":0},{"$f":"Input!BD126","v":0},{"$f":"Input!BE126","v":0},{"$f":"Input!BF126","v":0},{"$f":"Input!BG126","v":0},{"$f":"Input!BH126","v":0},{"$f":"Input!BI126","v":0},{"$f":"Input!BJ126","v":0},{"$f":"Input!BK126","v":0},{"$f":"Input!BL126","v":0},{"$f":"Input!BM126","v":0},{"$f":"Input!BN126","v":0},{"$f":"Input!BO126","v":0},{"$f":"Input!BP126","v":0}]
[null,null,116,{"$f":"Input!F127","v":"All Other"},{"$f":"Input!G127","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E272,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,148.20572945697228,150.03259708176367,null,null,{"$f":"Input!R127","v":95.85434506},{"$f":"Input!S127","v":-87.00640681000003},{"$f":"Input!T127","v":40.838418660000009},{"$f":"Input!U127","v":38.171572007827997},{"$f":"Input!V127","v":12.357774162800848},{"$f":"Input!W127","v":23.981410592233107},{"$f":"Input!X127","v":25.835483408901734},{"$f":"Input!Y127","v":0},{"$f":"Input!Z127","v":0},{"$f":"Input!AA127","v":0},{"$f":"Input!AB127","v":0},{"$f":"Input!AC127","v":0},{"$f":"Input!AD127","v":0},{"$f":"Input!AE127","v":0},{"$f":"Input!AF127","v":0},{"$f":"Input!AG127","v":0},{"$f":"Input!AH127","v":0},{"$f":"Input!AI127","v":0},{"$f":"Input!AJ127","v":0},{"$f":"Input!AK127","v":0},{"$f":"Input!AL127","v":0},{"$f":"Input!AM127","v":0},{"$f":"Input!AN127","v":0},{"$f":"Input!AO127","v":0},{"$f":"Input!AP127","v":0},{"$f":"Input!AQ127","v":0},{"$f":"Input!AR127","v":0},{"$f":"Input!AS127","v":0},{"$f":"Input!AT127","v":0},{"$f":"Input!AU127","v":0},{"$f":"Input!AV127","v":0},{"$f":"Input!AW127","v":0},{"$f":"Input!AX127","v":0},{"$f":"Input!AY127","v":0},{"$f":"Input!AZ127","v":0},{"$f":"Input!BA127","v":0},{"$f":"Input!BB127","v":0},{"$f":"Input!BC127","v":0},{"$f":"Input!BD127","v":0},{"$f":"Input!BE127","v":0},{"$f":"Input!BF127","v":0},{"$f":"Input!BG127","v":0},{"$f":"Input!BH127","v":0},{"$f":"Input!BI127","v":0},{"$f":"Input!BJ127","v":0},{"$f":"Input!BK127","v":0},{"$f":"Input!BL127","v":0},{"$f":"Input!BM127","v":0},{"$f":"Input!BN127","v":0},{"$f":"Input!BO127","v":0},{"$f":"Input!BP127","v":0}]
[null,null,117,{"$f":"Input!F128","v":"Forecasting Model Contingency"},{"$f":"Input!G128","v":"Capital"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E273,lookups!$C$29:$C$32,0))","v":4},null,null,null,null,6.942801513360963E-5,8.0000000000000007E-5,null,null,{"$f":"Input!R128","v":0},{"$f":"Input!S128","v":0},{"$f":"Input!T128","v":0},{"$f":"Input!U128","v":2.0000000000000002E-5},{"$f":"Input!V128","v":2.0000000000000002E-5},{"$f":"Input!W128","v":2.0000000000000002E-5},{"$f":"Input!X128","v":2.0000000000000002E-5},{"$f":"Input!Y128","v":0},{"$f":"Input!Z128","v":0},{"$f":"Input!AA128","v":0},{"$f":"Input!AB128","v":0},{"$f":"Input!AC128","v":0},{"$f":"Input!AD128","v":0},{"$f":"Input!AE128","v":0},{"$f":"Input!AF128","v":0},{"$f":"Input!AG128","v":0},{"$f":"Input!AH128","v":0},{"$f":"Input!AI128","v":0},{"$f":"Input!AJ128","v":0},{"$f":"Input!AK128","v":0},{"$f":"Input!AL128","v":0},{"$f":"Input!AM128","v":0},{"$f":"Input!AN128","v":0},{"$f":"Input!AO128","v":0},{"$f":"Input!AP128","v":0},{"$f":"Input!AQ128","v":0},{"$f":"Input!AR128","v":0},{"$f":"Input!AS128","v":0},{"$f":"Input!AT128","v":0},{"$f":"Input!AU128","v":0},{"$f":"Input!AV128","v":0},{"$f":"Input!AW128","v":0},{"$f":"Input!AX128","v":0},{"$f":"Input!AY128","v":0},{"$f":"Input!AZ128","v":0},{"$f":"Input!BA128","v":0},{"$f":"Input!BB128","v":0},{"$f":"Input!BC128","v":0},{"$f":"Input!BD128","v":0},{"$f":"Input!BE128","v":0},{"$f":"Input!BF128","v":0},{"$f":"Input!BG128","v":0},{"$f":"Input!BH128","v":0},{"$f":"Input!BI128","v":0},{"$f":"Input!BJ128","v":0},{"$f":"Input!BK128","v":0},{"$f":"Input!BL128","v":0},{"$f":"Input!BM128","v":0},{"$f":"Input!BN128","v":0},{"$f":"Input!BO128","v":0},{"$f":"Input!BP128","v":0}]
[null,null,118,{"$f":"Input!F129","v":"item 118"},{"$f":"Input!G129","v":"Land"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E274,lookups!$C$29:$C$32,0))","v":3},null,null,null,null,0,0,null,null,{"$f":"Input!R129","v":0},{"$f":"Input!S129","v":0},{"$f":"Input!T129","v":0},{"$f":"Input!U129","v":0},{"$f":"Input!V129","v":0},{"$f":"Input!W129","v":0},{"$f":"Input!X129","v":0},{"$f":"Input!Y129","v":0},{"$f":"Input!Z129","v":0},{"$f":"Input!AA129","v":0},{"$f":"Input!AB129","v":0},{"$f":"Input!AC129","v":0},{"$f":"Input!AD129","v":0},{"$f":"Input!AE129","v":0},{"$f":"Input!AF129","v":0},{"$f":"Input!AG129","v":0},{"$f":"Input!AH129","v":0},{"$f":"Input!AI129","v":0},{"$f":"Input!AJ129","v":0},{"$f":"Input!AK129","v":0},{"$f":"Input!AL129","v":0},{"$f":"Input!AM129","v":0},{"$f":"Input!AN129","v":0},{"$f":"Input!AO129","v":0},{"$f":"Input!AP129","v":0},{"$f":"Input!AQ129","v":0},{"$f":"Input!AR129","v":0},{"$f":"Input!AS129","v":0},{"$f":"Input!AT129","v":0},{"$f":"Input!AU129","v":0},{"$f":"Input!AV129","v":0},{"$f":"Input!AW129","v":0},{"$f":"Input!AX129","v":0},{"$f":"Input!AY129","v":0},{"$f":"Input!AZ129","v":0},{"$f":"Input!BA129","v":0},{"$f":"Input!BB129","v":0},{"$f":"Input!BC129","v":0},{"$f":"Input!BD129","v":0},{"$f":"Input!BE129","v":0},{"$f":"Input!BF129","v":0},{"$f":"Input!BG129","v":0},{"$f":"Input!BH129","v":0},{"$f":"Input!BI129","v":0},{"$f":"Input!BJ129","v":0},{"$f":"Input!BK129","v":0},{"$f":"Input!BL129","v":0},{"$f":"Input!BM129","v":0},{"$f":"Input!BN129","v":0},{"$f":"Input!BO129","v":0},{"$f":"Input!BP129","v":0}]
[null,null,119,{"$f":"Input!F130","v":"item 119"},{"$f":"Input!G130","v":"Land"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E275,lookups!$C$29:$C$32,0))","v":3},null,null,null,null,0,0,null,null,{"$f":"Input!R130","v":0},{"$f":"Input!S130","v":0},{"$f":"Input!T130","v":0},{"$f":"Input!U130","v":0},{"$f":"Input!V130","v":0},{"$f":"Input!W130","v":0},{"$f":"Input!X130","v":0},{"$f":"Input!Y130","v":0},{"$f":"Input!Z130","v":0},{"$f":"Input!AA130","v":0},{"$f":"Input!AB130","v":0},{"$f":"Input!AC130","v":0},{"$f":"Input!AD130","v":0},{"$f":"Input!AE130","v":0},{"$f":"Input!AF130","v":0},{"$f":"Input!AG130","v":0},{"$f":"Input!AH130","v":0},{"$f":"Input!AI130","v":0},{"$f":"Input!AJ130","v":0},{"$f":"Input!AK130","v":0},{"$f":"Input!AL130","v":0},{"$f":"Input!AM130","v":0},{"$f":"Input!AN130","v":0},{"$f":"Input!AO130","v":0},{"$f":"Input!AP130","v":0},{"$f":"Input!AQ130","v":0},{"$f":"Input!AR130","v":0},{"$f":"Input!AS130","v":0},{"$f":"Input!AT130","v":0},{"$f":"Input!AU130","v":0},{"$f":"Input!AV130","v":0},{"$f":"Input!AW130","v":0},{"$f":"Input!AX130","v":0},{"$f":"Input!AY130","v":0},{"$f":"Input!AZ130","v":0},{"$f":"Input!BA130","v":0},{"$f":"Input!BB130","v":0},{"$f":"Input!BC130","v":0},{"$f":"Input!BD130","v":0},{"$f":"Input!BE130","v":0},{"$f":"Input!BF130","v":0},{"$f":"Input!BG130","v":0},{"$f":"Input!BH130","v":0},{"$f":"Input!BI130","v":0},{"$f":"Input!BJ130","v":0},{"$f":"Input!BK130","v":0},{"$f":"Input!BL130","v":0},{"$f":"Input!BM130","v":0},{"$f":"Input!BN130","v":0},{"$f":"Input!BO130","v":0},{"$f":"Input!BP130","v":0}]
[null,null,120,{"$f":"Input!F131","v":"item 120"},{"$f":"Input!G131","v":"Land"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E276,lookups!$C$29:$C$32,0))","v":3},null,null,null,null,0,0,null,null,{"$f":"Input!R131","v":0},{"$f":"Input!S131","v":0},{"$f":"Input!T131","v":0},{"$f":"Input!U131","v":0},{"$f":"Input!V131","v":0},{"$f":"Input!W131","v":0},{"$f":"Input!X131","v":0},{"$f":"Input!Y131","v":0},{"$f":"Input!Z131","v":0},{"$f":"Input!AA131","v":0},{"$f":"Input!AB131","v":0},{"$f":"Input!AC131","v":0},{"$f":"Input!AD131","v":0},{"$f":"Input!AE131","v":0},{"$f":"Input!AF131","v":0},{"$f":"Input!AG131","v":0},{"$f":"Input!AH131","v":0},{"$f":"Input!AI131","v":0},{"$f":"Input!AJ131","v":0},{"$f":"Input!AK131","v":0},{"$f":"Input!AL131","v":0},{"$f":"Input!AM131","v":0},{"$f":"Input!AN131","v":0},{"$f":"Input!AO131","v":0},{"$f":"Input!AP131","v":0},{"$f":"Input!AQ131","v":0},{"$f":"Input!AR131","v":0},{"$f":"Input!AS131","v":0},{"$f":"Input!AT131","v":0},{"$f":"Input!AU131","v":0},{"$f":"Input!AV131","v":0},{"$f":"Input!AW131","v":0},{"$f":"Input!AX131","v":0},{"$f":"Input!AY131","v":0},{"$f":"Input!AZ131","v":0},{"$f":"Input!BA131","v":0},{"$f":"Input!BB131","v":0},{"$f":"Input!BC131","v":0},{"$f":"Input!BD131","v":0},{"$f":"Input!BE131","v":0},{"$f":"Input!BF131","v":0},{"$f":"Input!BG131","v":0},{"$f":"Input!BH131","v":0},{"$f":"Input!BI131","v":0},{"$f":"Input!BJ131","v":0},{"$f":"Input!BK131","v":0},{"$f":"Input!BL131","v":0},{"$f":"Input!BM131","v":0},{"$f":"Input!BN131","v":0},{"$f":"Input!BO131","v":0},{"$f":"Input!BP131","v":0}]
[null,null,121,{"$f":"Input!F132","v":"item 121"},{"$f":"Input!G132","v":"Land"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E277,lookups!$C$29:$C$32,0))","v":3},null,null,null,null,0,0,null,null,{"$f":"Input!R132","v":0},{"$f":"Input!S132","v":0},{"$f":"Input!T132","v":0},{"$f":"Input!U132","v":0},{"$f":"Input!V132","v":0},{"$f":"Input!W132","v":0},{"$f":"Input!X132","v":0},{"$f":"Input!Y132","v":0},{"$f":"Input!Z132","v":0},{"$f":"Input!AA132","v":0},{"$f":"Input!AB132","v":0},{"$f":"Input!AC132","v":0},{"$f":"Input!AD132","v":0},{"$f":"Input!AE132","v":0},{"$f":"Input!AF132","v":0},{"$f":"Input!AG132","v":0},{"$f":"Input!AH132","v":0},{"$f":"Input!AI132","v":0},{"$f":"Input!AJ132","v":0},{"$f":"Input!AK132","v":0},{"$f":"Input!AL132","v":0},{"$f":"Input!AM132","v":0},{"$f":"Input!AN132","v":0},{"$f":"Input!AO132","v":0},{"$f":"Input!AP132","v":0},{"$f":"Input!AQ132","v":0},{"$f":"Input!AR132","v":0},{"$f":"Input!AS132","v":0},{"$f":"Input!AT132","v":0},{"$f":"Input!AU132","v":0},{"$f":"Input!AV132","v":0},{"$f":"Input!AW132","v":0},{"$f":"Input!AX132","v":0},{"$f":"Input!AY132","v":0},{"$f":"Input!AZ132","v":0},{"$f":"Input!BA132","v":0},{"$f":"Input!BB132","v":0},{"$f":"Input!BC132","v":0},{"$f":"Input!BD132","v":0},{"$f":"Input!BE132","v":0},{"$f":"Input!BF132","v":0},{"$f":"Input!BG132","v":0},{"$f":"Input!BH132","v":0},{"$f":"Input!BI132","v":0},{"$f":"Input!BJ132","v":0},{"$f":"Input!BK132","v":0},{"$f":"Input!BL132","v":0},{"$f":"Input!BM132","v":0},{"$f":"Input!BN132","v":0},{"$f":"Input!BO132","v":0},{"$f":"Input!BP132","v":0}]
[null,null,122,{"$f":"Input!F133","v":"item 122"},{"$f":"Input!G133","v":"Land"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E278,lookups!$C$29:$C$32,0))","v":3},null,null,null,null,0,0,null,null,{"$f":"Input!R133","v":0},{"$f":"Input!S133","v":0},{"$f":"Input!T133","v":0},{"$f":"Input!U133","v":0},{"$f":"Input!V133","v":0},{"$f":"Input!W133","v":0},{"$f":"Input!X133","v":0},{"$f":"Input!Y133","v":0},{"$f":"Input!Z133","v":0},{"$f":"Input!AA133","v":0},{"$f":"Input!AB133","v":0},{"$f":"Input!AC133","v":0},{"$f":"Input!AD133","v":0},{"$f":"Input!AE133","v":0},{"$f":"Input!AF133","v":0},{"$f":"Input!AG133","v":0},{"$f":"Input!AH133","v":0},{"$f":"Input!AI133","v":0},{"$f":"Input!AJ133","v":0},{"$f":"Input!AK133","v":0},{"$f":"Input!AL133","v":0},{"$f":"Input!AM133","v":0},{"$f":"Input!AN133","v":0},{"$f":"Input!AO133","v":0},{"$f":"Input!AP133","v":0},{"$f":"Input!AQ133","v":0},{"$f":"Input!AR133","v":0},{"$f":"Input!AS133","v":0},{"$f":"Input!AT133","v":0},{"$f":"Input!AU133","v":0},{"$f":"Input!AV133","v":0},{"$f":"Input!AW133","v":0},{"$f":"Input!AX133","v":0},{"$f":"Input!AY133","v":0},{"$f":"Input!AZ133","v":0},{"$f":"Input!BA133","v":0},{"$f":"Input!BB133","v":0},{"$f":"Input!BC133","v":0},{"$f":"Input!BD133","v":0},{"$f":"Input!BE133","v":0},{"$f":"Input!BF133","v":0},{"$f":"Input!BG133","v":0},{"$f":"Input!BH133","v":0},{"$f":"Input!BI133","v":0},{"$f":"Input!BJ133","v":0},{"$f":"Input!BK133","v":0},{"$f":"Input!BL133","v":0},{"$f":"Input!BM133","v":0},{"$f":"Input!BN133","v":0},{"$f":"Input!BO133","v":0},{"$f":"Input!BP133","v":0}]
[null,null,123,{"$f":"Input!F134","v":"item 123"},{"$f":"Input!G134","v":"Land"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E279,lookups!$C$29:$C$32,0))","v":3},null,null,null,null,0,0,null,null,{"$f":"Input!R134","v":0},{"$f":"Input!S134","v":0},{"$f":"Input!T134","v":0},{"$f":"Input!U134","v":0},{"$f":"Input!V134","v":0},{"$f":"Input!W134","v":0},{"$f":"Input!X134","v":0},{"$f":"Input!Y134","v":0},{"$f":"Input!Z134","v":0},{"$f":"Input!AA134","v":0},{"$f":"Input!AB134","v":0},{"$f":"Input!AC134","v":0},{"$f":"Input!AD134","v":0},{"$f":"Input!AE134","v":0},{"$f":"Input!AF134","v":0},{"$f":"Input!AG134","v":0},{"$f":"Input!AH134","v":0},{"$f":"Input!AI134","v":0},{"$f":"Input!AJ134","v":0},{"$f":"Input!AK134","v":0},{"$f":"Input!AL134","v":0},{"$f":"Input!AM134","v":0},{"$f":"Input!AN134","v":0},{"$f":"Input!AO134","v":0},{"$f":"Input!AP134","v":0},{"$f":"Input!AQ134","v":0},{"$f":"Input!AR134","v":0},{"$f":"Input!AS134","v":0},{"$f":"Input!AT134","v":0},{"$f":"Input!AU134","v":0},{"$f":"Input!AV134","v":0},{"$f":"Input!AW134","v":0},{"$f":"Input!AX134","v":0},{"$f":"Input!AY134","v":0},{"$f":"Input!AZ134","v":0},{"$f":"Input!BA134","v":0},{"$f":"Input!BB134","v":0},{"$f":"Input!BC134","v":0},{"$f":"Input!BD134","v":0},{"$f":"Input!BE134","v":0},{"$f":"Input!BF134","v":0},{"$f":"Input!BG134","v":0},{"$f":"Input!BH134","v":0},{"$f":"Input!BI134","v":0},{"$f":"Input!BJ134","v":0},{"$f":"Input!BK134","v":0},{"$f":"Input!BL134","v":0},{"$f":"Input!BM134","v":0},{"$f":"Input!BN134","v":0},{"$f":"Input!BO134","v":0},{"$f":"Input!BP134","v":0}]
[null,null,124,{"$f":"Input!F135","v":"item 124"},{"$f":"Input!G135","v":"Land"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E280,lookups!$C$29:$C$32,0))","v":3},null,null,null,null,0,0,null,null,{"$f":"Input!R135","v":0},{"$f":"Input!S135","v":0},{"$f":"Input!T135","v":0},{"$f":"Input!U135","v":0},{"$f":"Input!V135","v":0},{"$f":"Input!W135","v":0},{"$f":"Input!X135","v":0},{"$f":"Input!Y135","v":0},{"$f":"Input!Z135","v":0},{"$f":"Input!AA135","v":0},{"$f":"Input!AB135","v":0},{"$f":"Input!AC135","v":0},{"$f":"Input!AD135","v":0},{"$f":"Input!AE135","v":0},{"$f":"Input!AF135","v":0},{"$f":"Input!AG135","v":0},{"$f":"Input!AH135","v":0},{"$f":"Input!AI135","v":0},{"$f":"Input!AJ135","v":0},{"$f":"Input!AK135","v":0},{"$f":"Input!AL135","v":0},{"$f":"Input!AM135","v":0},{"$f":"Input!AN135","v":0},{"$f":"Input!AO135","v":0},{"$f":"Input!AP135","v":0},{"$f":"Input!AQ135","v":0},{"$f":"Input!AR135","v":0},{"$f":"Input!AS135","v":0},{"$f":"Input!AT135","v":0},{"$f":"Input!AU135","v":0},{"$f":"Input!AV135","v":0},{"$f":"Input!AW135","v":0},{"$f":"Input!AX135","v":0},{"$f":"Input!AY135","v":0},{"$f":"Input!AZ135","v":0},{"$f":"Input!BA135","v":0},{"$f":"Input!BB135","v":0},{"$f":"Input!BC135","v":0},{"$f":"Input!BD135","v":0},{"$f":"Input!BE135","v":0},{"$f":"Input!BF135","v":0},{"$f":"Input!BG135","v":0},{"$f":"Input!BH135","v":0},{"$f":"Input!BI135","v":0},{"$f":"Input!BJ135","v":0},{"$f":"Input!BK135","v":0},{"$f":"Input!BL135","v":0},{"$f":"Input!BM135","v":0},{"$f":"Input!BN135","v":0},{"$f":"Input!BO135","v":0},{"$f":"Input!BP135","v":0}]
[null,null,125,{"$f":"Input!F136","v":"item 125"},{"$f":"Input!G136","v":"Land"},{"$f":"INDEX(lookups!$D$29:$D$32,MATCH(E281,lookups!$C$29:$C$32,0))","v":3},null,null,null,null,0,0,null,null,{"$f":"Input!R136","v":0},{"$f":"Input!S136","v":0},{"$f":"Input!T136","v":0},{"$f":"Input!U136","v":0},{"$f":"Input!V136","v":0},{"$f":"Input!W136","v":0},{"$f":"Input!X136","v":0},{"$f":"Input!Y136","v":0},{"$f":"Input!Z136","v":0},{"$f":"Input!AA136","v":0},{"$f":"Input!AB136","v":0},{"$f":"Input!AC136","v":0},{"$f":"Input!AD136","v":0},{"$f":"Input!AE136","v":0},{"$f":"Input!AF136","v":0},{"$f":"Input!AG136","v":0},{"$f":"Input!AH136","v":0},{"$f":"Input!AI136","v":0},{"$f":"Input!AJ136","v":0},{"$f":"Input!AK136","v":0},{"$f":"Input!AL136","v":0},{"$f":"Input!AM136","v":0},{"$f":"Input!AN136","v":0},{"$f":"Input!AO136","v":0},{"$f":"Input!AP136","v":0},{"$f":"Input!AQ136","v":0},{"$f":"Input!AR136","v":0},{"$f":"Input!AS136","v":0},{"$f":"Input!AT136","v":0},{"$f":"Input!AU136","v":0},{"$f":"Input!AV136","v":0},{"$f":"Input!AW136","v":0},{"$f":"Input!AX136","v":0},{"$f":"Input!AY136","v":0},{"$f":"Input!AZ136","v":0},{"$f":"Input!BA136","v":0},{"$f":"Input!BB136","v":0},{"$f":"Input!BC136","v":0},{"$f":"Input!BD136","v":0},{"$f":"Input!BE136","v":0},{"$f":"Input!BF136","v":0},{"$f":"Input!BG136","v":0},{"$f":"Input!BH136","v":0},{"$f":"Input!BI136","v":0},{"$f":"Input!BJ136","v":0},{"$f":"Input!BK136","v":0},{"$f":"Input!BL136","v":0},{"$f":"Input!BM136","v":0},{"$f":"Input!BN136","v":0},{"$f":"Input!BO136","v":0},{"$f":"Input!BP136","v":0}]
[null,null,null,{"$f":"\"Total \"&D156","v":"Total Cash Flow, Escalated"},null,null,null,null,null,null,40083.645835927615,41418.407666304491,null,null,{"$f":"SUM(O157:O281)","v":5079.1522580900046},{"$f":"SUM(P157:P281)","v":4783.5197949700005},6673.9343864647517,6968.5297122030033,6412.5834199670635,5890.4136042703994,5610.2744903392695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"BOOK RATE BASE CALCULATIONS"]
[]
[null,null,null,"Book Capital Placed in Service",null,null,null,"Book Life","COD"]
[null,null,{"$f":"C286+1","v":1},{"$f":"INDEX(D$157:D$281,$C287,1)","v":"HRSG Boiler"},"AFUDC Capital",5,null,{"$f":"Input!L12","v":25},{"$f":"Input!I12","v":"2020-12-01"},null,{"$f":"SUMPRODUCT(O287:BM287,$O$11:$BM$11)","v":38.863098498046519},{"$f":"SUM(O287:BM287)","v":40.298688062889397},null,null,{"$f":"(SUM($N157:O157)-SUM($N287:N287))*IF($F287>=5,O$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:P157)-SUM($N287:O287))*IF($F287>=5,P$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:Q157)-SUM($N287:P287))*IF($F287>=5,Q$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:R157)-SUM($N287:Q287))*IF($F287>=5,R$9>=YEAR($I287),1)*($F287>=3)","v":40.298688062889397},{"$f":"(SUM($N157:S157)-SUM($N287:R287))*IF($F287>=5,S$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:T157)-SUM($N287:S287))*IF($F287>=5,T$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:U157)-SUM($N287:T287))*IF($F287>=5,U$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:V157)-SUM($N287:U287))*IF($F287>=5,V$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:W157)-SUM($N287:V287))*IF($F287>=5,W$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:X157)-SUM($N287:W287))*IF($F287>=5,X$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:Y157)-SUM($N287:X287))*IF($F287>=5,Y$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:Z157)-SUM($N287:Y287))*IF($F287>=5,Z$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AA157)-SUM($N287:Z287))*IF($F287>=5,AA$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AB157)-SUM($N287:AA287))*IF($F287>=5,AB$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AC157)-SUM($N287:AB287))*IF($F287>=5,AC$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AD157)-SUM($N287:AC287))*IF($F287>=5,AD$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AE157)-SUM($N287:AD287))*IF($F287>=5,AE$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AF157)-SUM($N287:AE287))*IF($F287>=5,AF$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AG157)-SUM($N287:AF287))*IF($F287>=5,AG$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AH157)-SUM($N287:AG287))*IF($F287>=5,AH$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AI157)-SUM($N287:AH287))*IF($F287>=5,AI$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AJ157)-SUM($N287:AI287))*IF($F287>=5,AJ$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AK157)-SUM($N287:AJ287))*IF($F287>=5,AK$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AL157)-SUM($N287:AK287))*IF($F287>=5,AL$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AM157)-SUM($N287:AL287))*IF($F287>=5,AM$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AN157)-SUM($N287:AM287))*IF($F287>=5,AN$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AO157)-SUM($N287:AN287))*IF($F287>=5,AO$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AP157)-SUM($N287:AO287))*IF($F287>=5,AP$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AQ157)-SUM($N287:AP287))*IF($F287>=5,AQ$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AR157)-SUM($N287:AQ287))*IF($F287>=5,AR$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AS157)-SUM($N287:AR287))*IF($F287>=5,AS$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AT157)-SUM($N287:AS287))*IF($F287>=5,AT$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AU157)-SUM($N287:AT287))*IF($F287>=5,AU$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AV157)-SUM($N287:AU287))*IF($F287>=5,AV$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AW157)-SUM($N287:AV287))*IF($F287>=5,AW$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AX157)-SUM($N287:AW287))*IF($F287>=5,AX$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AY157)-SUM($N287:AX287))*IF($F287>=5,AY$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:AZ157)-SUM($N287:AY287))*IF($F287>=5,AZ$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:BA157)-SUM($N287:AZ287))*IF($F287>=5,BA$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:BB157)-SUM($N287:BA287))*IF($F287>=5,BB$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:BC157)-SUM($N287:BB287))*IF($F287>=5,BC$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:BD157)-SUM($N287:BC287))*IF($F287>=5,BD$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:BE157)-SUM($N287:BD287))*IF($F287>=5,BE$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:BF157)-SUM($N287:BE287))*IF($F287>=5,BF$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:BG157)-SUM($N287:BF287))*IF($F287>=5,BG$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:BH157)-SUM($N287:BG287))*IF($F287>=5,BH$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:BI157)-SUM($N287:BH287))*IF($F287>=5,BI$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:BJ157)-SUM($N287:BI287))*IF($F287>=5,BJ$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:BK157)-SUM($N287:BJ287))*IF($F287>=5,BK$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:BL157)-SUM($N287:BK287))*IF($F287>=5,BL$9>=YEAR($I287),1)*($F287>=3)","v":0},{"$f":"(SUM($N157:BM157)-SUM($N287:BL287))*IF($F287>=5,BM$9>=YEAR($I287),1)*($F287>=3)","v":0}]
[null,null,{"$f":"C287+1","v":2},".05 CT Parts","AFUDC Capital",5,null,{"$f":"Input!L13","v":23.255813953488374},{"$f":"Input!I13","v":"2020-05-01"},null,{"$f":"SUMPRODUCT(O288:BM288,$O$11:$BM$11)","v":90.076294328741938},{"$f":"SUM(O288:BM288)","v":93.437612353065902},null,null,{"$f":"(SUM($N158:O158)-SUM($N288:N288))*IF($F288>=5,O$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:P158)-SUM($N288:O288))*IF($F288>=5,P$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:Q158)-SUM($N288:P288))*IF($F288>=5,Q$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:R158)-SUM($N288:Q288))*IF($F288>=5,R$9>=YEAR($I288),1)*($F288>=3)","v":93.186226498549999},{"$f":"(SUM($N158:S158)-SUM($N288:R288))*IF($F288>=5,S$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:T158)-SUM($N288:S288))*IF($F288>=5,T$9>=YEAR($I288),1)*($F288>=3)","v":0.25138585451590245},{"$f":"(SUM($N158:U158)-SUM($N288:T288))*IF($F288>=5,U$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:V158)-SUM($N288:U288))*IF($F288>=5,V$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:W158)-SUM($N288:V288))*IF($F288>=5,W$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:X158)-SUM($N288:W288))*IF($F288>=5,X$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:Y158)-SUM($N288:X288))*IF($F288>=5,Y$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:Z158)-SUM($N288:Y288))*IF($F288>=5,Z$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AA158)-SUM($N288:Z288))*IF($F288>=5,AA$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AB158)-SUM($N288:AA288))*IF($F288>=5,AB$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AC158)-SUM($N288:AB288))*IF($F288>=5,AC$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AD158)-SUM($N288:AC288))*IF($F288>=5,AD$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AE158)-SUM($N288:AD288))*IF($F288>=5,AE$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AF158)-SUM($N288:AE288))*IF($F288>=5,AF$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AG158)-SUM($N288:AF288))*IF($F288>=5,AG$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AH158)-SUM($N288:AG288))*IF($F288>=5,AH$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AI158)-SUM($N288:AH288))*IF($F288>=5,AI$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AJ158)-SUM($N288:AI288))*IF($F288>=5,AJ$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AK158)-SUM($N288:AJ288))*IF($F288>=5,AK$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AL158)-SUM($N288:AK288))*IF($F288>=5,AL$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AM158)-SUM($N288:AL288))*IF($F288>=5,AM$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AN158)-SUM($N288:AM288))*IF($F288>=5,AN$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AO158)-SUM($N288:AN288))*IF($F288>=5,AO$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AP158)-SUM($N288:AO288))*IF($F288>=5,AP$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AQ158)-SUM($N288:AP288))*IF($F288>=5,AQ$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AR158)-SUM($N288:AQ288))*IF($F288>=5,AR$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AS158)-SUM($N288:AR288))*IF($F288>=5,AS$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AT158)-SUM($N288:AS288))*IF($F288>=5,AT$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AU158)-SUM($N288:AT288))*IF($F288>=5,AU$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AV158)-SUM($N288:AU288))*IF($F288>=5,AV$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AW158)-SUM($N288:AV288))*IF($F288>=5,AW$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AX158)-SUM($N288:AW288))*IF($F288>=5,AX$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AY158)-SUM($N288:AX288))*IF($F288>=5,AY$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:AZ158)-SUM($N288:AY288))*IF($F288>=5,AZ$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:BA158)-SUM($N288:AZ288))*IF($F288>=5,BA$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:BB158)-SUM($N288:BA288))*IF($F288>=5,BB$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:BC158)-SUM($N288:BB288))*IF($F288>=5,BC$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:BD158)-SUM($N288:BC288))*IF($F288>=5,BD$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:BE158)-SUM($N288:BD288))*IF($F288>=5,BE$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:BF158)-SUM($N288:BE288))*IF($F288>=5,BF$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:BG158)-SUM($N288:BF288))*IF($F288>=5,BG$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:BH158)-SUM($N288:BG288))*IF($F288>=5,BH$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:BI158)-SUM($N288:BH288))*IF($F288>=5,BI$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:BJ158)-SUM($N288:BI288))*IF($F288>=5,BJ$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:BK158)-SUM($N288:BJ288))*IF($F288>=5,BK$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:BL158)-SUM($N288:BK288))*IF($F288>=5,BL$9>=YEAR($I288),1)*($F288>=3)","v":0},{"$f":"(SUM($N158:BM158)-SUM($N288:BL288))*IF($F288>=5,BM$9>=YEAR($I288),1)*($F288>=3)","v":0}]
[null,null,3,"3SAR-DLN2.6+ Labor/Parts","AFUDC Capital",5,null,{"$f":"Input!L14","v":23.255813953488374},{"$f":"Input!I14","v":"2018-12-01"},null,572.22841755148465,515.08679634680004,null,null,{"$f":"(SUM($N159:O159)-SUM($N289:N289))*IF($F289>=5,O$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:P159)-SUM($N289:O289))*IF($F289>=5,P$9>=YEAR($I289),1)*($F289>=3)","v":492.59459452000004},{"$f":"(SUM($N159:Q159)-SUM($N289:P289))*IF($F289>=5,Q$9>=YEAR($I289),1)*($F289>=3)","v":17.313947560000031},{"$f":"(SUM($N159:R159)-SUM($N289:Q289))*IF($F289>=5,R$9>=YEAR($I289),1)*($F289>=3)","v":5.1782542667999678},{"$f":"(SUM($N159:S159)-SUM($N289:R289))*IF($F289>=5,S$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:T159)-SUM($N289:S289))*IF($F289>=5,T$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:U159)-SUM($N289:T289))*IF($F289>=5,U$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:V159)-SUM($N289:U289))*IF($F289>=5,V$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:W159)-SUM($N289:V289))*IF($F289>=5,W$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:X159)-SUM($N289:W289))*IF($F289>=5,X$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:Y159)-SUM($N289:X289))*IF($F289>=5,Y$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:Z159)-SUM($N289:Y289))*IF($F289>=5,Z$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AA159)-SUM($N289:Z289))*IF($F289>=5,AA$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AB159)-SUM($N289:AA289))*IF($F289>=5,AB$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AC159)-SUM($N289:AB289))*IF($F289>=5,AC$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AD159)-SUM($N289:AC289))*IF($F289>=5,AD$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AE159)-SUM($N289:AD289))*IF($F289>=5,AE$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AF159)-SUM($N289:AE289))*IF($F289>=5,AF$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AG159)-SUM($N289:AF289))*IF($F289>=5,AG$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AH159)-SUM($N289:AG289))*IF($F289>=5,AH$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AI159)-SUM($N289:AH289))*IF($F289>=5,AI$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AJ159)-SUM($N289:AI289))*IF($F289>=5,AJ$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AK159)-SUM($N289:AJ289))*IF($F289>=5,AK$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AL159)-SUM($N289:AK289))*IF($F289>=5,AL$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AM159)-SUM($N289:AL289))*IF($F289>=5,AM$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AN159)-SUM($N289:AM289))*IF($F289>=5,AN$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AO159)-SUM($N289:AN289))*IF($F289>=5,AO$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AP159)-SUM($N289:AO289))*IF($F289>=5,AP$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AQ159)-SUM($N289:AP289))*IF($F289>=5,AQ$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AR159)-SUM($N289:AQ289))*IF($F289>=5,AR$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AS159)-SUM($N289:AR289))*IF($F289>=5,AS$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AT159)-SUM($N289:AS289))*IF($F289>=5,AT$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AU159)-SUM($N289:AT289))*IF($F289>=5,AU$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AV159)-SUM($N289:AU289))*IF($F289>=5,AV$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AW159)-SUM($N289:AV289))*IF($F289>=5,AW$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AX159)-SUM($N289:AW289))*IF($F289>=5,AX$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AY159)-SUM($N289:AX289))*IF($F289>=5,AY$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:AZ159)-SUM($N289:AY289))*IF($F289>=5,AZ$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:BA159)-SUM($N289:AZ289))*IF($F289>=5,BA$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:BB159)-SUM($N289:BA289))*IF($F289>=5,BB$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:BC159)-SUM($N289:BB289))*IF($F289>=5,BC$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:BD159)-SUM($N289:BC289))*IF($F289>=5,BD$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:BE159)-SUM($N289:BD289))*IF($F289>=5,BE$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:BF159)-SUM($N289:BE289))*IF($F289>=5,BF$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:BG159)-SUM($N289:BF289))*IF($F289>=5,BG$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:BH159)-SUM($N289:BG289))*IF($F289>=5,BH$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:BI159)-SUM($N289:BH289))*IF($F289>=5,BI$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:BJ159)-SUM($N289:BI289))*IF($F289>=5,BJ$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:BK159)-SUM($N289:BJ289))*IF($F289>=5,BK$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:BL159)-SUM($N289:BK289))*IF($F289>=5,BL$9>=YEAR($I289),1)*($F289>=3)","v":0},{"$f":"(SUM($N159:BM159)-SUM($N289:BL289))*IF($F289>=5,BM$9>=YEAR($I289),1)*($F289>=3)","v":0}]
[null,null,4,"3SAR Hot Days Projects","AFUDC Capital",5,null,{"$f":"Input!L15","v":23.255813953488374},{"$f":"Input!I15","v":"2020-05-01"},null,344.22509570186747,356.94065299001011,null,null,{"$f":"(SUM($N160:O160)-SUM($N290:N290))*IF($F290>=5,O$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:P160)-SUM($N290:O290))*IF($F290>=5,P$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:Q160)-SUM($N290:P290))*IF($F290>=5,Q$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:R160)-SUM($N290:Q290))*IF($F290>=5,R$9>=YEAR($I290),1)*($F290>=3)","v":356.94065299001011},{"$f":"(SUM($N160:S160)-SUM($N290:R290))*IF($F290>=5,S$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:T160)-SUM($N290:S290))*IF($F290>=5,T$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:U160)-SUM($N290:T290))*IF($F290>=5,U$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:V160)-SUM($N290:U290))*IF($F290>=5,V$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:W160)-SUM($N290:V290))*IF($F290>=5,W$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:X160)-SUM($N290:W290))*IF($F290>=5,X$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:Y160)-SUM($N290:X290))*IF($F290>=5,Y$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:Z160)-SUM($N290:Y290))*IF($F290>=5,Z$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AA160)-SUM($N290:Z290))*IF($F290>=5,AA$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AB160)-SUM($N290:AA290))*IF($F290>=5,AB$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AC160)-SUM($N290:AB290))*IF($F290>=5,AC$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AD160)-SUM($N290:AC290))*IF($F290>=5,AD$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AE160)-SUM($N290:AD290))*IF($F290>=5,AE$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AF160)-SUM($N290:AE290))*IF($F290>=5,AF$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AG160)-SUM($N290:AF290))*IF($F290>=5,AG$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AH160)-SUM($N290:AG290))*IF($F290>=5,AH$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AI160)-SUM($N290:AH290))*IF($F290>=5,AI$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AJ160)-SUM($N290:AI290))*IF($F290>=5,AJ$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AK160)-SUM($N290:AJ290))*IF($F290>=5,AK$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AL160)-SUM($N290:AK290))*IF($F290>=5,AL$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AM160)-SUM($N290:AL290))*IF($F290>=5,AM$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AN160)-SUM($N290:AM290))*IF($F290>=5,AN$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AO160)-SUM($N290:AN290))*IF($F290>=5,AO$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AP160)-SUM($N290:AO290))*IF($F290>=5,AP$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AQ160)-SUM($N290:AP290))*IF($F290>=5,AQ$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AR160)-SUM($N290:AQ290))*IF($F290>=5,AR$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AS160)-SUM($N290:AR290))*IF($F290>=5,AS$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AT160)-SUM($N290:AS290))*IF($F290>=5,AT$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AU160)-SUM($N290:AT290))*IF($F290>=5,AU$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AV160)-SUM($N290:AU290))*IF($F290>=5,AV$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AW160)-SUM($N290:AV290))*IF($F290>=5,AW$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AX160)-SUM($N290:AW290))*IF($F290>=5,AX$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AY160)-SUM($N290:AX290))*IF($F290>=5,AY$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:AZ160)-SUM($N290:AY290))*IF($F290>=5,AZ$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:BA160)-SUM($N290:AZ290))*IF($F290>=5,BA$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:BB160)-SUM($N290:BA290))*IF($F290>=5,BB$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:BC160)-SUM($N290:BB290))*IF($F290>=5,BC$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:BD160)-SUM($N290:BC290))*IF($F290>=5,BD$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:BE160)-SUM($N290:BD290))*IF($F290>=5,BE$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:BF160)-SUM($N290:BE290))*IF($F290>=5,BF$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:BG160)-SUM($N290:BF290))*IF($F290>=5,BG$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:BH160)-SUM($N290:BG290))*IF($F290>=5,BH$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:BI160)-SUM($N290:BH290))*IF($F290>=5,BI$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:BJ160)-SUM($N290:BI290))*IF($F290>=5,BJ$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:BK160)-SUM($N290:BJ290))*IF($F290>=5,BK$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:BL160)-SUM($N290:BK290))*IF($F290>=5,BL$9>=YEAR($I290),1)*($F290>=3)","v":0},{"$f":"(SUM($N160:BM160)-SUM($N290:BL290))*IF($F290>=5,BM$9>=YEAR($I290),1)*($F290>=3)","v":0}]
[null,null,5,"PTN LP Turbine Replacement","AFUDC Capital",5,null,{"$f":"Input!L16","v":20.408163265306122},{"$f":"Input!I16","v":"2020-11-01"},null,123.24612665814686,128.18029778590278,null,null,{"$f":"(SUM($N161:O161)-SUM($N291:N291))*IF($F291>=5,O$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:P161)-SUM($N291:O291))*IF($F291>=5,P$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:Q161)-SUM($N291:P291))*IF($F291>=5,Q$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:R161)-SUM($N291:Q291))*IF($F291>=5,R$9>=YEAR($I291),1)*($F291>=3)","v":122.72138637244279},{"$f":"(SUM($N161:S161)-SUM($N291:R291))*IF($F291>=5,S$9>=YEAR($I291),1)*($F291>=3)","v":5.4589114134599868},{"$f":"(SUM($N161:T161)-SUM($N291:S291))*IF($F291>=5,T$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:U161)-SUM($N291:T291))*IF($F291>=5,U$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:V161)-SUM($N291:U291))*IF($F291>=5,V$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:W161)-SUM($N291:V291))*IF($F291>=5,W$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:X161)-SUM($N291:W291))*IF($F291>=5,X$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:Y161)-SUM($N291:X291))*IF($F291>=5,Y$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:Z161)-SUM($N291:Y291))*IF($F291>=5,Z$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AA161)-SUM($N291:Z291))*IF($F291>=5,AA$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AB161)-SUM($N291:AA291))*IF($F291>=5,AB$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AC161)-SUM($N291:AB291))*IF($F291>=5,AC$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AD161)-SUM($N291:AC291))*IF($F291>=5,AD$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AE161)-SUM($N291:AD291))*IF($F291>=5,AE$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AF161)-SUM($N291:AE291))*IF($F291>=5,AF$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AG161)-SUM($N291:AF291))*IF($F291>=5,AG$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AH161)-SUM($N291:AG291))*IF($F291>=5,AH$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AI161)-SUM($N291:AH291))*IF($F291>=5,AI$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AJ161)-SUM($N291:AI291))*IF($F291>=5,AJ$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AK161)-SUM($N291:AJ291))*IF($F291>=5,AK$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AL161)-SUM($N291:AK291))*IF($F291>=5,AL$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AM161)-SUM($N291:AL291))*IF($F291>=5,AM$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AN161)-SUM($N291:AM291))*IF($F291>=5,AN$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AO161)-SUM($N291:AN291))*IF($F291>=5,AO$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AP161)-SUM($N291:AO291))*IF($F291>=5,AP$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AQ161)-SUM($N291:AP291))*IF($F291>=5,AQ$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AR161)-SUM($N291:AQ291))*IF($F291>=5,AR$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AS161)-SUM($N291:AR291))*IF($F291>=5,AS$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AT161)-SUM($N291:AS291))*IF($F291>=5,AT$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AU161)-SUM($N291:AT291))*IF($F291>=5,AU$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AV161)-SUM($N291:AU291))*IF($F291>=5,AV$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AW161)-SUM($N291:AV291))*IF($F291>=5,AW$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AX161)-SUM($N291:AW291))*IF($F291>=5,AX$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AY161)-SUM($N291:AX291))*IF($F291>=5,AY$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:AZ161)-SUM($N291:AY291))*IF($F291>=5,AZ$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:BA161)-SUM($N291:AZ291))*IF($F291>=5,BA$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:BB161)-SUM($N291:BA291))*IF($F291>=5,BB$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:BC161)-SUM($N291:BB291))*IF($F291>=5,BC$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:BD161)-SUM($N291:BC291))*IF($F291>=5,BD$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:BE161)-SUM($N291:BD291))*IF($F291>=5,BE$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:BF161)-SUM($N291:BE291))*IF($F291>=5,BF$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:BG161)-SUM($N291:BF291))*IF($F291>=5,BG$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:BH161)-SUM($N291:BG291))*IF($F291>=5,BH$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:BI161)-SUM($N291:BH291))*IF($F291>=5,BI$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:BJ161)-SUM($N291:BI291))*IF($F291>=5,BJ$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:BK161)-SUM($N291:BJ291))*IF($F291>=5,BK$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:BL161)-SUM($N291:BK291))*IF($F291>=5,BL$9>=YEAR($I291),1)*($F291>=3)","v":0},{"$f":"(SUM($N161:BM161)-SUM($N291:BL291))*IF($F291>=5,BM$9>=YEAR($I291),1)*($F291>=3)","v":0}]
[null,null,6,"Other","AFUDC Capital",5,null,{"$f":"Input!L17","v":25},{"$f":"Input!I17","v":"2028-06-01"},null,9.1418438472473724,16.942305763816893,null,null,{"$f":"(SUM($N162:O162)-SUM($N292:N292))*IF($F292>=5,O$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:P162)-SUM($N292:O292))*IF($F292>=5,P$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:Q162)-SUM($N292:P292))*IF($F292>=5,Q$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:R162)-SUM($N292:Q292))*IF($F292>=5,R$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:S162)-SUM($N292:R292))*IF($F292>=5,S$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:T162)-SUM($N292:S292))*IF($F292>=5,T$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:U162)-SUM($N292:T292))*IF($F292>=5,U$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:V162)-SUM($N292:U292))*IF($F292>=5,V$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:W162)-SUM($N292:V292))*IF($F292>=5,W$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:X162)-SUM($N292:W292))*IF($F292>=5,X$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:Y162)-SUM($N292:X292))*IF($F292>=5,Y$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:Z162)-SUM($N292:Y292))*IF($F292>=5,Z$9>=YEAR($I292),1)*($F292>=3)","v":16.942305763816893},{"$f":"(SUM($N162:AA162)-SUM($N292:Z292))*IF($F292>=5,AA$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AB162)-SUM($N292:AA292))*IF($F292>=5,AB$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AC162)-SUM($N292:AB292))*IF($F292>=5,AC$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AD162)-SUM($N292:AC292))*IF($F292>=5,AD$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AE162)-SUM($N292:AD292))*IF($F292>=5,AE$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AF162)-SUM($N292:AE292))*IF($F292>=5,AF$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AG162)-SUM($N292:AF292))*IF($F292>=5,AG$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AH162)-SUM($N292:AG292))*IF($F292>=5,AH$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AI162)-SUM($N292:AH292))*IF($F292>=5,AI$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AJ162)-SUM($N292:AI292))*IF($F292>=5,AJ$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AK162)-SUM($N292:AJ292))*IF($F292>=5,AK$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AL162)-SUM($N292:AK292))*IF($F292>=5,AL$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AM162)-SUM($N292:AL292))*IF($F292>=5,AM$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AN162)-SUM($N292:AM292))*IF($F292>=5,AN$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AO162)-SUM($N292:AN292))*IF($F292>=5,AO$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AP162)-SUM($N292:AO292))*IF($F292>=5,AP$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AQ162)-SUM($N292:AP292))*IF($F292>=5,AQ$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AR162)-SUM($N292:AQ292))*IF($F292>=5,AR$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AS162)-SUM($N292:AR292))*IF($F292>=5,AS$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AT162)-SUM($N292:AS292))*IF($F292>=5,AT$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AU162)-SUM($N292:AT292))*IF($F292>=5,AU$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AV162)-SUM($N292:AU292))*IF($F292>=5,AV$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AW162)-SUM($N292:AV292))*IF($F292>=5,AW$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AX162)-SUM($N292:AW292))*IF($F292>=5,AX$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AY162)-SUM($N292:AX292))*IF($F292>=5,AY$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:AZ162)-SUM($N292:AY292))*IF($F292>=5,AZ$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:BA162)-SUM($N292:AZ292))*IF($F292>=5,BA$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:BB162)-SUM($N292:BA292))*IF($F292>=5,BB$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:BC162)-SUM($N292:BB292))*IF($F292>=5,BC$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:BD162)-SUM($N292:BC292))*IF($F292>=5,BD$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:BE162)-SUM($N292:BD292))*IF($F292>=5,BE$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:BF162)-SUM($N292:BE292))*IF($F292>=5,BF$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:BG162)-SUM($N292:BF292))*IF($F292>=5,BG$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:BH162)-SUM($N292:BG292))*IF($F292>=5,BH$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:BI162)-SUM($N292:BH292))*IF($F292>=5,BI$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:BJ162)-SUM($N292:BI292))*IF($F292>=5,BJ$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:BK162)-SUM($N292:BJ292))*IF($F292>=5,BK$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:BL162)-SUM($N292:BK292))*IF($F292>=5,BL$9>=YEAR($I292),1)*($F292>=3)","v":0},{"$f":"(SUM($N162:BM162)-SUM($N292:BL292))*IF($F292>=5,BM$9>=YEAR($I292),1)*($F292>=3)","v":0}]
[null,null,7,"IT CAMS Project - Gulf","AFUDC Capital",5,null,{"$f":"Input!L18","v":20},{"$f":"Input!I18","v":"2020-02-01"},null,96.148521543163312,99.700215040000003,null,null,{"$f":"(SUM($N163:O163)-SUM($N293:N293))*IF($F293>=5,O$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:P163)-SUM($N293:O293))*IF($F293>=5,P$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:Q163)-SUM($N293:P293))*IF($F293>=5,Q$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:R163)-SUM($N293:Q293))*IF($F293>=5,R$9>=YEAR($I293),1)*($F293>=3)","v":99.700215040000003},{"$f":"(SUM($N163:S163)-SUM($N293:R293))*IF($F293>=5,S$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:T163)-SUM($N293:S293))*IF($F293>=5,T$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:U163)-SUM($N293:T293))*IF($F293>=5,U$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:V163)-SUM($N293:U293))*IF($F293>=5,V$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:W163)-SUM($N293:V293))*IF($F293>=5,W$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:X163)-SUM($N293:W293))*IF($F293>=5,X$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:Y163)-SUM($N293:X293))*IF($F293>=5,Y$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:Z163)-SUM($N293:Y293))*IF($F293>=5,Z$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AA163)-SUM($N293:Z293))*IF($F293>=5,AA$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AB163)-SUM($N293:AA293))*IF($F293>=5,AB$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AC163)-SUM($N293:AB293))*IF($F293>=5,AC$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AD163)-SUM($N293:AC293))*IF($F293>=5,AD$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AE163)-SUM($N293:AD293))*IF($F293>=5,AE$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AF163)-SUM($N293:AE293))*IF($F293>=5,AF$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AG163)-SUM($N293:AF293))*IF($F293>=5,AG$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AH163)-SUM($N293:AG293))*IF($F293>=5,AH$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AI163)-SUM($N293:AH293))*IF($F293>=5,AI$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AJ163)-SUM($N293:AI293))*IF($F293>=5,AJ$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AK163)-SUM($N293:AJ293))*IF($F293>=5,AK$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AL163)-SUM($N293:AK293))*IF($F293>=5,AL$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AM163)-SUM($N293:AL293))*IF($F293>=5,AM$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AN163)-SUM($N293:AM293))*IF($F293>=5,AN$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AO163)-SUM($N293:AN293))*IF($F293>=5,AO$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AP163)-SUM($N293:AO293))*IF($F293>=5,AP$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AQ163)-SUM($N293:AP293))*IF($F293>=5,AQ$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AR163)-SUM($N293:AQ293))*IF($F293>=5,AR$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AS163)-SUM($N293:AR293))*IF($F293>=5,AS$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AT163)-SUM($N293:AS293))*IF($F293>=5,AT$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AU163)-SUM($N293:AT293))*IF($F293>=5,AU$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AV163)-SUM($N293:AU293))*IF($F293>=5,AV$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AW163)-SUM($N293:AV293))*IF($F293>=5,AW$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AX163)-SUM($N293:AW293))*IF($F293>=5,AX$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AY163)-SUM($N293:AX293))*IF($F293>=5,AY$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:AZ163)-SUM($N293:AY293))*IF($F293>=5,AZ$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:BA163)-SUM($N293:AZ293))*IF($F293>=5,BA$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:BB163)-SUM($N293:BA293))*IF($F293>=5,BB$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:BC163)-SUM($N293:BB293))*IF($F293>=5,BC$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:BD163)-SUM($N293:BC293))*IF($F293>=5,BD$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:BE163)-SUM($N293:BD293))*IF($F293>=5,BE$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:BF163)-SUM($N293:BE293))*IF($F293>=5,BF$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:BG163)-SUM($N293:BF293))*IF($F293>=5,BG$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:BH163)-SUM($N293:BG293))*IF($F293>=5,BH$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:BI163)-SUM($N293:BH293))*IF($F293>=5,BI$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:BJ163)-SUM($N293:BI293))*IF($F293>=5,BJ$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:BK163)-SUM($N293:BJ293))*IF($F293>=5,BK$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:BL163)-SUM($N293:BK293))*IF($F293>=5,BL$9>=YEAR($I293),1)*($F293>=3)","v":0},{"$f":"(SUM($N163:BM163)-SUM($N293:BL293))*IF($F293>=5,BM$9>=YEAR($I293),1)*($F293>=3)","v":0}]
[null,null,8,"500kV Improvement","AFUDC Capital",5,null,{"$f":"Input!L19","v":47.619047619047613},{"$f":"Input!I19","v":"2019-01-01"},null,1672.9465089099822,1860.575663894379,null,null,{"$f":"(SUM($N164:O164)-SUM($N294:N294))*IF($F294>=5,O$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:P164)-SUM($N294:O294))*IF($F294>=5,P$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:Q164)-SUM($N294:P294))*IF($F294>=5,Q$9>=YEAR($I294),1)*($F294>=3)","v":328.27606500000002},{"$f":"(SUM($N164:R164)-SUM($N294:Q294))*IF($F294>=5,R$9>=YEAR($I294),1)*($F294>=3)","v":299.540588810945},{"$f":"(SUM($N164:S164)-SUM($N294:R294))*IF($F294>=5,S$9>=YEAR($I294),1)*($F294>=3)","v":528.57195603316893},{"$f":"(SUM($N164:T164)-SUM($N294:S294))*IF($F294>=5,T$9>=YEAR($I294),1)*($F294>=3)","v":397.24294934620093},{"$f":"(SUM($N164:U164)-SUM($N294:T294))*IF($F294>=5,U$9>=YEAR($I294),1)*($F294>=3)","v":306.9441047040641},{"$f":"(SUM($N164:V164)-SUM($N294:U294))*IF($F294>=5,V$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:W164)-SUM($N294:V294))*IF($F294>=5,W$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:X164)-SUM($N294:W294))*IF($F294>=5,X$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:Y164)-SUM($N294:X294))*IF($F294>=5,Y$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:Z164)-SUM($N294:Y294))*IF($F294>=5,Z$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AA164)-SUM($N294:Z294))*IF($F294>=5,AA$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AB164)-SUM($N294:AA294))*IF($F294>=5,AB$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AC164)-SUM($N294:AB294))*IF($F294>=5,AC$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AD164)-SUM($N294:AC294))*IF($F294>=5,AD$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AE164)-SUM($N294:AD294))*IF($F294>=5,AE$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AF164)-SUM($N294:AE294))*IF($F294>=5,AF$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AG164)-SUM($N294:AF294))*IF($F294>=5,AG$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AH164)-SUM($N294:AG294))*IF($F294>=5,AH$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AI164)-SUM($N294:AH294))*IF($F294>=5,AI$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AJ164)-SUM($N294:AI294))*IF($F294>=5,AJ$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AK164)-SUM($N294:AJ294))*IF($F294>=5,AK$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AL164)-SUM($N294:AK294))*IF($F294>=5,AL$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AM164)-SUM($N294:AL294))*IF($F294>=5,AM$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AN164)-SUM($N294:AM294))*IF($F294>=5,AN$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AO164)-SUM($N294:AN294))*IF($F294>=5,AO$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AP164)-SUM($N294:AO294))*IF($F294>=5,AP$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AQ164)-SUM($N294:AP294))*IF($F294>=5,AQ$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AR164)-SUM($N294:AQ294))*IF($F294>=5,AR$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AS164)-SUM($N294:AR294))*IF($F294>=5,AS$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AT164)-SUM($N294:AS294))*IF($F294>=5,AT$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AU164)-SUM($N294:AT294))*IF($F294>=5,AU$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AV164)-SUM($N294:AU294))*IF($F294>=5,AV$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AW164)-SUM($N294:AV294))*IF($F294>=5,AW$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AX164)-SUM($N294:AW294))*IF($F294>=5,AX$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AY164)-SUM($N294:AX294))*IF($F294>=5,AY$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:AZ164)-SUM($N294:AY294))*IF($F294>=5,AZ$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:BA164)-SUM($N294:AZ294))*IF($F294>=5,BA$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:BB164)-SUM($N294:BA294))*IF($F294>=5,BB$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:BC164)-SUM($N294:BB294))*IF($F294>=5,BC$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:BD164)-SUM($N294:BC294))*IF($F294>=5,BD$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:BE164)-SUM($N294:BD294))*IF($F294>=5,BE$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:BF164)-SUM($N294:BE294))*IF($F294>=5,BF$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:BG164)-SUM($N294:BF294))*IF($F294>=5,BG$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:BH164)-SUM($N294:BG294))*IF($F294>=5,BH$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:BI164)-SUM($N294:BH294))*IF($F294>=5,BI$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:BJ164)-SUM($N294:BI294))*IF($F294>=5,BJ$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:BK164)-SUM($N294:BJ294))*IF($F294>=5,BK$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:BL164)-SUM($N294:BK294))*IF($F294>=5,BL$9>=YEAR($I294),1)*($F294>=3)","v":0},{"$f":"(SUM($N164:BM164)-SUM($N294:BL294))*IF($F294>=5,BM$9>=YEAR($I294),1)*($F294>=3)","v":0}]
[null,null,9,"Corbett-Sugar-Quarry 500 KV Line","AFUDC Capital",5,null,{"$f":"Input!L20","v":47.619047619047613},{"$f":"Input!I20","v":"2019-04-01"},null,280.81721727823992,270.79987747000001,null,null,{"$f":"(SUM($N165:O165)-SUM($N295:N295))*IF($F295>=5,O$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:P165)-SUM($N295:O295))*IF($F295>=5,P$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:Q165)-SUM($N295:P295))*IF($F295>=5,Q$9>=YEAR($I295),1)*($F295>=3)","v":270.60965671000002},{"$f":"(SUM($N165:R165)-SUM($N295:Q295))*IF($F295>=5,R$9>=YEAR($I295),1)*($F295>=3)","v":0.19022075999998833},{"$f":"(SUM($N165:S165)-SUM($N295:R295))*IF($F295>=5,S$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:T165)-SUM($N295:S295))*IF($F295>=5,T$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:U165)-SUM($N295:T295))*IF($F295>=5,U$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:V165)-SUM($N295:U295))*IF($F295>=5,V$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:W165)-SUM($N295:V295))*IF($F295>=5,W$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:X165)-SUM($N295:W295))*IF($F295>=5,X$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:Y165)-SUM($N295:X295))*IF($F295>=5,Y$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:Z165)-SUM($N295:Y295))*IF($F295>=5,Z$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AA165)-SUM($N295:Z295))*IF($F295>=5,AA$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AB165)-SUM($N295:AA295))*IF($F295>=5,AB$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AC165)-SUM($N295:AB295))*IF($F295>=5,AC$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AD165)-SUM($N295:AC295))*IF($F295>=5,AD$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AE165)-SUM($N295:AD295))*IF($F295>=5,AE$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AF165)-SUM($N295:AE295))*IF($F295>=5,AF$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AG165)-SUM($N295:AF295))*IF($F295>=5,AG$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AH165)-SUM($N295:AG295))*IF($F295>=5,AH$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AI165)-SUM($N295:AH295))*IF($F295>=5,AI$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AJ165)-SUM($N295:AI295))*IF($F295>=5,AJ$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AK165)-SUM($N295:AJ295))*IF($F295>=5,AK$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AL165)-SUM($N295:AK295))*IF($F295>=5,AL$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AM165)-SUM($N295:AL295))*IF($F295>=5,AM$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AN165)-SUM($N295:AM295))*IF($F295>=5,AN$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AO165)-SUM($N295:AN295))*IF($F295>=5,AO$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AP165)-SUM($N295:AO295))*IF($F295>=5,AP$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AQ165)-SUM($N295:AP295))*IF($F295>=5,AQ$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AR165)-SUM($N295:AQ295))*IF($F295>=5,AR$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AS165)-SUM($N295:AR295))*IF($F295>=5,AS$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AT165)-SUM($N295:AS295))*IF($F295>=5,AT$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AU165)-SUM($N295:AT295))*IF($F295>=5,AU$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AV165)-SUM($N295:AU295))*IF($F295>=5,AV$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AW165)-SUM($N295:AV295))*IF($F295>=5,AW$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AX165)-SUM($N295:AW295))*IF($F295>=5,AX$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AY165)-SUM($N295:AX295))*IF($F295>=5,AY$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:AZ165)-SUM($N295:AY295))*IF($F295>=5,AZ$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:BA165)-SUM($N295:AZ295))*IF($F295>=5,BA$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:BB165)-SUM($N295:BA295))*IF($F295>=5,BB$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:BC165)-SUM($N295:BB295))*IF($F295>=5,BC$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:BD165)-SUM($N295:BC295))*IF($F295>=5,BD$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:BE165)-SUM($N295:BD295))*IF($F295>=5,BE$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:BF165)-SUM($N295:BE295))*IF($F295>=5,BF$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:BG165)-SUM($N295:BF295))*IF($F295>=5,BG$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:BH165)-SUM($N295:BG295))*IF($F295>=5,BH$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:BI165)-SUM($N295:BH295))*IF($F295>=5,BI$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:BJ165)-SUM($N295:BI295))*IF($F295>=5,BJ$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:BK165)-SUM($N295:BJ295))*IF($F295>=5,BK$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:BL165)-SUM($N295:BK295))*IF($F295>=5,BL$9>=YEAR($I295),1)*($F295>=3)","v":0},{"$f":"(SUM($N165:BM165)-SUM($N295:BL295))*IF($F295>=5,BM$9>=YEAR($I295),1)*($F295>=3)","v":0}]
[null,null,10,"Eau-Gallie Injection","AFUDC Capital",5,null,{"$f":"Input!L21","v":47.619047619047613},{"$f":"Input!I21","v":"2020-05-01"},null,32.075281985270017,33.26013193,null,null,{"$f":"(SUM($N166:O166)-SUM($N296:N296))*IF($F296>=5,O$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:P166)-SUM($N296:O296))*IF($F296>=5,P$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:Q166)-SUM($N296:P296))*IF($F296>=5,Q$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:R166)-SUM($N296:Q296))*IF($F296>=5,R$9>=YEAR($I296),1)*($F296>=3)","v":33.26013193},{"$f":"(SUM($N166:S166)-SUM($N296:R296))*IF($F296>=5,S$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:T166)-SUM($N296:S296))*IF($F296>=5,T$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:U166)-SUM($N296:T296))*IF($F296>=5,U$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:V166)-SUM($N296:U296))*IF($F296>=5,V$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:W166)-SUM($N296:V296))*IF($F296>=5,W$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:X166)-SUM($N296:W296))*IF($F296>=5,X$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:Y166)-SUM($N296:X296))*IF($F296>=5,Y$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:Z166)-SUM($N296:Y296))*IF($F296>=5,Z$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AA166)-SUM($N296:Z296))*IF($F296>=5,AA$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AB166)-SUM($N296:AA296))*IF($F296>=5,AB$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AC166)-SUM($N296:AB296))*IF($F296>=5,AC$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AD166)-SUM($N296:AC296))*IF($F296>=5,AD$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AE166)-SUM($N296:AD296))*IF($F296>=5,AE$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AF166)-SUM($N296:AE296))*IF($F296>=5,AF$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AG166)-SUM($N296:AF296))*IF($F296>=5,AG$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AH166)-SUM($N296:AG296))*IF($F296>=5,AH$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AI166)-SUM($N296:AH296))*IF($F296>=5,AI$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AJ166)-SUM($N296:AI296))*IF($F296>=5,AJ$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AK166)-SUM($N296:AJ296))*IF($F296>=5,AK$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AL166)-SUM($N296:AK296))*IF($F296>=5,AL$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AM166)-SUM($N296:AL296))*IF($F296>=5,AM$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AN166)-SUM($N296:AM296))*IF($F296>=5,AN$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AO166)-SUM($N296:AN296))*IF($F296>=5,AO$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AP166)-SUM($N296:AO296))*IF($F296>=5,AP$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AQ166)-SUM($N296:AP296))*IF($F296>=5,AQ$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AR166)-SUM($N296:AQ296))*IF($F296>=5,AR$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AS166)-SUM($N296:AR296))*IF($F296>=5,AS$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AT166)-SUM($N296:AS296))*IF($F296>=5,AT$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AU166)-SUM($N296:AT296))*IF($F296>=5,AU$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AV166)-SUM($N296:AU296))*IF($F296>=5,AV$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AW166)-SUM($N296:AV296))*IF($F296>=5,AW$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AX166)-SUM($N296:AW296))*IF($F296>=5,AX$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AY166)-SUM($N296:AX296))*IF($F296>=5,AY$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:AZ166)-SUM($N296:AY296))*IF($F296>=5,AZ$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:BA166)-SUM($N296:AZ296))*IF($F296>=5,BA$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:BB166)-SUM($N296:BA296))*IF($F296>=5,BB$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:BC166)-SUM($N296:BB296))*IF($F296>=5,BC$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:BD166)-SUM($N296:BC296))*IF($F296>=5,BD$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:BE166)-SUM($N296:BD296))*IF($F296>=5,BE$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:BF166)-SUM($N296:BE296))*IF($F296>=5,BF$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:BG166)-SUM($N296:BF296))*IF($F296>=5,BG$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:BH166)-SUM($N296:BG296))*IF($F296>=5,BH$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:BI166)-SUM($N296:BH296))*IF($F296>=5,BI$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:BJ166)-SUM($N296:BI296))*IF($F296>=5,BJ$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:BK166)-SUM($N296:BJ296))*IF($F296>=5,BK$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:BL166)-SUM($N296:BK296))*IF($F296>=5,BL$9>=YEAR($I296),1)*($F296>=3)","v":0},{"$f":"(SUM($N166:BM166)-SUM($N296:BL296))*IF($F296>=5,BM$9>=YEAR($I296),1)*($F296>=3)","v":0}]
[null,null,11,"North Project","AFUDC Capital",5,null,{"$f":"Input!L22","v":47.619047619047613},{"$f":"Input!I22","v":"2020-12-01"},null,280.97317695417951,291.35223000000002,null,null,{"$f":"(SUM($N167:O167)-SUM($N297:N297))*IF($F297>=5,O$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:P167)-SUM($N297:O297))*IF($F297>=5,P$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:Q167)-SUM($N297:P297))*IF($F297>=5,Q$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:R167)-SUM($N297:Q297))*IF($F297>=5,R$9>=YEAR($I297),1)*($F297>=3)","v":291.35223000000002},{"$f":"(SUM($N167:S167)-SUM($N297:R297))*IF($F297>=5,S$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:T167)-SUM($N297:S297))*IF($F297>=5,T$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:U167)-SUM($N297:T297))*IF($F297>=5,U$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:V167)-SUM($N297:U297))*IF($F297>=5,V$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:W167)-SUM($N297:V297))*IF($F297>=5,W$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:X167)-SUM($N297:W297))*IF($F297>=5,X$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:Y167)-SUM($N297:X297))*IF($F297>=5,Y$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:Z167)-SUM($N297:Y297))*IF($F297>=5,Z$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AA167)-SUM($N297:Z297))*IF($F297>=5,AA$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AB167)-SUM($N297:AA297))*IF($F297>=5,AB$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AC167)-SUM($N297:AB297))*IF($F297>=5,AC$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AD167)-SUM($N297:AC297))*IF($F297>=5,AD$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AE167)-SUM($N297:AD297))*IF($F297>=5,AE$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AF167)-SUM($N297:AE297))*IF($F297>=5,AF$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AG167)-SUM($N297:AF297))*IF($F297>=5,AG$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AH167)-SUM($N297:AG297))*IF($F297>=5,AH$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AI167)-SUM($N297:AH297))*IF($F297>=5,AI$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AJ167)-SUM($N297:AI297))*IF($F297>=5,AJ$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AK167)-SUM($N297:AJ297))*IF($F297>=5,AK$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AL167)-SUM($N297:AK297))*IF($F297>=5,AL$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AM167)-SUM($N297:AL297))*IF($F297>=5,AM$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AN167)-SUM($N297:AM297))*IF($F297>=5,AN$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AO167)-SUM($N297:AN297))*IF($F297>=5,AO$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AP167)-SUM($N297:AO297))*IF($F297>=5,AP$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AQ167)-SUM($N297:AP297))*IF($F297>=5,AQ$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AR167)-SUM($N297:AQ297))*IF($F297>=5,AR$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AS167)-SUM($N297:AR297))*IF($F297>=5,AS$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AT167)-SUM($N297:AS297))*IF($F297>=5,AT$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AU167)-SUM($N297:AT297))*IF($F297>=5,AU$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AV167)-SUM($N297:AU297))*IF($F297>=5,AV$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AW167)-SUM($N297:AV297))*IF($F297>=5,AW$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AX167)-SUM($N297:AW297))*IF($F297>=5,AX$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AY167)-SUM($N297:AX297))*IF($F297>=5,AY$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:AZ167)-SUM($N297:AY297))*IF($F297>=5,AZ$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:BA167)-SUM($N297:AZ297))*IF($F297>=5,BA$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:BB167)-SUM($N297:BA297))*IF($F297>=5,BB$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:BC167)-SUM($N297:BB297))*IF($F297>=5,BC$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:BD167)-SUM($N297:BC297))*IF($F297>=5,BD$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:BE167)-SUM($N297:BD297))*IF($F297>=5,BE$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:BF167)-SUM($N297:BE297))*IF($F297>=5,BF$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:BG167)-SUM($N297:BF297))*IF($F297>=5,BG$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:BH167)-SUM($N297:BG297))*IF($F297>=5,BH$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:BI167)-SUM($N297:BH297))*IF($F297>=5,BI$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:BJ167)-SUM($N297:BI297))*IF($F297>=5,BJ$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:BK167)-SUM($N297:BJ297))*IF($F297>=5,BK$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:BL167)-SUM($N297:BK297))*IF($F297>=5,BL$9>=YEAR($I297),1)*($F297>=3)","v":0},{"$f":"(SUM($N167:BM167)-SUM($N297:BL297))*IF($F297>=5,BM$9>=YEAR($I297),1)*($F297>=3)","v":0}]
[null,null,12,"PTN  3 &  4 Generation Projects","AFUDC Capital",5,null,{"$f":"Input!L23","v":20.408163265306122},{"$f":"Input!I23","v":"2020-07-01"},null,1.6696728558405704E-3,1.73135E-3,null,null,{"$f":"(SUM($N168:O168)-SUM($N298:N298))*IF($F298>=5,O$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:P168)-SUM($N298:O298))*IF($F298>=5,P$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:Q168)-SUM($N298:P298))*IF($F298>=5,Q$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:R168)-SUM($N298:Q298))*IF($F298>=5,R$9>=YEAR($I298),1)*($F298>=3)","v":1.73135E-3},{"$f":"(SUM($N168:S168)-SUM($N298:R298))*IF($F298>=5,S$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:T168)-SUM($N298:S298))*IF($F298>=5,T$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:U168)-SUM($N298:T298))*IF($F298>=5,U$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:V168)-SUM($N298:U298))*IF($F298>=5,V$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:W168)-SUM($N298:V298))*IF($F298>=5,W$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:X168)-SUM($N298:W298))*IF($F298>=5,X$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:Y168)-SUM($N298:X298))*IF($F298>=5,Y$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:Z168)-SUM($N298:Y298))*IF($F298>=5,Z$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AA168)-SUM($N298:Z298))*IF($F298>=5,AA$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AB168)-SUM($N298:AA298))*IF($F298>=5,AB$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AC168)-SUM($N298:AB298))*IF($F298>=5,AC$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AD168)-SUM($N298:AC298))*IF($F298>=5,AD$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AE168)-SUM($N298:AD298))*IF($F298>=5,AE$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AF168)-SUM($N298:AE298))*IF($F298>=5,AF$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AG168)-SUM($N298:AF298))*IF($F298>=5,AG$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AH168)-SUM($N298:AG298))*IF($F298>=5,AH$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AI168)-SUM($N298:AH298))*IF($F298>=5,AI$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AJ168)-SUM($N298:AI298))*IF($F298>=5,AJ$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AK168)-SUM($N298:AJ298))*IF($F298>=5,AK$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AL168)-SUM($N298:AK298))*IF($F298>=5,AL$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AM168)-SUM($N298:AL298))*IF($F298>=5,AM$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AN168)-SUM($N298:AM298))*IF($F298>=5,AN$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AO168)-SUM($N298:AN298))*IF($F298>=5,AO$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AP168)-SUM($N298:AO298))*IF($F298>=5,AP$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AQ168)-SUM($N298:AP298))*IF($F298>=5,AQ$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AR168)-SUM($N298:AQ298))*IF($F298>=5,AR$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AS168)-SUM($N298:AR298))*IF($F298>=5,AS$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AT168)-SUM($N298:AS298))*IF($F298>=5,AT$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AU168)-SUM($N298:AT298))*IF($F298>=5,AU$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AV168)-SUM($N298:AU298))*IF($F298>=5,AV$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AW168)-SUM($N298:AV298))*IF($F298>=5,AW$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AX168)-SUM($N298:AW298))*IF($F298>=5,AX$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AY168)-SUM($N298:AX298))*IF($F298>=5,AY$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:AZ168)-SUM($N298:AY298))*IF($F298>=5,AZ$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:BA168)-SUM($N298:AZ298))*IF($F298>=5,BA$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:BB168)-SUM($N298:BA298))*IF($F298>=5,BB$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:BC168)-SUM($N298:BB298))*IF($F298>=5,BC$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:BD168)-SUM($N298:BC298))*IF($F298>=5,BD$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:BE168)-SUM($N298:BD298))*IF($F298>=5,BE$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:BF168)-SUM($N298:BE298))*IF($F298>=5,BF$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:BG168)-SUM($N298:BF298))*IF($F298>=5,BG$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:BH168)-SUM($N298:BG298))*IF($F298>=5,BH$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:BI168)-SUM($N298:BH298))*IF($F298>=5,BI$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:BJ168)-SUM($N298:BI298))*IF($F298>=5,BJ$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:BK168)-SUM($N298:BJ298))*IF($F298>=5,BK$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:BL168)-SUM($N298:BK298))*IF($F298>=5,BL$9>=YEAR($I298),1)*($F298>=3)","v":0},{"$f":"(SUM($N168:BM168)-SUM($N298:BL298))*IF($F298>=5,BM$9>=YEAR($I298),1)*($F298>=3)","v":0}]
[null,null,13,"Quarry to ClearSky Major Projects","AFUDC Capital",5,null,{"$f":"Input!L24","v":47.619047619047613},{"$f":"Input!I24","v":"2024-12-01"},null,94.780227132016961,131.38393514765801,null,null,{"$f":"(SUM($N169:O169)-SUM($N299:N299))*IF($F299>=5,O$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:P169)-SUM($N299:O299))*IF($F299>=5,P$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:Q169)-SUM($N299:P299))*IF($F299>=5,Q$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:R169)-SUM($N299:Q299))*IF($F299>=5,R$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:S169)-SUM($N299:R299))*IF($F299>=5,S$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:T169)-SUM($N299:S299))*IF($F299>=5,T$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:U169)-SUM($N299:T299))*IF($F299>=5,U$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:V169)-SUM($N299:U299))*IF($F299>=5,V$9>=YEAR($I299),1)*($F299>=3)","v":131.38393514765801},{"$f":"(SUM($N169:W169)-SUM($N299:V299))*IF($F299>=5,W$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:X169)-SUM($N299:W299))*IF($F299>=5,X$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:Y169)-SUM($N299:X299))*IF($F299>=5,Y$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:Z169)-SUM($N299:Y299))*IF($F299>=5,Z$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AA169)-SUM($N299:Z299))*IF($F299>=5,AA$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AB169)-SUM($N299:AA299))*IF($F299>=5,AB$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AC169)-SUM($N299:AB299))*IF($F299>=5,AC$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AD169)-SUM($N299:AC299))*IF($F299>=5,AD$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AE169)-SUM($N299:AD299))*IF($F299>=5,AE$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AF169)-SUM($N299:AE299))*IF($F299>=5,AF$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AG169)-SUM($N299:AF299))*IF($F299>=5,AG$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AH169)-SUM($N299:AG299))*IF($F299>=5,AH$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AI169)-SUM($N299:AH299))*IF($F299>=5,AI$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AJ169)-SUM($N299:AI299))*IF($F299>=5,AJ$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AK169)-SUM($N299:AJ299))*IF($F299>=5,AK$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AL169)-SUM($N299:AK299))*IF($F299>=5,AL$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AM169)-SUM($N299:AL299))*IF($F299>=5,AM$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AN169)-SUM($N299:AM299))*IF($F299>=5,AN$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AO169)-SUM($N299:AN299))*IF($F299>=5,AO$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AP169)-SUM($N299:AO299))*IF($F299>=5,AP$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AQ169)-SUM($N299:AP299))*IF($F299>=5,AQ$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AR169)-SUM($N299:AQ299))*IF($F299>=5,AR$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AS169)-SUM($N299:AR299))*IF($F299>=5,AS$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AT169)-SUM($N299:AS299))*IF($F299>=5,AT$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AU169)-SUM($N299:AT299))*IF($F299>=5,AU$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AV169)-SUM($N299:AU299))*IF($F299>=5,AV$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AW169)-SUM($N299:AV299))*IF($F299>=5,AW$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AX169)-SUM($N299:AW299))*IF($F299>=5,AX$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AY169)-SUM($N299:AX299))*IF($F299>=5,AY$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:AZ169)-SUM($N299:AY299))*IF($F299>=5,AZ$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:BA169)-SUM($N299:AZ299))*IF($F299>=5,BA$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:BB169)-SUM($N299:BA299))*IF($F299>=5,BB$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:BC169)-SUM($N299:BB299))*IF($F299>=5,BC$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:BD169)-SUM($N299:BC299))*IF($F299>=5,BD$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:BE169)-SUM($N299:BD299))*IF($F299>=5,BE$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:BF169)-SUM($N299:BE299))*IF($F299>=5,BF$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:BG169)-SUM($N299:BF299))*IF($F299>=5,BG$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:BH169)-SUM($N299:BG299))*IF($F299>=5,BH$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:BI169)-SUM($N299:BH299))*IF($F299>=5,BI$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:BJ169)-SUM($N299:BI299))*IF($F299>=5,BJ$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:BK169)-SUM($N299:BJ299))*IF($F299>=5,BK$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:BL169)-SUM($N299:BK299))*IF($F299>=5,BL$9>=YEAR($I299),1)*($F299>=3)","v":0},{"$f":"(SUM($N169:BM169)-SUM($N299:BL299))*IF($F299>=5,BM$9>=YEAR($I299),1)*($F299>=3)","v":0}]
[null,null,14,"Argyle Injection (PNG-24)","AFUDC Capital",5,null,{"$f":"Input!L25","v":31.25},{"$f":"Input!I25","v":"2021-12-01"},null,27.474464355120741,30.669504686626897,null,null,{"$f":"(SUM($N170:O170)-SUM($N300:N300))*IF($F300>=5,O$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:P170)-SUM($N300:O300))*IF($F300>=5,P$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:Q170)-SUM($N300:P300))*IF($F300>=5,Q$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:R170)-SUM($N300:Q300))*IF($F300>=5,R$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:S170)-SUM($N300:R300))*IF($F300>=5,S$9>=YEAR($I300),1)*($F300>=3)","v":30.104504686621297},{"$f":"(SUM($N170:T170)-SUM($N300:S300))*IF($F300>=5,T$9>=YEAR($I300),1)*($F300>=3)","v":0.56500000000560036},{"$f":"(SUM($N170:U170)-SUM($N300:T300))*IF($F300>=5,U$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:V170)-SUM($N300:U300))*IF($F300>=5,V$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:W170)-SUM($N300:V300))*IF($F300>=5,W$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:X170)-SUM($N300:W300))*IF($F300>=5,X$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:Y170)-SUM($N300:X300))*IF($F300>=5,Y$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:Z170)-SUM($N300:Y300))*IF($F300>=5,Z$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AA170)-SUM($N300:Z300))*IF($F300>=5,AA$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AB170)-SUM($N300:AA300))*IF($F300>=5,AB$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AC170)-SUM($N300:AB300))*IF($F300>=5,AC$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AD170)-SUM($N300:AC300))*IF($F300>=5,AD$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AE170)-SUM($N300:AD300))*IF($F300>=5,AE$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AF170)-SUM($N300:AE300))*IF($F300>=5,AF$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AG170)-SUM($N300:AF300))*IF($F300>=5,AG$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AH170)-SUM($N300:AG300))*IF($F300>=5,AH$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AI170)-SUM($N300:AH300))*IF($F300>=5,AI$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AJ170)-SUM($N300:AI300))*IF($F300>=5,AJ$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AK170)-SUM($N300:AJ300))*IF($F300>=5,AK$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AL170)-SUM($N300:AK300))*IF($F300>=5,AL$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AM170)-SUM($N300:AL300))*IF($F300>=5,AM$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AN170)-SUM($N300:AM300))*IF($F300>=5,AN$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AO170)-SUM($N300:AN300))*IF($F300>=5,AO$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AP170)-SUM($N300:AO300))*IF($F300>=5,AP$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AQ170)-SUM($N300:AP300))*IF($F300>=5,AQ$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AR170)-SUM($N300:AQ300))*IF($F300>=5,AR$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AS170)-SUM($N300:AR300))*IF($F300>=5,AS$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AT170)-SUM($N300:AS300))*IF($F300>=5,AT$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AU170)-SUM($N300:AT300))*IF($F300>=5,AU$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AV170)-SUM($N300:AU300))*IF($F300>=5,AV$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AW170)-SUM($N300:AV300))*IF($F300>=5,AW$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AX170)-SUM($N300:AW300))*IF($F300>=5,AX$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AY170)-SUM($N300:AX300))*IF($F300>=5,AY$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:AZ170)-SUM($N300:AY300))*IF($F300>=5,AZ$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:BA170)-SUM($N300:AZ300))*IF($F300>=5,BA$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:BB170)-SUM($N300:BA300))*IF($F300>=5,BB$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:BC170)-SUM($N300:BB300))*IF($F300>=5,BC$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:BD170)-SUM($N300:BC300))*IF($F300>=5,BD$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:BE170)-SUM($N300:BD300))*IF($F300>=5,BE$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:BF170)-SUM($N300:BE300))*IF($F300>=5,BF$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:BG170)-SUM($N300:BF300))*IF($F300>=5,BG$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:BH170)-SUM($N300:BG300))*IF($F300>=5,BH$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:BI170)-SUM($N300:BH300))*IF($F300>=5,BI$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:BJ170)-SUM($N300:BI300))*IF($F300>=5,BJ$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:BK170)-SUM($N300:BJ300))*IF($F300>=5,BK$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:BL170)-SUM($N300:BK300))*IF($F300>=5,BL$9>=YEAR($I300),1)*($F300>=3)","v":0},{"$f":"(SUM($N170:BM170)-SUM($N300:BL300))*IF($F300>=5,BM$9>=YEAR($I300),1)*($F300>=3)","v":0}]
[null,null,15,"Deaton Injection (PNG-28)","AFUDC Capital",5,null,{"$f":"Input!L26","v":31.25},{"$f":"Input!I26","v":"2022-06-01"},null,18.680231545347027,22.392702855489603,null,null,{"$f":"(SUM($N171:O171)-SUM($N301:N301))*IF($F301>=5,O$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:P171)-SUM($N301:O301))*IF($F301>=5,P$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:Q171)-SUM($N301:P301))*IF($F301>=5,Q$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:R171)-SUM($N301:Q301))*IF($F301>=5,R$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:S171)-SUM($N301:R301))*IF($F301>=5,S$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:T171)-SUM($N301:S301))*IF($F301>=5,T$9>=YEAR($I301),1)*($F301>=3)","v":22.392702855489603},{"$f":"(SUM($N171:U171)-SUM($N301:T301))*IF($F301>=5,U$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:V171)-SUM($N301:U301))*IF($F301>=5,V$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:W171)-SUM($N301:V301))*IF($F301>=5,W$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:X171)-SUM($N301:W301))*IF($F301>=5,X$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:Y171)-SUM($N301:X301))*IF($F301>=5,Y$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:Z171)-SUM($N301:Y301))*IF($F301>=5,Z$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AA171)-SUM($N301:Z301))*IF($F301>=5,AA$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AB171)-SUM($N301:AA301))*IF($F301>=5,AB$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AC171)-SUM($N301:AB301))*IF($F301>=5,AC$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AD171)-SUM($N301:AC301))*IF($F301>=5,AD$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AE171)-SUM($N301:AD301))*IF($F301>=5,AE$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AF171)-SUM($N301:AE301))*IF($F301>=5,AF$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AG171)-SUM($N301:AF301))*IF($F301>=5,AG$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AH171)-SUM($N301:AG301))*IF($F301>=5,AH$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AI171)-SUM($N301:AH301))*IF($F301>=5,AI$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AJ171)-SUM($N301:AI301))*IF($F301>=5,AJ$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AK171)-SUM($N301:AJ301))*IF($F301>=5,AK$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AL171)-SUM($N301:AK301))*IF($F301>=5,AL$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AM171)-SUM($N301:AL301))*IF($F301>=5,AM$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AN171)-SUM($N301:AM301))*IF($F301>=5,AN$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AO171)-SUM($N301:AN301))*IF($F301>=5,AO$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AP171)-SUM($N301:AO301))*IF($F301>=5,AP$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AQ171)-SUM($N301:AP301))*IF($F301>=5,AQ$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AR171)-SUM($N301:AQ301))*IF($F301>=5,AR$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AS171)-SUM($N301:AR301))*IF($F301>=5,AS$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AT171)-SUM($N301:AS301))*IF($F301>=5,AT$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AU171)-SUM($N301:AT301))*IF($F301>=5,AU$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AV171)-SUM($N301:AU301))*IF($F301>=5,AV$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AW171)-SUM($N301:AV301))*IF($F301>=5,AW$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AX171)-SUM($N301:AW301))*IF($F301>=5,AX$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AY171)-SUM($N301:AX301))*IF($F301>=5,AY$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:AZ171)-SUM($N301:AY301))*IF($F301>=5,AZ$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:BA171)-SUM($N301:AZ301))*IF($F301>=5,BA$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:BB171)-SUM($N301:BA301))*IF($F301>=5,BB$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:BC171)-SUM($N301:BB301))*IF($F301>=5,BC$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:BD171)-SUM($N301:BC301))*IF($F301>=5,BD$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:BE171)-SUM($N301:BD301))*IF($F301>=5,BE$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:BF171)-SUM($N301:BE301))*IF($F301>=5,BF$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:BG171)-SUM($N301:BF301))*IF($F301>=5,BG$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:BH171)-SUM($N301:BG301))*IF($F301>=5,BH$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:BI171)-SUM($N301:BH301))*IF($F301>=5,BI$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:BJ171)-SUM($N301:BI301))*IF($F301>=5,BJ$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:BK171)-SUM($N301:BJ301))*IF($F301>=5,BK$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:BL171)-SUM($N301:BK301))*IF($F301>=5,BL$9>=YEAR($I301),1)*($F301>=3)","v":0},{"$f":"(SUM($N171:BM171)-SUM($N301:BL301))*IF($F301>=5,BM$9>=YEAR($I301),1)*($F301>=3)","v":0}]
[null,null,16,"Deaton Project","AFUDC Capital",5,null,{"$f":"Input!L27","v":31.25},{"$f":"Input!I27","v":"2022-12-01"},null,93.038821659391317,111.55610996291179,null,null,{"$f":"(SUM($N172:O172)-SUM($N302:N302))*IF($F302>=5,O$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:P172)-SUM($N302:O302))*IF($F302>=5,P$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:Q172)-SUM($N302:P302))*IF($F302>=5,Q$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:R172)-SUM($N302:Q302))*IF($F302>=5,R$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:S172)-SUM($N302:R302))*IF($F302>=5,S$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:T172)-SUM($N302:S302))*IF($F302>=5,T$9>=YEAR($I302),1)*($F302>=3)","v":111.1711099616078},{"$f":"(SUM($N172:U172)-SUM($N302:T302))*IF($F302>=5,U$9>=YEAR($I302),1)*($F302>=3)","v":0.38500000130399314},{"$f":"(SUM($N172:V172)-SUM($N302:U302))*IF($F302>=5,V$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:W172)-SUM($N302:V302))*IF($F302>=5,W$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:X172)-SUM($N302:W302))*IF($F302>=5,X$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:Y172)-SUM($N302:X302))*IF($F302>=5,Y$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:Z172)-SUM($N302:Y302))*IF($F302>=5,Z$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AA172)-SUM($N302:Z302))*IF($F302>=5,AA$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AB172)-SUM($N302:AA302))*IF($F302>=5,AB$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AC172)-SUM($N302:AB302))*IF($F302>=5,AC$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AD172)-SUM($N302:AC302))*IF($F302>=5,AD$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AE172)-SUM($N302:AD302))*IF($F302>=5,AE$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AF172)-SUM($N302:AE302))*IF($F302>=5,AF$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AG172)-SUM($N302:AF302))*IF($F302>=5,AG$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AH172)-SUM($N302:AG302))*IF($F302>=5,AH$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AI172)-SUM($N302:AH302))*IF($F302>=5,AI$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AJ172)-SUM($N302:AI302))*IF($F302>=5,AJ$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AK172)-SUM($N302:AJ302))*IF($F302>=5,AK$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AL172)-SUM($N302:AK302))*IF($F302>=5,AL$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AM172)-SUM($N302:AL302))*IF($F302>=5,AM$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AN172)-SUM($N302:AM302))*IF($F302>=5,AN$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AO172)-SUM($N302:AN302))*IF($F302>=5,AO$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AP172)-SUM($N302:AO302))*IF($F302>=5,AP$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AQ172)-SUM($N302:AP302))*IF($F302>=5,AQ$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AR172)-SUM($N302:AQ302))*IF($F302>=5,AR$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AS172)-SUM($N302:AR302))*IF($F302>=5,AS$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AT172)-SUM($N302:AS302))*IF($F302>=5,AT$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AU172)-SUM($N302:AT302))*IF($F302>=5,AU$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AV172)-SUM($N302:AU302))*IF($F302>=5,AV$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AW172)-SUM($N302:AV302))*IF($F302>=5,AW$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AX172)-SUM($N302:AW302))*IF($F302>=5,AX$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AY172)-SUM($N302:AX302))*IF($F302>=5,AY$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:AZ172)-SUM($N302:AY302))*IF($F302>=5,AZ$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:BA172)-SUM($N302:AZ302))*IF($F302>=5,BA$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:BB172)-SUM($N302:BA302))*IF($F302>=5,BB$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:BC172)-SUM($N302:BB302))*IF($F302>=5,BC$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:BD172)-SUM($N302:BC302))*IF($F302>=5,BD$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:BE172)-SUM($N302:BD302))*IF($F302>=5,BE$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:BF172)-SUM($N302:BE302))*IF($F302>=5,BF$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:BG172)-SUM($N302:BF302))*IF($F302>=5,BG$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:BH172)-SUM($N302:BG302))*IF($F302>=5,BH$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:BI172)-SUM($N302:BH302))*IF($F302>=5,BI$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:BJ172)-SUM($N302:BI302))*IF($F302>=5,BJ$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:BK172)-SUM($N302:BJ302))*IF($F302>=5,BK$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:BL172)-SUM($N302:BK302))*IF($F302>=5,BL$9>=YEAR($I302),1)*($F302>=3)","v":0},{"$f":"(SUM($N172:BM172)-SUM($N302:BL302))*IF($F302>=5,BM$9>=YEAR($I302),1)*($F302>=3)","v":0}]
[null,null,17,"Major Projects Transmission","AFUDC Capital",5,null,{"$f":"Input!L28","v":31.25},{"$f":"Input!I28","v":"2023-06-01"},null,76.94288618170583,99.174427922958984,null,null,{"$f":"(SUM($N173:O173)-SUM($N303:N303))*IF($F303>=5,O$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:P173)-SUM($N303:O303))*IF($F303>=5,P$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:Q173)-SUM($N303:P303))*IF($F303>=5,Q$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:R173)-SUM($N303:Q303))*IF($F303>=5,R$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:S173)-SUM($N303:R303))*IF($F303>=5,S$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:T173)-SUM($N303:S303))*IF($F303>=5,T$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:U173)-SUM($N303:T303))*IF($F303>=5,U$9>=YEAR($I303),1)*($F303>=3)","v":99.174427922958984},{"$f":"(SUM($N173:V173)-SUM($N303:U303))*IF($F303>=5,V$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:W173)-SUM($N303:V303))*IF($F303>=5,W$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:X173)-SUM($N303:W303))*IF($F303>=5,X$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:Y173)-SUM($N303:X303))*IF($F303>=5,Y$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:Z173)-SUM($N303:Y303))*IF($F303>=5,Z$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AA173)-SUM($N303:Z303))*IF($F303>=5,AA$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AB173)-SUM($N303:AA303))*IF($F303>=5,AB$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AC173)-SUM($N303:AB303))*IF($F303>=5,AC$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AD173)-SUM($N303:AC303))*IF($F303>=5,AD$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AE173)-SUM($N303:AD303))*IF($F303>=5,AE$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AF173)-SUM($N303:AE303))*IF($F303>=5,AF$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AG173)-SUM($N303:AF303))*IF($F303>=5,AG$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AH173)-SUM($N303:AG303))*IF($F303>=5,AH$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AI173)-SUM($N303:AH303))*IF($F303>=5,AI$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AJ173)-SUM($N303:AI303))*IF($F303>=5,AJ$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AK173)-SUM($N303:AJ303))*IF($F303>=5,AK$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AL173)-SUM($N303:AK303))*IF($F303>=5,AL$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AM173)-SUM($N303:AL303))*IF($F303>=5,AM$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AN173)-SUM($N303:AM303))*IF($F303>=5,AN$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AO173)-SUM($N303:AN303))*IF($F303>=5,AO$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AP173)-SUM($N303:AO303))*IF($F303>=5,AP$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AQ173)-SUM($N303:AP303))*IF($F303>=5,AQ$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AR173)-SUM($N303:AQ303))*IF($F303>=5,AR$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AS173)-SUM($N303:AR303))*IF($F303>=5,AS$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AT173)-SUM($N303:AS303))*IF($F303>=5,AT$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AU173)-SUM($N303:AT303))*IF($F303>=5,AU$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AV173)-SUM($N303:AU303))*IF($F303>=5,AV$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AW173)-SUM($N303:AV303))*IF($F303>=5,AW$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AX173)-SUM($N303:AW303))*IF($F303>=5,AX$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AY173)-SUM($N303:AX303))*IF($F303>=5,AY$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:AZ173)-SUM($N303:AY303))*IF($F303>=5,AZ$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:BA173)-SUM($N303:AZ303))*IF($F303>=5,BA$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:BB173)-SUM($N303:BA303))*IF($F303>=5,BB$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:BC173)-SUM($N303:BB303))*IF($F303>=5,BC$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:BD173)-SUM($N303:BC303))*IF($F303>=5,BD$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:BE173)-SUM($N303:BD303))*IF($F303>=5,BE$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:BF173)-SUM($N303:BE303))*IF($F303>=5,BF$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:BG173)-SUM($N303:BF303))*IF($F303>=5,BG$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:BH173)-SUM($N303:BG303))*IF($F303>=5,BH$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:BI173)-SUM($N303:BH303))*IF($F303>=5,BI$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:BJ173)-SUM($N303:BI303))*IF($F303>=5,BJ$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:BK173)-SUM($N303:BJ303))*IF($F303>=5,BK$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:BL173)-SUM($N303:BK303))*IF($F303>=5,BL$9>=YEAR($I303),1)*($F303>=3)","v":0},{"$f":"(SUM($N173:BM173)-SUM($N303:BL303))*IF($F303>=5,BM$9>=YEAR($I303),1)*($F303>=3)","v":0}]
[null,null,18,"Pensacola UG Modernization","AFUDC Capital",5,null,{"$f":"Input!L29","v":29.411764705882351},{"$f":"Input!I29","v":"2022-12-01"},null,66.846661546917645,80.169903233296694,null,null,{"$f":"(SUM($N174:O174)-SUM($N304:N304))*IF($F304>=5,O$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:P174)-SUM($N304:O304))*IF($F304>=5,P$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:Q174)-SUM($N304:P304))*IF($F304>=5,Q$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:R174)-SUM($N304:Q304))*IF($F304>=5,R$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:S174)-SUM($N304:R304))*IF($F304>=5,S$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:T174)-SUM($N304:S304))*IF($F304>=5,T$9>=YEAR($I304),1)*($F304>=3)","v":79.622994253427095},{"$f":"(SUM($N174:U174)-SUM($N304:T304))*IF($F304>=5,U$9>=YEAR($I304),1)*($F304>=3)","v":0.54690897986959897},{"$f":"(SUM($N174:V174)-SUM($N304:U304))*IF($F304>=5,V$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:W174)-SUM($N304:V304))*IF($F304>=5,W$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:X174)-SUM($N304:W304))*IF($F304>=5,X$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:Y174)-SUM($N304:X304))*IF($F304>=5,Y$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:Z174)-SUM($N304:Y304))*IF($F304>=5,Z$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AA174)-SUM($N304:Z304))*IF($F304>=5,AA$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AB174)-SUM($N304:AA304))*IF($F304>=5,AB$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AC174)-SUM($N304:AB304))*IF($F304>=5,AC$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AD174)-SUM($N304:AC304))*IF($F304>=5,AD$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AE174)-SUM($N304:AD304))*IF($F304>=5,AE$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AF174)-SUM($N304:AE304))*IF($F304>=5,AF$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AG174)-SUM($N304:AF304))*IF($F304>=5,AG$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AH174)-SUM($N304:AG304))*IF($F304>=5,AH$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AI174)-SUM($N304:AH304))*IF($F304>=5,AI$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AJ174)-SUM($N304:AI304))*IF($F304>=5,AJ$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AK174)-SUM($N304:AJ304))*IF($F304>=5,AK$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AL174)-SUM($N304:AK304))*IF($F304>=5,AL$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AM174)-SUM($N304:AL304))*IF($F304>=5,AM$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AN174)-SUM($N304:AM304))*IF($F304>=5,AN$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AO174)-SUM($N304:AN304))*IF($F304>=5,AO$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AP174)-SUM($N304:AO304))*IF($F304>=5,AP$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AQ174)-SUM($N304:AP304))*IF($F304>=5,AQ$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AR174)-SUM($N304:AQ304))*IF($F304>=5,AR$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AS174)-SUM($N304:AR304))*IF($F304>=5,AS$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AT174)-SUM($N304:AS304))*IF($F304>=5,AT$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AU174)-SUM($N304:AT304))*IF($F304>=5,AU$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AV174)-SUM($N304:AU304))*IF($F304>=5,AV$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AW174)-SUM($N304:AV304))*IF($F304>=5,AW$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AX174)-SUM($N304:AW304))*IF($F304>=5,AX$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AY174)-SUM($N304:AX304))*IF($F304>=5,AY$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:AZ174)-SUM($N304:AY304))*IF($F304>=5,AZ$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:BA174)-SUM($N304:AZ304))*IF($F304>=5,BA$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:BB174)-SUM($N304:BA304))*IF($F304>=5,BB$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:BC174)-SUM($N304:BB304))*IF($F304>=5,BC$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:BD174)-SUM($N304:BC304))*IF($F304>=5,BD$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:BE174)-SUM($N304:BD304))*IF($F304>=5,BE$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:BF174)-SUM($N304:BE304))*IF($F304>=5,BF$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:BG174)-SUM($N304:BF304))*IF($F304>=5,BG$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:BH174)-SUM($N304:BG304))*IF($F304>=5,BH$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:BI174)-SUM($N304:BH304))*IF($F304>=5,BI$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:BJ174)-SUM($N304:BI304))*IF($F304>=5,BJ$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:BK174)-SUM($N304:BJ304))*IF($F304>=5,BK$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:BL174)-SUM($N304:BK304))*IF($F304>=5,BL$9>=YEAR($I304),1)*($F304>=3)","v":0},{"$f":"(SUM($N174:BM174)-SUM($N304:BL304))*IF($F304>=5,BM$9>=YEAR($I304),1)*($F304>=3)","v":0}]
[null,null,19,"Other","AFUDC Capital",5,null,{"$f":"Input!L30","v":5},{"$f":"Input!I30","v":"2017-06-01"},null,0.33865480799310221,0.32074657160000009,null,null,{"$f":"(SUM($N175:O175)-SUM($N305:N305))*IF($F305>=5,O$9>=YEAR($I305),1)*($F305>=3)","v":0.13878793},{"$f":"(SUM($N175:P175)-SUM($N305:O305))*IF($F305>=5,P$9>=YEAR($I305),1)*($F305>=3)","v":7.6788110000000021E-2},{"$f":"(SUM($N175:Q175)-SUM($N305:P305))*IF($F305>=5,Q$9>=YEAR($I305),1)*($F305>=3)","v":-6.2641599999999908E-3},{"$f":"(SUM($N175:R175)-SUM($N305:Q305))*IF($F305>=5,R$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:S175)-SUM($N305:R305))*IF($F305>=5,S$9>=YEAR($I305),1)*($F305>=3)","v":3.7144897199999999E-2},{"$f":"(SUM($N175:T175)-SUM($N305:S305))*IF($F305>=5,T$9>=YEAR($I305),1)*($F305>=3)","v":3.7144897200000027E-2},{"$f":"(SUM($N175:U175)-SUM($N305:T305))*IF($F305>=5,U$9>=YEAR($I305),1)*($F305>=3)","v":3.7144897200000027E-2},{"$f":"(SUM($N175:V175)-SUM($N305:U305))*IF($F305>=5,V$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:W175)-SUM($N305:V305))*IF($F305>=5,W$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:X175)-SUM($N305:W305))*IF($F305>=5,X$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:Y175)-SUM($N305:X305))*IF($F305>=5,Y$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:Z175)-SUM($N305:Y305))*IF($F305>=5,Z$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AA175)-SUM($N305:Z305))*IF($F305>=5,AA$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AB175)-SUM($N305:AA305))*IF($F305>=5,AB$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AC175)-SUM($N305:AB305))*IF($F305>=5,AC$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AD175)-SUM($N305:AC305))*IF($F305>=5,AD$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AE175)-SUM($N305:AD305))*IF($F305>=5,AE$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AF175)-SUM($N305:AE305))*IF($F305>=5,AF$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AG175)-SUM($N305:AF305))*IF($F305>=5,AG$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AH175)-SUM($N305:AG305))*IF($F305>=5,AH$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AI175)-SUM($N305:AH305))*IF($F305>=5,AI$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AJ175)-SUM($N305:AI305))*IF($F305>=5,AJ$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AK175)-SUM($N305:AJ305))*IF($F305>=5,AK$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AL175)-SUM($N305:AK305))*IF($F305>=5,AL$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AM175)-SUM($N305:AL305))*IF($F305>=5,AM$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AN175)-SUM($N305:AM305))*IF($F305>=5,AN$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AO175)-SUM($N305:AN305))*IF($F305>=5,AO$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AP175)-SUM($N305:AO305))*IF($F305>=5,AP$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AQ175)-SUM($N305:AP305))*IF($F305>=5,AQ$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AR175)-SUM($N305:AQ305))*IF($F305>=5,AR$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AS175)-SUM($N305:AR305))*IF($F305>=5,AS$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AT175)-SUM($N305:AS305))*IF($F305>=5,AT$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AU175)-SUM($N305:AT305))*IF($F305>=5,AU$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AV175)-SUM($N305:AU305))*IF($F305>=5,AV$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AW175)-SUM($N305:AV305))*IF($F305>=5,AW$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AX175)-SUM($N305:AW305))*IF($F305>=5,AX$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AY175)-SUM($N305:AX305))*IF($F305>=5,AY$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:AZ175)-SUM($N305:AY305))*IF($F305>=5,AZ$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:BA175)-SUM($N305:AZ305))*IF($F305>=5,BA$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:BB175)-SUM($N305:BA305))*IF($F305>=5,BB$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:BC175)-SUM($N305:BB305))*IF($F305>=5,BC$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:BD175)-SUM($N305:BC305))*IF($F305>=5,BD$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:BE175)-SUM($N305:BD305))*IF($F305>=5,BE$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:BF175)-SUM($N305:BE305))*IF($F305>=5,BF$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:BG175)-SUM($N305:BF305))*IF($F305>=5,BG$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:BH175)-SUM($N305:BG305))*IF($F305>=5,BH$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:BI175)-SUM($N305:BH305))*IF($F305>=5,BI$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:BJ175)-SUM($N305:BI305))*IF($F305>=5,BJ$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:BK175)-SUM($N305:BJ305))*IF($F305>=5,BK$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:BL175)-SUM($N305:BK305))*IF($F305>=5,BL$9>=YEAR($I305),1)*($F305>=3)","v":0},{"$f":"(SUM($N175:BM175)-SUM($N305:BL305))*IF($F305>=5,BM$9>=YEAR($I305),1)*($F305>=3)","v":0}]
[null,null,20,"Okeechobee Energy Center","AFUDC Capital",5,null,{"$f":"Input!L31","v":28.571428571428569},{"$f":"Input!I31","v":"2019-03-01"},null,835.70823692943475,806.80815093083686,null,null,{"$f":"(SUM($N176:O176)-SUM($N306:N306))*IF($F306>=5,O$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:P176)-SUM($N306:O306))*IF($F306>=5,P$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:Q176)-SUM($N306:P306))*IF($F306>=5,Q$9>=YEAR($I306),1)*($F306>=3)","v":793.34834416000001},{"$f":"(SUM($N176:R176)-SUM($N306:Q306))*IF($F306>=5,R$9>=YEAR($I306),1)*($F306>=3)","v":13.396726997275778},{"$f":"(SUM($N176:S176)-SUM($N306:R306))*IF($F306>=5,S$9>=YEAR($I306),1)*($F306>=3)","v":2.0347305664245141E-2},{"$f":"(SUM($N176:T176)-SUM($N306:S306))*IF($F306>=5,T$9>=YEAR($I306),1)*($F306>=3)","v":2.1014059691083276E-2},{"$f":"(SUM($N176:U176)-SUM($N306:T306))*IF($F306>=5,U$9>=YEAR($I306),1)*($F306>=3)","v":2.171840820574289E-2},{"$f":"(SUM($N176:V176)-SUM($N306:U306))*IF($F306>=5,V$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:W176)-SUM($N306:V306))*IF($F306>=5,W$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:X176)-SUM($N306:W306))*IF($F306>=5,X$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:Y176)-SUM($N306:X306))*IF($F306>=5,Y$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:Z176)-SUM($N306:Y306))*IF($F306>=5,Z$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AA176)-SUM($N306:Z306))*IF($F306>=5,AA$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AB176)-SUM($N306:AA306))*IF($F306>=5,AB$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AC176)-SUM($N306:AB306))*IF($F306>=5,AC$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AD176)-SUM($N306:AC306))*IF($F306>=5,AD$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AE176)-SUM($N306:AD306))*IF($F306>=5,AE$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AF176)-SUM($N306:AE306))*IF($F306>=5,AF$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AG176)-SUM($N306:AF306))*IF($F306>=5,AG$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AH176)-SUM($N306:AG306))*IF($F306>=5,AH$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AI176)-SUM($N306:AH306))*IF($F306>=5,AI$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AJ176)-SUM($N306:AI306))*IF($F306>=5,AJ$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AK176)-SUM($N306:AJ306))*IF($F306>=5,AK$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AL176)-SUM($N306:AK306))*IF($F306>=5,AL$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AM176)-SUM($N306:AL306))*IF($F306>=5,AM$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AN176)-SUM($N306:AM306))*IF($F306>=5,AN$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AO176)-SUM($N306:AN306))*IF($F306>=5,AO$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AP176)-SUM($N306:AO306))*IF($F306>=5,AP$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AQ176)-SUM($N306:AP306))*IF($F306>=5,AQ$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AR176)-SUM($N306:AQ306))*IF($F306>=5,AR$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AS176)-SUM($N306:AR306))*IF($F306>=5,AS$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AT176)-SUM($N306:AS306))*IF($F306>=5,AT$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AU176)-SUM($N306:AT306))*IF($F306>=5,AU$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AV176)-SUM($N306:AU306))*IF($F306>=5,AV$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AW176)-SUM($N306:AV306))*IF($F306>=5,AW$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AX176)-SUM($N306:AW306))*IF($F306>=5,AX$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AY176)-SUM($N306:AX306))*IF($F306>=5,AY$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:AZ176)-SUM($N306:AY306))*IF($F306>=5,AZ$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:BA176)-SUM($N306:AZ306))*IF($F306>=5,BA$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:BB176)-SUM($N306:BA306))*IF($F306>=5,BB$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:BC176)-SUM($N306:BB306))*IF($F306>=5,BC$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:BD176)-SUM($N306:BC306))*IF($F306>=5,BD$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:BE176)-SUM($N306:BD306))*IF($F306>=5,BE$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:BF176)-SUM($N306:BE306))*IF($F306>=5,BF$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:BG176)-SUM($N306:BF306))*IF($F306>=5,BG$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:BH176)-SUM($N306:BG306))*IF($F306>=5,BH$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:BI176)-SUM($N306:BH306))*IF($F306>=5,BI$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:BJ176)-SUM($N306:BI306))*IF($F306>=5,BJ$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:BK176)-SUM($N306:BJ306))*IF($F306>=5,BK$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:BL176)-SUM($N306:BK306))*IF($F306>=5,BL$9>=YEAR($I306),1)*($F306>=3)","v":0},{"$f":"(SUM($N176:BM176)-SUM($N306:BL306))*IF($F306>=5,BM$9>=YEAR($I306),1)*($F306>=3)","v":0}]
[null,null,21,{"$f":"INDEX(D$157:D$281,$C307,1)","v":"Dania Beach Energy Center"},"AFUDC Capital",5,null,{"$f":"Input!L32","v":28.571428571428569},{"$f":"Input!I32","v":"2022-06-01"},null,740.77107683851511,887.99041742701104,null,null,{"$f":"(SUM($N177:O177)-SUM($N307:N307))*IF($F307>=5,O$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:P177)-SUM($N307:O307))*IF($F307>=5,P$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:Q177)-SUM($N307:P307))*IF($F307>=5,Q$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:R177)-SUM($N307:Q307))*IF($F307>=5,R$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:S177)-SUM($N307:R307))*IF($F307>=5,S$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:T177)-SUM($N307:S307))*IF($F307>=5,T$9>=YEAR($I307),1)*($F307>=3)","v":887.99041742701104},{"$f":"(SUM($N177:U177)-SUM($N307:T307))*IF($F307>=5,U$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:V177)-SUM($N307:U307))*IF($F307>=5,V$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:W177)-SUM($N307:V307))*IF($F307>=5,W$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:X177)-SUM($N307:W307))*IF($F307>=5,X$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:Y177)-SUM($N307:X307))*IF($F307>=5,Y$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:Z177)-SUM($N307:Y307))*IF($F307>=5,Z$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AA177)-SUM($N307:Z307))*IF($F307>=5,AA$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AB177)-SUM($N307:AA307))*IF($F307>=5,AB$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AC177)-SUM($N307:AB307))*IF($F307>=5,AC$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AD177)-SUM($N307:AC307))*IF($F307>=5,AD$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AE177)-SUM($N307:AD307))*IF($F307>=5,AE$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AF177)-SUM($N307:AE307))*IF($F307>=5,AF$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AG177)-SUM($N307:AF307))*IF($F307>=5,AG$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AH177)-SUM($N307:AG307))*IF($F307>=5,AH$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AI177)-SUM($N307:AH307))*IF($F307>=5,AI$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AJ177)-SUM($N307:AI307))*IF($F307>=5,AJ$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AK177)-SUM($N307:AJ307))*IF($F307>=5,AK$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AL177)-SUM($N307:AK307))*IF($F307>=5,AL$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AM177)-SUM($N307:AL307))*IF($F307>=5,AM$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AN177)-SUM($N307:AM307))*IF($F307>=5,AN$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AO177)-SUM($N307:AN307))*IF($F307>=5,AO$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AP177)-SUM($N307:AO307))*IF($F307>=5,AP$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AQ177)-SUM($N307:AP307))*IF($F307>=5,AQ$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AR177)-SUM($N307:AQ307))*IF($F307>=5,AR$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AS177)-SUM($N307:AR307))*IF($F307>=5,AS$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AT177)-SUM($N307:AS307))*IF($F307>=5,AT$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AU177)-SUM($N307:AT307))*IF($F307>=5,AU$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AV177)-SUM($N307:AU307))*IF($F307>=5,AV$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AW177)-SUM($N307:AV307))*IF($F307>=5,AW$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AX177)-SUM($N307:AW307))*IF($F307>=5,AX$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AY177)-SUM($N307:AX307))*IF($F307>=5,AY$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:AZ177)-SUM($N307:AY307))*IF($F307>=5,AZ$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:BA177)-SUM($N307:AZ307))*IF($F307>=5,BA$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:BB177)-SUM($N307:BA307))*IF($F307>=5,BB$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:BC177)-SUM($N307:BB307))*IF($F307>=5,BC$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:BD177)-SUM($N307:BC307))*IF($F307>=5,BD$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:BE177)-SUM($N307:BD307))*IF($F307>=5,BE$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:BF177)-SUM($N307:BE307))*IF($F307>=5,BF$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:BG177)-SUM($N307:BF307))*IF($F307>=5,BG$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:BH177)-SUM($N307:BG307))*IF($F307>=5,BH$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:BI177)-SUM($N307:BH307))*IF($F307>=5,BI$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:BJ177)-SUM($N307:BI307))*IF($F307>=5,BJ$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:BK177)-SUM($N307:BJ307))*IF($F307>=5,BK$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:BL177)-SUM($N307:BK307))*IF($F307>=5,BL$9>=YEAR($I307),1)*($F307>=3)","v":0},{"$f":"(SUM($N177:BM177)-SUM($N307:BL307))*IF($F307>=5,BM$9>=YEAR($I307),1)*($F307>=3)","v":0}]
[null,null,22,"Crist Pipeline","AFUDC Capital",5,null,{"$f":"Input!L33","v":25},{"$f":"Input!I33","v":"2020-12-01"},null,125.12932548413821,129.86757069000001,null,null,{"$f":"(SUM($N178:O178)-SUM($N308:N308))*IF($F308>=5,O$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:P178)-SUM($N308:O308))*IF($F308>=5,P$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:Q178)-SUM($N308:P308))*IF($F308>=5,Q$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:R178)-SUM($N308:Q308))*IF($F308>=5,R$9>=YEAR($I308),1)*($F308>=3)","v":128.20757069000001},{"$f":"(SUM($N178:S178)-SUM($N308:R308))*IF($F308>=5,S$9>=YEAR($I308),1)*($F308>=3)","v":1.6599999999999966},{"$f":"(SUM($N178:T178)-SUM($N308:S308))*IF($F308>=5,T$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:U178)-SUM($N308:T308))*IF($F308>=5,U$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:V178)-SUM($N308:U308))*IF($F308>=5,V$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:W178)-SUM($N308:V308))*IF($F308>=5,W$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:X178)-SUM($N308:W308))*IF($F308>=5,X$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:Y178)-SUM($N308:X308))*IF($F308>=5,Y$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:Z178)-SUM($N308:Y308))*IF($F308>=5,Z$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AA178)-SUM($N308:Z308))*IF($F308>=5,AA$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AB178)-SUM($N308:AA308))*IF($F308>=5,AB$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AC178)-SUM($N308:AB308))*IF($F308>=5,AC$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AD178)-SUM($N308:AC308))*IF($F308>=5,AD$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AE178)-SUM($N308:AD308))*IF($F308>=5,AE$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AF178)-SUM($N308:AE308))*IF($F308>=5,AF$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AG178)-SUM($N308:AF308))*IF($F308>=5,AG$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AH178)-SUM($N308:AG308))*IF($F308>=5,AH$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AI178)-SUM($N308:AH308))*IF($F308>=5,AI$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AJ178)-SUM($N308:AI308))*IF($F308>=5,AJ$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AK178)-SUM($N308:AJ308))*IF($F308>=5,AK$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AL178)-SUM($N308:AK308))*IF($F308>=5,AL$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AM178)-SUM($N308:AL308))*IF($F308>=5,AM$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AN178)-SUM($N308:AM308))*IF($F308>=5,AN$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AO178)-SUM($N308:AN308))*IF($F308>=5,AO$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AP178)-SUM($N308:AO308))*IF($F308>=5,AP$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AQ178)-SUM($N308:AP308))*IF($F308>=5,AQ$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AR178)-SUM($N308:AQ308))*IF($F308>=5,AR$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AS178)-SUM($N308:AR308))*IF($F308>=5,AS$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AT178)-SUM($N308:AS308))*IF($F308>=5,AT$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AU178)-SUM($N308:AT308))*IF($F308>=5,AU$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AV178)-SUM($N308:AU308))*IF($F308>=5,AV$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AW178)-SUM($N308:AV308))*IF($F308>=5,AW$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AX178)-SUM($N308:AW308))*IF($F308>=5,AX$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AY178)-SUM($N308:AX308))*IF($F308>=5,AY$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:AZ178)-SUM($N308:AY308))*IF($F308>=5,AZ$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:BA178)-SUM($N308:AZ308))*IF($F308>=5,BA$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:BB178)-SUM($N308:BA308))*IF($F308>=5,BB$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:BC178)-SUM($N308:BB308))*IF($F308>=5,BC$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:BD178)-SUM($N308:BC308))*IF($F308>=5,BD$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:BE178)-SUM($N308:BD308))*IF($F308>=5,BE$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:BF178)-SUM($N308:BE308))*IF($F308>=5,BF$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:BG178)-SUM($N308:BF308))*IF($F308>=5,BG$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:BH178)-SUM($N308:BG308))*IF($F308>=5,BH$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:BI178)-SUM($N308:BH308))*IF($F308>=5,BI$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:BJ178)-SUM($N308:BI308))*IF($F308>=5,BJ$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:BK178)-SUM($N308:BJ308))*IF($F308>=5,BK$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:BL178)-SUM($N308:BK308))*IF($F308>=5,BL$9>=YEAR($I308),1)*($F308>=3)","v":0},{"$f":"(SUM($N178:BM178)-SUM($N308:BL308))*IF($F308>=5,BM$9>=YEAR($I308),1)*($F308>=3)","v":0}]
[null,null,23,"North Florida Resiliency Connection","AFUDC Capital",5,null,{"$f":"Input!L34","v":31.25},{"$f":"Input!I34","v":"2022-06-01"},null,495.00784949459751,593.38470500000005,null,null,{"$f":"(SUM($N179:O179)-SUM($N309:N309))*IF($F309>=5,O$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:P179)-SUM($N309:O309))*IF($F309>=5,P$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:Q179)-SUM($N309:P309))*IF($F309>=5,Q$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:R179)-SUM($N309:Q309))*IF($F309>=5,R$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:S179)-SUM($N309:R309))*IF($F309>=5,S$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:T179)-SUM($N309:S309))*IF($F309>=5,T$9>=YEAR($I309),1)*($F309>=3)","v":593.38470500000005},{"$f":"(SUM($N179:U179)-SUM($N309:T309))*IF($F309>=5,U$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:V179)-SUM($N309:U309))*IF($F309>=5,V$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:W179)-SUM($N309:V309))*IF($F309>=5,W$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:X179)-SUM($N309:W309))*IF($F309>=5,X$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:Y179)-SUM($N309:X309))*IF($F309>=5,Y$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:Z179)-SUM($N309:Y309))*IF($F309>=5,Z$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AA179)-SUM($N309:Z309))*IF($F309>=5,AA$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AB179)-SUM($N309:AA309))*IF($F309>=5,AB$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AC179)-SUM($N309:AB309))*IF($F309>=5,AC$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AD179)-SUM($N309:AC309))*IF($F309>=5,AD$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AE179)-SUM($N309:AD309))*IF($F309>=5,AE$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AF179)-SUM($N309:AE309))*IF($F309>=5,AF$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AG179)-SUM($N309:AF309))*IF($F309>=5,AG$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AH179)-SUM($N309:AG309))*IF($F309>=5,AH$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AI179)-SUM($N309:AH309))*IF($F309>=5,AI$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AJ179)-SUM($N309:AI309))*IF($F309>=5,AJ$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AK179)-SUM($N309:AJ309))*IF($F309>=5,AK$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AL179)-SUM($N309:AK309))*IF($F309>=5,AL$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AM179)-SUM($N309:AL309))*IF($F309>=5,AM$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AN179)-SUM($N309:AM309))*IF($F309>=5,AN$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AO179)-SUM($N309:AN309))*IF($F309>=5,AO$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AP179)-SUM($N309:AO309))*IF($F309>=5,AP$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AQ179)-SUM($N309:AP309))*IF($F309>=5,AQ$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AR179)-SUM($N309:AQ309))*IF($F309>=5,AR$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AS179)-SUM($N309:AR309))*IF($F309>=5,AS$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AT179)-SUM($N309:AS309))*IF($F309>=5,AT$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AU179)-SUM($N309:AT309))*IF($F309>=5,AU$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AV179)-SUM($N309:AU309))*IF($F309>=5,AV$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AW179)-SUM($N309:AV309))*IF($F309>=5,AW$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AX179)-SUM($N309:AW309))*IF($F309>=5,AX$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AY179)-SUM($N309:AX309))*IF($F309>=5,AY$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:AZ179)-SUM($N309:AY309))*IF($F309>=5,AZ$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:BA179)-SUM($N309:AZ309))*IF($F309>=5,BA$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:BB179)-SUM($N309:BA309))*IF($F309>=5,BB$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:BC179)-SUM($N309:BB309))*IF($F309>=5,BC$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:BD179)-SUM($N309:BC309))*IF($F309>=5,BD$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:BE179)-SUM($N309:BD309))*IF($F309>=5,BE$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:BF179)-SUM($N309:BE309))*IF($F309>=5,BF$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:BG179)-SUM($N309:BF309))*IF($F309>=5,BG$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:BH179)-SUM($N309:BG309))*IF($F309>=5,BH$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:BI179)-SUM($N309:BH309))*IF($F309>=5,BI$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:BJ179)-SUM($N309:BI309))*IF($F309>=5,BJ$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:BK179)-SUM($N309:BJ309))*IF($F309>=5,BK$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:BL179)-SUM($N309:BK309))*IF($F309>=5,BL$9>=YEAR($I309),1)*($F309>=3)","v":0},{"$f":"(SUM($N179:BM179)-SUM($N309:BL309))*IF($F309>=5,BM$9>=YEAR($I309),1)*($F309>=3)","v":0}]
[null,null,24,"Plant Crist Combustion","AFUDC Capital",5,null,{"$f":"Input!L35","v":25},{"$f":"Input!I35","v":"2021-12-01"},null,385.70841657736378,430.00787475000004,null,null,{"$f":"(SUM($N180:O180)-SUM($N310:N310))*IF($F310>=5,O$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:P180)-SUM($N310:O310))*IF($F310>=5,P$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:Q180)-SUM($N310:P310))*IF($F310>=5,Q$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:R180)-SUM($N310:Q310))*IF($F310>=5,R$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:S180)-SUM($N310:R310))*IF($F310>=5,S$9>=YEAR($I310),1)*($F310>=3)","v":430.00787475000004},{"$f":"(SUM($N180:T180)-SUM($N310:S310))*IF($F310>=5,T$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:U180)-SUM($N310:T310))*IF($F310>=5,U$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:V180)-SUM($N310:U310))*IF($F310>=5,V$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:W180)-SUM($N310:V310))*IF($F310>=5,W$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:X180)-SUM($N310:W310))*IF($F310>=5,X$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:Y180)-SUM($N310:X310))*IF($F310>=5,Y$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:Z180)-SUM($N310:Y310))*IF($F310>=5,Z$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AA180)-SUM($N310:Z310))*IF($F310>=5,AA$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AB180)-SUM($N310:AA310))*IF($F310>=5,AB$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AC180)-SUM($N310:AB310))*IF($F310>=5,AC$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AD180)-SUM($N310:AC310))*IF($F310>=5,AD$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AE180)-SUM($N310:AD310))*IF($F310>=5,AE$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AF180)-SUM($N310:AE310))*IF($F310>=5,AF$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AG180)-SUM($N310:AF310))*IF($F310>=5,AG$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AH180)-SUM($N310:AG310))*IF($F310>=5,AH$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AI180)-SUM($N310:AH310))*IF($F310>=5,AI$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AJ180)-SUM($N310:AI310))*IF($F310>=5,AJ$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AK180)-SUM($N310:AJ310))*IF($F310>=5,AK$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AL180)-SUM($N310:AK310))*IF($F310>=5,AL$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AM180)-SUM($N310:AL310))*IF($F310>=5,AM$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AN180)-SUM($N310:AM310))*IF($F310>=5,AN$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AO180)-SUM($N310:AN310))*IF($F310>=5,AO$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AP180)-SUM($N310:AO310))*IF($F310>=5,AP$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AQ180)-SUM($N310:AP310))*IF($F310>=5,AQ$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AR180)-SUM($N310:AQ310))*IF($F310>=5,AR$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AS180)-SUM($N310:AR310))*IF($F310>=5,AS$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AT180)-SUM($N310:AS310))*IF($F310>=5,AT$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AU180)-SUM($N310:AT310))*IF($F310>=5,AU$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AV180)-SUM($N310:AU310))*IF($F310>=5,AV$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AW180)-SUM($N310:AV310))*IF($F310>=5,AW$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AX180)-SUM($N310:AW310))*IF($F310>=5,AX$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AY180)-SUM($N310:AX310))*IF($F310>=5,AY$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:AZ180)-SUM($N310:AY310))*IF($F310>=5,AZ$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:BA180)-SUM($N310:AZ310))*IF($F310>=5,BA$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:BB180)-SUM($N310:BA310))*IF($F310>=5,BB$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:BC180)-SUM($N310:BB310))*IF($F310>=5,BC$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:BD180)-SUM($N310:BC310))*IF($F310>=5,BD$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:BE180)-SUM($N310:BD310))*IF($F310>=5,BE$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:BF180)-SUM($N310:BE310))*IF($F310>=5,BF$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:BG180)-SUM($N310:BF310))*IF($F310>=5,BG$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:BH180)-SUM($N310:BG310))*IF($F310>=5,BH$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:BI180)-SUM($N310:BH310))*IF($F310>=5,BI$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:BJ180)-SUM($N310:BI310))*IF($F310>=5,BJ$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:BK180)-SUM($N310:BJ310))*IF($F310>=5,BK$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:BL180)-SUM($N310:BK310))*IF($F310>=5,BL$9>=YEAR($I310),1)*($F310>=3)","v":0},{"$f":"(SUM($N180:BM180)-SUM($N310:BL310))*IF($F310>=5,BM$9>=YEAR($I310),1)*($F310>=3)","v":0}]
[null,null,25,"2016 Solar","AFUDC Capital",5,null,{"$f":"Input!L36","v":29.411764705882351},{"$f":"Input!I36","v":"2016-12-01"},null,{"$f":"SUMPRODUCT(O311:BM311,$O$11:$BM$11)","v":5.2152977409593406},{"$f":"SUM(O311:BM311)","v":4.4037362699999996},null,null,{"$f":"(SUM($N181:O181)-SUM($N311:N311))*IF($F311>=5,O$9>=YEAR($I311),1)*($F311>=3)","v":3.6517133099999999},{"$f":"(SUM($N181:P181)-SUM($N311:O311))*IF($F311>=5,P$9>=YEAR($I311),1)*($F311>=3)","v":0.73378108999999991},{"$f":"(SUM($N181:Q181)-SUM($N311:P311))*IF($F311>=5,Q$9>=YEAR($I311),1)*($F311>=3)","v":1.6074689999999947E-2},{"$f":"(SUM($N181:R181)-SUM($N311:Q311))*IF($F311>=5,R$9>=YEAR($I311),1)*($F311>=3)","v":2.1671799999998242E-3},{"$f":"(SUM($N181:S181)-SUM($N311:R311))*IF($F311>=5,S$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:T181)-SUM($N311:S311))*IF($F311>=5,T$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:U181)-SUM($N311:T311))*IF($F311>=5,U$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:V181)-SUM($N311:U311))*IF($F311>=5,V$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:W181)-SUM($N311:V311))*IF($F311>=5,W$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:X181)-SUM($N311:W311))*IF($F311>=5,X$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:Y181)-SUM($N311:X311))*IF($F311>=5,Y$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:Z181)-SUM($N311:Y311))*IF($F311>=5,Z$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AA181)-SUM($N311:Z311))*IF($F311>=5,AA$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AB181)-SUM($N311:AA311))*IF($F311>=5,AB$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AC181)-SUM($N311:AB311))*IF($F311>=5,AC$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AD181)-SUM($N311:AC311))*IF($F311>=5,AD$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AE181)-SUM($N311:AD311))*IF($F311>=5,AE$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AF181)-SUM($N311:AE311))*IF($F311>=5,AF$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AG181)-SUM($N311:AF311))*IF($F311>=5,AG$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AH181)-SUM($N311:AG311))*IF($F311>=5,AH$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AI181)-SUM($N311:AH311))*IF($F311>=5,AI$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AJ181)-SUM($N311:AI311))*IF($F311>=5,AJ$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AK181)-SUM($N311:AJ311))*IF($F311>=5,AK$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AL181)-SUM($N311:AK311))*IF($F311>=5,AL$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AM181)-SUM($N311:AL311))*IF($F311>=5,AM$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AN181)-SUM($N311:AM311))*IF($F311>=5,AN$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AO181)-SUM($N311:AN311))*IF($F311>=5,AO$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AP181)-SUM($N311:AO311))*IF($F311>=5,AP$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AQ181)-SUM($N311:AP311))*IF($F311>=5,AQ$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AR181)-SUM($N311:AQ311))*IF($F311>=5,AR$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AS181)-SUM($N311:AR311))*IF($F311>=5,AS$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AT181)-SUM($N311:AS311))*IF($F311>=5,AT$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AU181)-SUM($N311:AT311))*IF($F311>=5,AU$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AV181)-SUM($N311:AU311))*IF($F311>=5,AV$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AW181)-SUM($N311:AV311))*IF($F311>=5,AW$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AX181)-SUM($N311:AW311))*IF($F311>=5,AX$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AY181)-SUM($N311:AX311))*IF($F311>=5,AY$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:AZ181)-SUM($N311:AY311))*IF($F311>=5,AZ$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:BA181)-SUM($N311:AZ311))*IF($F311>=5,BA$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:BB181)-SUM($N311:BA311))*IF($F311>=5,BB$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:BC181)-SUM($N311:BB311))*IF($F311>=5,BC$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:BD181)-SUM($N311:BC311))*IF($F311>=5,BD$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:BE181)-SUM($N311:BD311))*IF($F311>=5,BE$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:BF181)-SUM($N311:BE311))*IF($F311>=5,BF$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:BG181)-SUM($N311:BF311))*IF($F311>=5,BG$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:BH181)-SUM($N311:BG311))*IF($F311>=5,BH$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:BI181)-SUM($N311:BH311))*IF($F311>=5,BI$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:BJ181)-SUM($N311:BI311))*IF($F311>=5,BJ$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:BK181)-SUM($N311:BJ311))*IF($F311>=5,BK$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:BL181)-SUM($N311:BK311))*IF($F311>=5,BL$9>=YEAR($I311),1)*($F311>=3)","v":0},{"$f":"(SUM($N181:BM181)-SUM($N311:BL311))*IF($F311>=5,BM$9>=YEAR($I311),1)*($F311>=3)","v":0}]
[null,null,26,"2017 SoBRA","AFUDC Capital",5,null,{"$f":"Input!L37","v":29.411764705882351},{"$f":"Input!I37","v":"2018-01-01"},null,431.87399755237681,387.40869930946229,null,null,{"$f":"(SUM($N182:O182)-SUM($N312:N312))*IF($F312>=5,O$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:P182)-SUM($N312:O312))*IF($F312>=5,P$9>=YEAR($I312),1)*($F312>=3)","v":385.97821701999999},{"$f":"(SUM($N182:Q182)-SUM($N312:P312))*IF($F312>=5,Q$9>=YEAR($I312),1)*($F312>=3)","v":1.3799391499999842},{"$f":"(SUM($N182:R182)-SUM($N312:Q312))*IF($F312>=5,R$9>=YEAR($I312),1)*($F312>=3)","v":5.0543139462320141E-2},{"$f":"(SUM($N182:S182)-SUM($N312:R312))*IF($F312>=5,S$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:T182)-SUM($N312:S312))*IF($F312>=5,T$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:U182)-SUM($N312:T312))*IF($F312>=5,U$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:V182)-SUM($N312:U312))*IF($F312>=5,V$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:W182)-SUM($N312:V312))*IF($F312>=5,W$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:X182)-SUM($N312:W312))*IF($F312>=5,X$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:Y182)-SUM($N312:X312))*IF($F312>=5,Y$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:Z182)-SUM($N312:Y312))*IF($F312>=5,Z$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AA182)-SUM($N312:Z312))*IF($F312>=5,AA$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AB182)-SUM($N312:AA312))*IF($F312>=5,AB$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AC182)-SUM($N312:AB312))*IF($F312>=5,AC$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AD182)-SUM($N312:AC312))*IF($F312>=5,AD$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AE182)-SUM($N312:AD312))*IF($F312>=5,AE$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AF182)-SUM($N312:AE312))*IF($F312>=5,AF$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AG182)-SUM($N312:AF312))*IF($F312>=5,AG$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AH182)-SUM($N312:AG312))*IF($F312>=5,AH$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AI182)-SUM($N312:AH312))*IF($F312>=5,AI$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AJ182)-SUM($N312:AI312))*IF($F312>=5,AJ$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AK182)-SUM($N312:AJ312))*IF($F312>=5,AK$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AL182)-SUM($N312:AK312))*IF($F312>=5,AL$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AM182)-SUM($N312:AL312))*IF($F312>=5,AM$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AN182)-SUM($N312:AM312))*IF($F312>=5,AN$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AO182)-SUM($N312:AN312))*IF($F312>=5,AO$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AP182)-SUM($N312:AO312))*IF($F312>=5,AP$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AQ182)-SUM($N312:AP312))*IF($F312>=5,AQ$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AR182)-SUM($N312:AQ312))*IF($F312>=5,AR$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AS182)-SUM($N312:AR312))*IF($F312>=5,AS$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AT182)-SUM($N312:AS312))*IF($F312>=5,AT$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AU182)-SUM($N312:AT312))*IF($F312>=5,AU$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AV182)-SUM($N312:AU312))*IF($F312>=5,AV$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AW182)-SUM($N312:AV312))*IF($F312>=5,AW$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AX182)-SUM($N312:AW312))*IF($F312>=5,AX$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AY182)-SUM($N312:AX312))*IF($F312>=5,AY$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:AZ182)-SUM($N312:AY312))*IF($F312>=5,AZ$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:BA182)-SUM($N312:AZ312))*IF($F312>=5,BA$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:BB182)-SUM($N312:BA312))*IF($F312>=5,BB$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:BC182)-SUM($N312:BB312))*IF($F312>=5,BC$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:BD182)-SUM($N312:BC312))*IF($F312>=5,BD$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:BE182)-SUM($N312:BD312))*IF($F312>=5,BE$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:BF182)-SUM($N312:BE312))*IF($F312>=5,BF$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:BG182)-SUM($N312:BF312))*IF($F312>=5,BG$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:BH182)-SUM($N312:BG312))*IF($F312>=5,BH$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:BI182)-SUM($N312:BH312))*IF($F312>=5,BI$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:BJ182)-SUM($N312:BI312))*IF($F312>=5,BJ$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:BK182)-SUM($N312:BJ312))*IF($F312>=5,BK$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:BL182)-SUM($N312:BK312))*IF($F312>=5,BL$9>=YEAR($I312),1)*($F312>=3)","v":0},{"$f":"(SUM($N182:BM182)-SUM($N312:BL312))*IF($F312>=5,BM$9>=YEAR($I312),1)*($F312>=3)","v":0}]
[null,null,27,"2018 SoBRA","AFUDC Capital",5,null,{"$f":"Input!L38","v":29.411764705882351},{"$f":"Input!I38","v":"2018-03-01"},null,439.59276464740879,394.27473809000003,null,null,{"$f":"(SUM($N183:O183)-SUM($N313:N313))*IF($F313>=5,O$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:P183)-SUM($N313:O313))*IF($F313>=5,P$9>=YEAR($I313),1)*($F313>=3)","v":393.62851745},{"$f":"(SUM($N183:Q183)-SUM($N313:P313))*IF($F313>=5,Q$9>=YEAR($I313),1)*($F313>=3)","v":0.61536079000001109},{"$f":"(SUM($N183:R183)-SUM($N313:Q313))*IF($F313>=5,R$9>=YEAR($I313),1)*($F313>=3)","v":3.0859850000013012E-2},{"$f":"(SUM($N183:S183)-SUM($N313:R313))*IF($F313>=5,S$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:T183)-SUM($N313:S313))*IF($F313>=5,T$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:U183)-SUM($N313:T313))*IF($F313>=5,U$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:V183)-SUM($N313:U313))*IF($F313>=5,V$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:W183)-SUM($N313:V313))*IF($F313>=5,W$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:X183)-SUM($N313:W313))*IF($F313>=5,X$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:Y183)-SUM($N313:X313))*IF($F313>=5,Y$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:Z183)-SUM($N313:Y313))*IF($F313>=5,Z$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AA183)-SUM($N313:Z313))*IF($F313>=5,AA$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AB183)-SUM($N313:AA313))*IF($F313>=5,AB$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AC183)-SUM($N313:AB313))*IF($F313>=5,AC$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AD183)-SUM($N313:AC313))*IF($F313>=5,AD$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AE183)-SUM($N313:AD313))*IF($F313>=5,AE$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AF183)-SUM($N313:AE313))*IF($F313>=5,AF$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AG183)-SUM($N313:AF313))*IF($F313>=5,AG$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AH183)-SUM($N313:AG313))*IF($F313>=5,AH$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AI183)-SUM($N313:AH313))*IF($F313>=5,AI$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AJ183)-SUM($N313:AI313))*IF($F313>=5,AJ$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AK183)-SUM($N313:AJ313))*IF($F313>=5,AK$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AL183)-SUM($N313:AK313))*IF($F313>=5,AL$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AM183)-SUM($N313:AL313))*IF($F313>=5,AM$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AN183)-SUM($N313:AM313))*IF($F313>=5,AN$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AO183)-SUM($N313:AN313))*IF($F313>=5,AO$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AP183)-SUM($N313:AO313))*IF($F313>=5,AP$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AQ183)-SUM($N313:AP313))*IF($F313>=5,AQ$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AR183)-SUM($N313:AQ313))*IF($F313>=5,AR$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AS183)-SUM($N313:AR313))*IF($F313>=5,AS$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AT183)-SUM($N313:AS313))*IF($F313>=5,AT$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AU183)-SUM($N313:AT313))*IF($F313>=5,AU$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AV183)-SUM($N313:AU313))*IF($F313>=5,AV$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AW183)-SUM($N313:AV313))*IF($F313>=5,AW$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AX183)-SUM($N313:AW313))*IF($F313>=5,AX$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AY183)-SUM($N313:AX313))*IF($F313>=5,AY$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:AZ183)-SUM($N313:AY313))*IF($F313>=5,AZ$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:BA183)-SUM($N313:AZ313))*IF($F313>=5,BA$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:BB183)-SUM($N313:BA313))*IF($F313>=5,BB$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:BC183)-SUM($N313:BB313))*IF($F313>=5,BC$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:BD183)-SUM($N313:BC313))*IF($F313>=5,BD$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:BE183)-SUM($N313:BD313))*IF($F313>=5,BE$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:BF183)-SUM($N313:BE313))*IF($F313>=5,BF$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:BG183)-SUM($N313:BF313))*IF($F313>=5,BG$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:BH183)-SUM($N313:BG313))*IF($F313>=5,BH$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:BI183)-SUM($N313:BH313))*IF($F313>=5,BI$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:BJ183)-SUM($N313:BI313))*IF($F313>=5,BJ$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:BK183)-SUM($N313:BJ313))*IF($F313>=5,BK$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:BL183)-SUM($N313:BK313))*IF($F313>=5,BL$9>=YEAR($I313),1)*($F313>=3)","v":0},{"$f":"(SUM($N183:BM183)-SUM($N313:BL313))*IF($F313>=5,BM$9>=YEAR($I313),1)*($F313>=3)","v":0}]
[null,null,28,"2019 SoBRA","AFUDC Capital",5,null,{"$f":"Input!L39","v":29.411764705882351},{"$f":"Input!I39","v":"2019-01-01"},null,392.96292168388021,378.92963844999997,null,null,{"$f":"(SUM($N184:O184)-SUM($N314:N314))*IF($F314>=5,O$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:P184)-SUM($N314:O314))*IF($F314>=5,P$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:Q184)-SUM($N314:P314))*IF($F314>=5,Q$9>=YEAR($I314),1)*($F314>=3)","v":378.88423817999995},{"$f":"(SUM($N184:R184)-SUM($N314:Q314))*IF($F314>=5,R$9>=YEAR($I314),1)*($F314>=3)","v":4.5400270000016008E-2},{"$f":"(SUM($N184:S184)-SUM($N314:R314))*IF($F314>=5,S$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:T184)-SUM($N314:S314))*IF($F314>=5,T$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:U184)-SUM($N314:T314))*IF($F314>=5,U$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:V184)-SUM($N314:U314))*IF($F314>=5,V$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:W184)-SUM($N314:V314))*IF($F314>=5,W$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:X184)-SUM($N314:W314))*IF($F314>=5,X$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:Y184)-SUM($N314:X314))*IF($F314>=5,Y$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:Z184)-SUM($N314:Y314))*IF($F314>=5,Z$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AA184)-SUM($N314:Z314))*IF($F314>=5,AA$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AB184)-SUM($N314:AA314))*IF($F314>=5,AB$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AC184)-SUM($N314:AB314))*IF($F314>=5,AC$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AD184)-SUM($N314:AC314))*IF($F314>=5,AD$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AE184)-SUM($N314:AD314))*IF($F314>=5,AE$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AF184)-SUM($N314:AE314))*IF($F314>=5,AF$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AG184)-SUM($N314:AF314))*IF($F314>=5,AG$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AH184)-SUM($N314:AG314))*IF($F314>=5,AH$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AI184)-SUM($N314:AH314))*IF($F314>=5,AI$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AJ184)-SUM($N314:AI314))*IF($F314>=5,AJ$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AK184)-SUM($N314:AJ314))*IF($F314>=5,AK$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AL184)-SUM($N314:AK314))*IF($F314>=5,AL$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AM184)-SUM($N314:AL314))*IF($F314>=5,AM$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AN184)-SUM($N314:AM314))*IF($F314>=5,AN$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AO184)-SUM($N314:AN314))*IF($F314>=5,AO$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AP184)-SUM($N314:AO314))*IF($F314>=5,AP$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AQ184)-SUM($N314:AP314))*IF($F314>=5,AQ$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AR184)-SUM($N314:AQ314))*IF($F314>=5,AR$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AS184)-SUM($N314:AR314))*IF($F314>=5,AS$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AT184)-SUM($N314:AS314))*IF($F314>=5,AT$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AU184)-SUM($N314:AT314))*IF($F314>=5,AU$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AV184)-SUM($N314:AU314))*IF($F314>=5,AV$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AW184)-SUM($N314:AV314))*IF($F314>=5,AW$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AX184)-SUM($N314:AW314))*IF($F314>=5,AX$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AY184)-SUM($N314:AX314))*IF($F314>=5,AY$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:AZ184)-SUM($N314:AY314))*IF($F314>=5,AZ$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:BA184)-SUM($N314:AZ314))*IF($F314>=5,BA$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:BB184)-SUM($N314:BA314))*IF($F314>=5,BB$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:BC184)-SUM($N314:BB314))*IF($F314>=5,BC$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:BD184)-SUM($N314:BC314))*IF($F314>=5,BD$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:BE184)-SUM($N314:BD314))*IF($F314>=5,BE$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:BF184)-SUM($N314:BE314))*IF($F314>=5,BF$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:BG184)-SUM($N314:BF314))*IF($F314>=5,BG$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:BH184)-SUM($N314:BG314))*IF($F314>=5,BH$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:BI184)-SUM($N314:BH314))*IF($F314>=5,BI$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:BJ184)-SUM($N314:BI314))*IF($F314>=5,BJ$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:BK184)-SUM($N314:BJ314))*IF($F314>=5,BK$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:BL184)-SUM($N314:BK314))*IF($F314>=5,BL$9>=YEAR($I314),1)*($F314>=3)","v":0},{"$f":"(SUM($N184:BM184)-SUM($N314:BL314))*IF($F314>=5,BM$9>=YEAR($I314),1)*($F314>=3)","v":0}]
[null,null,29,"2020 SoBRA","AFUDC Capital",5,null,{"$f":"Input!L40","v":29.411764705882351},{"$f":"Input!I40","v":"2020-04-01"},null,382.16700996832736,396.28412859090224,null,null,{"$f":"(SUM($N185:O185)-SUM($N315:N315))*IF($F315>=5,O$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:P185)-SUM($N315:O315))*IF($F315>=5,P$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:Q185)-SUM($N315:P315))*IF($F315>=5,Q$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:R185)-SUM($N315:Q315))*IF($F315>=5,R$9>=YEAR($I315),1)*($F315>=3)","v":396.28412859090224},{"$f":"(SUM($N185:S185)-SUM($N315:R315))*IF($F315>=5,S$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:T185)-SUM($N315:S315))*IF($F315>=5,T$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:U185)-SUM($N315:T315))*IF($F315>=5,U$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:V185)-SUM($N315:U315))*IF($F315>=5,V$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:W185)-SUM($N315:V315))*IF($F315>=5,W$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:X185)-SUM($N315:W315))*IF($F315>=5,X$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:Y185)-SUM($N315:X315))*IF($F315>=5,Y$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:Z185)-SUM($N315:Y315))*IF($F315>=5,Z$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AA185)-SUM($N315:Z315))*IF($F315>=5,AA$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AB185)-SUM($N315:AA315))*IF($F315>=5,AB$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AC185)-SUM($N315:AB315))*IF($F315>=5,AC$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AD185)-SUM($N315:AC315))*IF($F315>=5,AD$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AE185)-SUM($N315:AD315))*IF($F315>=5,AE$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AF185)-SUM($N315:AE315))*IF($F315>=5,AF$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AG185)-SUM($N315:AF315))*IF($F315>=5,AG$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AH185)-SUM($N315:AG315))*IF($F315>=5,AH$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AI185)-SUM($N315:AH315))*IF($F315>=5,AI$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AJ185)-SUM($N315:AI315))*IF($F315>=5,AJ$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AK185)-SUM($N315:AJ315))*IF($F315>=5,AK$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AL185)-SUM($N315:AK315))*IF($F315>=5,AL$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AM185)-SUM($N315:AL315))*IF($F315>=5,AM$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AN185)-SUM($N315:AM315))*IF($F315>=5,AN$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AO185)-SUM($N315:AN315))*IF($F315>=5,AO$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AP185)-SUM($N315:AO315))*IF($F315>=5,AP$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AQ185)-SUM($N315:AP315))*IF($F315>=5,AQ$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AR185)-SUM($N315:AQ315))*IF($F315>=5,AR$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AS185)-SUM($N315:AR315))*IF($F315>=5,AS$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AT185)-SUM($N315:AS315))*IF($F315>=5,AT$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AU185)-SUM($N315:AT315))*IF($F315>=5,AU$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AV185)-SUM($N315:AU315))*IF($F315>=5,AV$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AW185)-SUM($N315:AV315))*IF($F315>=5,AW$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AX185)-SUM($N315:AW315))*IF($F315>=5,AX$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AY185)-SUM($N315:AX315))*IF($F315>=5,AY$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:AZ185)-SUM($N315:AY315))*IF($F315>=5,AZ$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:BA185)-SUM($N315:AZ315))*IF($F315>=5,BA$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:BB185)-SUM($N315:BA315))*IF($F315>=5,BB$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:BC185)-SUM($N315:BB315))*IF($F315>=5,BC$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:BD185)-SUM($N315:BC315))*IF($F315>=5,BD$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:BE185)-SUM($N315:BD315))*IF($F315>=5,BE$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:BF185)-SUM($N315:BE315))*IF($F315>=5,BF$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:BG185)-SUM($N315:BF315))*IF($F315>=5,BG$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:BH185)-SUM($N315:BG315))*IF($F315>=5,BH$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:BI185)-SUM($N315:BH315))*IF($F315>=5,BI$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:BJ185)-SUM($N315:BI315))*IF($F315>=5,BJ$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:BK185)-SUM($N315:BJ315))*IF($F315>=5,BK$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:BL185)-SUM($N315:BK315))*IF($F315>=5,BL$9>=YEAR($I315),1)*($F315>=3)","v":0},{"$f":"(SUM($N185:BM185)-SUM($N315:BL315))*IF($F315>=5,BM$9>=YEAR($I315),1)*($F315>=3)","v":0}]
[null,null,30,"SolarTogether","AFUDC Capital",5,null,{"$f":"Input!L41","v":29.411764705882351},{"$f":"Input!I41","v":"2020-01-01"},null,478.17100376061285,495.83595773591531,null,null,{"$f":"(SUM($N186:O186)-SUM($N316:N316))*IF($F316>=5,O$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:P186)-SUM($N316:O316))*IF($F316>=5,P$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:Q186)-SUM($N316:P316))*IF($F316>=5,Q$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:R186)-SUM($N316:Q316))*IF($F316>=5,R$9>=YEAR($I316),1)*($F316>=3)","v":495.81477091708803},{"$f":"(SUM($N186:S186)-SUM($N316:R316))*IF($F316>=5,S$9>=YEAR($I316),1)*($F316>=3)","v":2.1186818827288789E-2},{"$f":"(SUM($N186:T186)-SUM($N316:S316))*IF($F316>=5,T$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:U186)-SUM($N316:T316))*IF($F316>=5,U$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:V186)-SUM($N316:U316))*IF($F316>=5,V$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:W186)-SUM($N316:V316))*IF($F316>=5,W$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:X186)-SUM($N316:W316))*IF($F316>=5,X$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:Y186)-SUM($N316:X316))*IF($F316>=5,Y$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:Z186)-SUM($N316:Y316))*IF($F316>=5,Z$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AA186)-SUM($N316:Z316))*IF($F316>=5,AA$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AB186)-SUM($N316:AA316))*IF($F316>=5,AB$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AC186)-SUM($N316:AB316))*IF($F316>=5,AC$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AD186)-SUM($N316:AC316))*IF($F316>=5,AD$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AE186)-SUM($N316:AD316))*IF($F316>=5,AE$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AF186)-SUM($N316:AE316))*IF($F316>=5,AF$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AG186)-SUM($N316:AF316))*IF($F316>=5,AG$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AH186)-SUM($N316:AG316))*IF($F316>=5,AH$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AI186)-SUM($N316:AH316))*IF($F316>=5,AI$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AJ186)-SUM($N316:AI316))*IF($F316>=5,AJ$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AK186)-SUM($N316:AJ316))*IF($F316>=5,AK$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AL186)-SUM($N316:AK316))*IF($F316>=5,AL$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AM186)-SUM($N316:AL316))*IF($F316>=5,AM$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AN186)-SUM($N316:AM316))*IF($F316>=5,AN$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AO186)-SUM($N316:AN316))*IF($F316>=5,AO$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AP186)-SUM($N316:AO316))*IF($F316>=5,AP$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AQ186)-SUM($N316:AP316))*IF($F316>=5,AQ$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AR186)-SUM($N316:AQ316))*IF($F316>=5,AR$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AS186)-SUM($N316:AR316))*IF($F316>=5,AS$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AT186)-SUM($N316:AS316))*IF($F316>=5,AT$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AU186)-SUM($N316:AT316))*IF($F316>=5,AU$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AV186)-SUM($N316:AU316))*IF($F316>=5,AV$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AW186)-SUM($N316:AV316))*IF($F316>=5,AW$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AX186)-SUM($N316:AW316))*IF($F316>=5,AX$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AY186)-SUM($N316:AX316))*IF($F316>=5,AY$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:AZ186)-SUM($N316:AY316))*IF($F316>=5,AZ$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:BA186)-SUM($N316:AZ316))*IF($F316>=5,BA$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:BB186)-SUM($N316:BA316))*IF($F316>=5,BB$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:BC186)-SUM($N316:BB316))*IF($F316>=5,BC$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:BD186)-SUM($N316:BC316))*IF($F316>=5,BD$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:BE186)-SUM($N316:BD316))*IF($F316>=5,BE$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:BF186)-SUM($N316:BE316))*IF($F316>=5,BF$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:BG186)-SUM($N316:BF316))*IF($F316>=5,BG$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:BH186)-SUM($N316:BG316))*IF($F316>=5,BH$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:BI186)-SUM($N316:BH316))*IF($F316>=5,BI$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:BJ186)-SUM($N316:BI316))*IF($F316>=5,BJ$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:BK186)-SUM($N316:BJ316))*IF($F316>=5,BK$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:BL186)-SUM($N316:BK316))*IF($F316>=5,BL$9>=YEAR($I316),1)*($F316>=3)","v":0},{"$f":"(SUM($N186:BM186)-SUM($N316:BL316))*IF($F316>=5,BM$9>=YEAR($I316),1)*($F316>=3)","v":0}]
[null,null,31,"Mason Solar","AFUDC Capital",5,null,{"$f":"Input!L42","v":34.482758620689651},{"$f":"Input!I42","v":"2020-04-01"},null,96.120805060550225,99.671474720000006,null,null,{"$f":"(SUM($N187:O187)-SUM($N317:N317))*IF($F317>=5,O$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:P187)-SUM($N317:O317))*IF($F317>=5,P$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:Q187)-SUM($N317:P317))*IF($F317>=5,Q$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:R187)-SUM($N317:Q317))*IF($F317>=5,R$9>=YEAR($I317),1)*($F317>=3)","v":99.671474720000006},{"$f":"(SUM($N187:S187)-SUM($N317:R317))*IF($F317>=5,S$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:T187)-SUM($N317:S317))*IF($F317>=5,T$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:U187)-SUM($N317:T317))*IF($F317>=5,U$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:V187)-SUM($N317:U317))*IF($F317>=5,V$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:W187)-SUM($N317:V317))*IF($F317>=5,W$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:X187)-SUM($N317:W317))*IF($F317>=5,X$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:Y187)-SUM($N317:X317))*IF($F317>=5,Y$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:Z187)-SUM($N317:Y317))*IF($F317>=5,Z$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AA187)-SUM($N317:Z317))*IF($F317>=5,AA$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AB187)-SUM($N317:AA317))*IF($F317>=5,AB$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AC187)-SUM($N317:AB317))*IF($F317>=5,AC$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AD187)-SUM($N317:AC317))*IF($F317>=5,AD$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AE187)-SUM($N317:AD317))*IF($F317>=5,AE$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AF187)-SUM($N317:AE317))*IF($F317>=5,AF$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AG187)-SUM($N317:AF317))*IF($F317>=5,AG$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AH187)-SUM($N317:AG317))*IF($F317>=5,AH$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AI187)-SUM($N317:AH317))*IF($F317>=5,AI$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AJ187)-SUM($N317:AI317))*IF($F317>=5,AJ$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AK187)-SUM($N317:AJ317))*IF($F317>=5,AK$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AL187)-SUM($N317:AK317))*IF($F317>=5,AL$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AM187)-SUM($N317:AL317))*IF($F317>=5,AM$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AN187)-SUM($N317:AM317))*IF($F317>=5,AN$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AO187)-SUM($N317:AN317))*IF($F317>=5,AO$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AP187)-SUM($N317:AO317))*IF($F317>=5,AP$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AQ187)-SUM($N317:AP317))*IF($F317>=5,AQ$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AR187)-SUM($N317:AQ317))*IF($F317>=5,AR$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AS187)-SUM($N317:AR317))*IF($F317>=5,AS$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AT187)-SUM($N317:AS317))*IF($F317>=5,AT$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AU187)-SUM($N317:AT317))*IF($F317>=5,AU$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AV187)-SUM($N317:AU317))*IF($F317>=5,AV$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AW187)-SUM($N317:AV317))*IF($F317>=5,AW$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AX187)-SUM($N317:AW317))*IF($F317>=5,AX$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AY187)-SUM($N317:AX317))*IF($F317>=5,AY$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:AZ187)-SUM($N317:AY317))*IF($F317>=5,AZ$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:BA187)-SUM($N317:AZ317))*IF($F317>=5,BA$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:BB187)-SUM($N317:BA317))*IF($F317>=5,BB$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:BC187)-SUM($N317:BB317))*IF($F317>=5,BC$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:BD187)-SUM($N317:BC317))*IF($F317>=5,BD$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:BE187)-SUM($N317:BD317))*IF($F317>=5,BE$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:BF187)-SUM($N317:BE317))*IF($F317>=5,BF$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:BG187)-SUM($N317:BF317))*IF($F317>=5,BG$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:BH187)-SUM($N317:BG317))*IF($F317>=5,BH$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:BI187)-SUM($N317:BH317))*IF($F317>=5,BI$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:BJ187)-SUM($N317:BI317))*IF($F317>=5,BJ$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:BK187)-SUM($N317:BJ317))*IF($F317>=5,BK$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:BL187)-SUM($N317:BK317))*IF($F317>=5,BL$9>=YEAR($I317),1)*($F317>=3)","v":0},{"$f":"(SUM($N187:BM187)-SUM($N317:BL317))*IF($F317>=5,BM$9>=YEAR($I317),1)*($F317>=3)","v":0}]
[null,null,32,"Blue Springs Solar","AFUDC Capital",5,null,{"$f":"Input!L43","v":34.482758620689651},{"$f":"Input!I43","v":"2021-12-01"},null,93.310942393125117,104.02790892,null,null,{"$f":"(SUM($N188:O188)-SUM($N318:N318))*IF($F318>=5,O$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:P188)-SUM($N318:O318))*IF($F318>=5,P$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:Q188)-SUM($N318:P318))*IF($F318>=5,Q$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:R188)-SUM($N318:Q318))*IF($F318>=5,R$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:S188)-SUM($N318:R318))*IF($F318>=5,S$9>=YEAR($I318),1)*($F318>=3)","v":104.02790892},{"$f":"(SUM($N188:T188)-SUM($N318:S318))*IF($F318>=5,T$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:U188)-SUM($N318:T318))*IF($F318>=5,U$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:V188)-SUM($N318:U318))*IF($F318>=5,V$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:W188)-SUM($N318:V318))*IF($F318>=5,W$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:X188)-SUM($N318:W318))*IF($F318>=5,X$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:Y188)-SUM($N318:X318))*IF($F318>=5,Y$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:Z188)-SUM($N318:Y318))*IF($F318>=5,Z$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AA188)-SUM($N318:Z318))*IF($F318>=5,AA$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AB188)-SUM($N318:AA318))*IF($F318>=5,AB$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AC188)-SUM($N318:AB318))*IF($F318>=5,AC$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AD188)-SUM($N318:AC318))*IF($F318>=5,AD$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AE188)-SUM($N318:AD318))*IF($F318>=5,AE$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AF188)-SUM($N318:AE318))*IF($F318>=5,AF$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AG188)-SUM($N318:AF318))*IF($F318>=5,AG$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AH188)-SUM($N318:AG318))*IF($F318>=5,AH$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AI188)-SUM($N318:AH318))*IF($F318>=5,AI$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AJ188)-SUM($N318:AI318))*IF($F318>=5,AJ$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AK188)-SUM($N318:AJ318))*IF($F318>=5,AK$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AL188)-SUM($N318:AK318))*IF($F318>=5,AL$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AM188)-SUM($N318:AL318))*IF($F318>=5,AM$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AN188)-SUM($N318:AM318))*IF($F318>=5,AN$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AO188)-SUM($N318:AN318))*IF($F318>=5,AO$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AP188)-SUM($N318:AO318))*IF($F318>=5,AP$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AQ188)-SUM($N318:AP318))*IF($F318>=5,AQ$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AR188)-SUM($N318:AQ318))*IF($F318>=5,AR$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AS188)-SUM($N318:AR318))*IF($F318>=5,AS$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AT188)-SUM($N318:AS318))*IF($F318>=5,AT$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AU188)-SUM($N318:AT318))*IF($F318>=5,AU$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AV188)-SUM($N318:AU318))*IF($F318>=5,AV$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AW188)-SUM($N318:AV318))*IF($F318>=5,AW$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AX188)-SUM($N318:AW318))*IF($F318>=5,AX$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AY188)-SUM($N318:AX318))*IF($F318>=5,AY$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:AZ188)-SUM($N318:AY318))*IF($F318>=5,AZ$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:BA188)-SUM($N318:AZ318))*IF($F318>=5,BA$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:BB188)-SUM($N318:BA318))*IF($F318>=5,BB$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:BC188)-SUM($N318:BB318))*IF($F318>=5,BC$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:BD188)-SUM($N318:BC318))*IF($F318>=5,BD$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:BE188)-SUM($N318:BD318))*IF($F318>=5,BE$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:BF188)-SUM($N318:BE318))*IF($F318>=5,BF$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:BG188)-SUM($N318:BF318))*IF($F318>=5,BG$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:BH188)-SUM($N318:BG318))*IF($F318>=5,BH$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:BI188)-SUM($N318:BH318))*IF($F318>=5,BI$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:BJ188)-SUM($N318:BI318))*IF($F318>=5,BJ$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:BK188)-SUM($N318:BJ318))*IF($F318>=5,BK$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:BL188)-SUM($N318:BK318))*IF($F318>=5,BL$9>=YEAR($I318),1)*($F318>=3)","v":0},{"$f":"(SUM($N188:BM188)-SUM($N318:BL318))*IF($F318>=5,BM$9>=YEAR($I318),1)*($F318>=3)","v":0}]
[null,null,33,"Cotton Creek Solar","AFUDC Capital",5,null,{"$f":"Input!L44","v":34.482758620689651},{"$f":"Input!I44","v":"2021-12-01"},null,95.941794961604472,106.96092068,null,null,{"$f":"(SUM($N189:O189)-SUM($N319:N319))*IF($F319>=5,O$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:P189)-SUM($N319:O319))*IF($F319>=5,P$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:Q189)-SUM($N319:P319))*IF($F319>=5,Q$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:R189)-SUM($N319:Q319))*IF($F319>=5,R$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:S189)-SUM($N319:R319))*IF($F319>=5,S$9>=YEAR($I319),1)*($F319>=3)","v":106.96092068},{"$f":"(SUM($N189:T189)-SUM($N319:S319))*IF($F319>=5,T$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:U189)-SUM($N319:T319))*IF($F319>=5,U$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:V189)-SUM($N319:U319))*IF($F319>=5,V$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:W189)-SUM($N319:V319))*IF($F319>=5,W$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:X189)-SUM($N319:W319))*IF($F319>=5,X$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:Y189)-SUM($N319:X319))*IF($F319>=5,Y$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:Z189)-SUM($N319:Y319))*IF($F319>=5,Z$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AA189)-SUM($N319:Z319))*IF($F319>=5,AA$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AB189)-SUM($N319:AA319))*IF($F319>=5,AB$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AC189)-SUM($N319:AB319))*IF($F319>=5,AC$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AD189)-SUM($N319:AC319))*IF($F319>=5,AD$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AE189)-SUM($N319:AD319))*IF($F319>=5,AE$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AF189)-SUM($N319:AE319))*IF($F319>=5,AF$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AG189)-SUM($N319:AF319))*IF($F319>=5,AG$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AH189)-SUM($N319:AG319))*IF($F319>=5,AH$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AI189)-SUM($N319:AH319))*IF($F319>=5,AI$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AJ189)-SUM($N319:AI319))*IF($F319>=5,AJ$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AK189)-SUM($N319:AJ319))*IF($F319>=5,AK$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AL189)-SUM($N319:AK319))*IF($F319>=5,AL$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AM189)-SUM($N319:AL319))*IF($F319>=5,AM$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AN189)-SUM($N319:AM319))*IF($F319>=5,AN$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AO189)-SUM($N319:AN319))*IF($F319>=5,AO$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AP189)-SUM($N319:AO319))*IF($F319>=5,AP$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AQ189)-SUM($N319:AP319))*IF($F319>=5,AQ$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AR189)-SUM($N319:AQ319))*IF($F319>=5,AR$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AS189)-SUM($N319:AR319))*IF($F319>=5,AS$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AT189)-SUM($N319:AS319))*IF($F319>=5,AT$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AU189)-SUM($N319:AT319))*IF($F319>=5,AU$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AV189)-SUM($N319:AU319))*IF($F319>=5,AV$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AW189)-SUM($N319:AV319))*IF($F319>=5,AW$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AX189)-SUM($N319:AW319))*IF($F319>=5,AX$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AY189)-SUM($N319:AX319))*IF($F319>=5,AY$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:AZ189)-SUM($N319:AY319))*IF($F319>=5,AZ$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:BA189)-SUM($N319:AZ319))*IF($F319>=5,BA$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:BB189)-SUM($N319:BA319))*IF($F319>=5,BB$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:BC189)-SUM($N319:BB319))*IF($F319>=5,BC$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:BD189)-SUM($N319:BC319))*IF($F319>=5,BD$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:BE189)-SUM($N319:BD319))*IF($F319>=5,BE$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:BF189)-SUM($N319:BE319))*IF($F319>=5,BF$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:BG189)-SUM($N319:BF319))*IF($F319>=5,BG$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:BH189)-SUM($N319:BG319))*IF($F319>=5,BH$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:BI189)-SUM($N319:BH319))*IF($F319>=5,BI$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:BJ189)-SUM($N319:BI319))*IF($F319>=5,BJ$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:BK189)-SUM($N319:BJ319))*IF($F319>=5,BK$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:BL189)-SUM($N319:BK319))*IF($F319>=5,BL$9>=YEAR($I319),1)*($F319>=3)","v":0},{"$f":"(SUM($N189:BM189)-SUM($N319:BL319))*IF($F319>=5,BM$9>=YEAR($I319),1)*($F319>=3)","v":0}]
[null,null,34,"Unidentified Future Solar - 2021","AFUDC Capital",5,null,{"$f":"Input!L45","v":29.411764705882351},{"$f":"Input!I45","v":"2021-12-01"},null,481.96303587294449,537.31754832530078,null,null,{"$f":"(SUM($N190:O190)-SUM($N320:N320))*IF($F320>=5,O$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:P190)-SUM($N320:O320))*IF($F320>=5,P$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:Q190)-SUM($N320:P320))*IF($F320>=5,Q$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:R190)-SUM($N320:Q320))*IF($F320>=5,R$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:S190)-SUM($N320:R320))*IF($F320>=5,S$9>=YEAR($I320),1)*($F320>=3)","v":537.31754832530078},{"$f":"(SUM($N190:T190)-SUM($N320:S320))*IF($F320>=5,T$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:U190)-SUM($N320:T320))*IF($F320>=5,U$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:V190)-SUM($N320:U320))*IF($F320>=5,V$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:W190)-SUM($N320:V320))*IF($F320>=5,W$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:X190)-SUM($N320:W320))*IF($F320>=5,X$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:Y190)-SUM($N320:X320))*IF($F320>=5,Y$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:Z190)-SUM($N320:Y320))*IF($F320>=5,Z$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AA190)-SUM($N320:Z320))*IF($F320>=5,AA$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AB190)-SUM($N320:AA320))*IF($F320>=5,AB$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AC190)-SUM($N320:AB320))*IF($F320>=5,AC$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AD190)-SUM($N320:AC320))*IF($F320>=5,AD$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AE190)-SUM($N320:AD320))*IF($F320>=5,AE$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AF190)-SUM($N320:AE320))*IF($F320>=5,AF$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AG190)-SUM($N320:AF320))*IF($F320>=5,AG$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AH190)-SUM($N320:AG320))*IF($F320>=5,AH$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AI190)-SUM($N320:AH320))*IF($F320>=5,AI$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AJ190)-SUM($N320:AI320))*IF($F320>=5,AJ$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AK190)-SUM($N320:AJ320))*IF($F320>=5,AK$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AL190)-SUM($N320:AK320))*IF($F320>=5,AL$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AM190)-SUM($N320:AL320))*IF($F320>=5,AM$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AN190)-SUM($N320:AM320))*IF($F320>=5,AN$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AO190)-SUM($N320:AN320))*IF($F320>=5,AO$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AP190)-SUM($N320:AO320))*IF($F320>=5,AP$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AQ190)-SUM($N320:AP320))*IF($F320>=5,AQ$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AR190)-SUM($N320:AQ320))*IF($F320>=5,AR$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AS190)-SUM($N320:AR320))*IF($F320>=5,AS$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AT190)-SUM($N320:AS320))*IF($F320>=5,AT$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AU190)-SUM($N320:AT320))*IF($F320>=5,AU$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AV190)-SUM($N320:AU320))*IF($F320>=5,AV$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AW190)-SUM($N320:AV320))*IF($F320>=5,AW$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AX190)-SUM($N320:AW320))*IF($F320>=5,AX$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AY190)-SUM($N320:AX320))*IF($F320>=5,AY$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:AZ190)-SUM($N320:AY320))*IF($F320>=5,AZ$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:BA190)-SUM($N320:AZ320))*IF($F320>=5,BA$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:BB190)-SUM($N320:BA320))*IF($F320>=5,BB$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:BC190)-SUM($N320:BB320))*IF($F320>=5,BC$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:BD190)-SUM($N320:BC320))*IF($F320>=5,BD$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:BE190)-SUM($N320:BD320))*IF($F320>=5,BE$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:BF190)-SUM($N320:BE320))*IF($F320>=5,BF$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:BG190)-SUM($N320:BF320))*IF($F320>=5,BG$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:BH190)-SUM($N320:BG320))*IF($F320>=5,BH$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:BI190)-SUM($N320:BH320))*IF($F320>=5,BI$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:BJ190)-SUM($N320:BI320))*IF($F320>=5,BJ$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:BK190)-SUM($N320:BJ320))*IF($F320>=5,BK$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:BL190)-SUM($N320:BK320))*IF($F320>=5,BL$9>=YEAR($I320),1)*($F320>=3)","v":0},{"$f":"(SUM($N190:BM190)-SUM($N320:BL320))*IF($F320>=5,BM$9>=YEAR($I320),1)*($F320>=3)","v":0}]
[null,null,35,"Unidentified Future Solar - 2022","AFUDC Capital",5,null,{"$f":"Input!L46","v":29.411764705882351},{"$f":"Input!I46","v":"2022-12-01"},null,717.04817738628822,859.55287707774846,null,null,{"$f":"(SUM($N191:O191)-SUM($N321:N321))*IF($F321>=5,O$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:P191)-SUM($N321:O321))*IF($F321>=5,P$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:Q191)-SUM($N321:P321))*IF($F321>=5,Q$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:R191)-SUM($N321:Q321))*IF($F321>=5,R$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:S191)-SUM($N321:R321))*IF($F321>=5,S$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:T191)-SUM($N321:S321))*IF($F321>=5,T$9>=YEAR($I321),1)*($F321>=3)","v":859.55287707774846},{"$f":"(SUM($N191:U191)-SUM($N321:T321))*IF($F321>=5,U$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:V191)-SUM($N321:U321))*IF($F321>=5,V$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:W191)-SUM($N321:V321))*IF($F321>=5,W$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:X191)-SUM($N321:W321))*IF($F321>=5,X$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:Y191)-SUM($N321:X321))*IF($F321>=5,Y$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:Z191)-SUM($N321:Y321))*IF($F321>=5,Z$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AA191)-SUM($N321:Z321))*IF($F321>=5,AA$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AB191)-SUM($N321:AA321))*IF($F321>=5,AB$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AC191)-SUM($N321:AB321))*IF($F321>=5,AC$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AD191)-SUM($N321:AC321))*IF($F321>=5,AD$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AE191)-SUM($N321:AD321))*IF($F321>=5,AE$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AF191)-SUM($N321:AE321))*IF($F321>=5,AF$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AG191)-SUM($N321:AF321))*IF($F321>=5,AG$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AH191)-SUM($N321:AG321))*IF($F321>=5,AH$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AI191)-SUM($N321:AH321))*IF($F321>=5,AI$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AJ191)-SUM($N321:AI321))*IF($F321>=5,AJ$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AK191)-SUM($N321:AJ321))*IF($F321>=5,AK$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AL191)-SUM($N321:AK321))*IF($F321>=5,AL$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AM191)-SUM($N321:AL321))*IF($F321>=5,AM$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AN191)-SUM($N321:AM321))*IF($F321>=5,AN$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AO191)-SUM($N321:AN321))*IF($F321>=5,AO$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AP191)-SUM($N321:AO321))*IF($F321>=5,AP$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AQ191)-SUM($N321:AP321))*IF($F321>=5,AQ$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AR191)-SUM($N321:AQ321))*IF($F321>=5,AR$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AS191)-SUM($N321:AR321))*IF($F321>=5,AS$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AT191)-SUM($N321:AS321))*IF($F321>=5,AT$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AU191)-SUM($N321:AT321))*IF($F321>=5,AU$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AV191)-SUM($N321:AU321))*IF($F321>=5,AV$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AW191)-SUM($N321:AV321))*IF($F321>=5,AW$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AX191)-SUM($N321:AW321))*IF($F321>=5,AX$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AY191)-SUM($N321:AX321))*IF($F321>=5,AY$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:AZ191)-SUM($N321:AY321))*IF($F321>=5,AZ$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:BA191)-SUM($N321:AZ321))*IF($F321>=5,BA$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:BB191)-SUM($N321:BA321))*IF($F321>=5,BB$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:BC191)-SUM($N321:BB321))*IF($F321>=5,BC$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:BD191)-SUM($N321:BC321))*IF($F321>=5,BD$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:BE191)-SUM($N321:BD321))*IF($F321>=5,BE$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:BF191)-SUM($N321:BE321))*IF($F321>=5,BF$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:BG191)-SUM($N321:BF321))*IF($F321>=5,BG$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:BH191)-SUM($N321:BG321))*IF($F321>=5,BH$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:BI191)-SUM($N321:BH321))*IF($F321>=5,BI$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:BJ191)-SUM($N321:BI321))*IF($F321>=5,BJ$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:BK191)-SUM($N321:BJ321))*IF($F321>=5,BK$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:BL191)-SUM($N321:BK321))*IF($F321>=5,BL$9>=YEAR($I321),1)*($F321>=3)","v":0},{"$f":"(SUM($N191:BM191)-SUM($N321:BL321))*IF($F321>=5,BM$9>=YEAR($I321),1)*($F321>=3)","v":0}]
[null,null,36,"Unidentified Future Solar - 2023","AFUDC Capital",5,null,{"$f":"Input!L47","v":29.411764705882351},{"$f":"Input!I47","v":"2023-12-01"},null,569.73258180792106,734.34862758378438,null,null,{"$f":"(SUM($N192:O192)-SUM($N322:N322))*IF($F322>=5,O$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:P192)-SUM($N322:O322))*IF($F322>=5,P$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:Q192)-SUM($N322:P322))*IF($F322>=5,Q$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:R192)-SUM($N322:Q322))*IF($F322>=5,R$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:S192)-SUM($N322:R322))*IF($F322>=5,S$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:T192)-SUM($N322:S322))*IF($F322>=5,T$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:U192)-SUM($N322:T322))*IF($F322>=5,U$9>=YEAR($I322),1)*($F322>=3)","v":734.34862758378438},{"$f":"(SUM($N192:V192)-SUM($N322:U322))*IF($F322>=5,V$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:W192)-SUM($N322:V322))*IF($F322>=5,W$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:X192)-SUM($N322:W322))*IF($F322>=5,X$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:Y192)-SUM($N322:X322))*IF($F322>=5,Y$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:Z192)-SUM($N322:Y322))*IF($F322>=5,Z$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AA192)-SUM($N322:Z322))*IF($F322>=5,AA$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AB192)-SUM($N322:AA322))*IF($F322>=5,AB$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AC192)-SUM($N322:AB322))*IF($F322>=5,AC$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AD192)-SUM($N322:AC322))*IF($F322>=5,AD$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AE192)-SUM($N322:AD322))*IF($F322>=5,AE$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AF192)-SUM($N322:AE322))*IF($F322>=5,AF$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AG192)-SUM($N322:AF322))*IF($F322>=5,AG$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AH192)-SUM($N322:AG322))*IF($F322>=5,AH$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AI192)-SUM($N322:AH322))*IF($F322>=5,AI$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AJ192)-SUM($N322:AI322))*IF($F322>=5,AJ$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AK192)-SUM($N322:AJ322))*IF($F322>=5,AK$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AL192)-SUM($N322:AK322))*IF($F322>=5,AL$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AM192)-SUM($N322:AL322))*IF($F322>=5,AM$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AN192)-SUM($N322:AM322))*IF($F322>=5,AN$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AO192)-SUM($N322:AN322))*IF($F322>=5,AO$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AP192)-SUM($N322:AO322))*IF($F322>=5,AP$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AQ192)-SUM($N322:AP322))*IF($F322>=5,AQ$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AR192)-SUM($N322:AQ322))*IF($F322>=5,AR$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AS192)-SUM($N322:AR322))*IF($F322>=5,AS$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AT192)-SUM($N322:AS322))*IF($F322>=5,AT$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AU192)-SUM($N322:AT322))*IF($F322>=5,AU$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AV192)-SUM($N322:AU322))*IF($F322>=5,AV$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AW192)-SUM($N322:AV322))*IF($F322>=5,AW$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AX192)-SUM($N322:AW322))*IF($F322>=5,AX$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AY192)-SUM($N322:AX322))*IF($F322>=5,AY$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:AZ192)-SUM($N322:AY322))*IF($F322>=5,AZ$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:BA192)-SUM($N322:AZ322))*IF($F322>=5,BA$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:BB192)-SUM($N322:BA322))*IF($F322>=5,BB$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:BC192)-SUM($N322:BB322))*IF($F322>=5,BC$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:BD192)-SUM($N322:BC322))*IF($F322>=5,BD$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:BE192)-SUM($N322:BD322))*IF($F322>=5,BE$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:BF192)-SUM($N322:BE322))*IF($F322>=5,BF$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:BG192)-SUM($N322:BF322))*IF($F322>=5,BG$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:BH192)-SUM($N322:BG322))*IF($F322>=5,BH$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:BI192)-SUM($N322:BH322))*IF($F322>=5,BI$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:BJ192)-SUM($N322:BI322))*IF($F322>=5,BJ$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:BK192)-SUM($N322:BJ322))*IF($F322>=5,BK$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:BL192)-SUM($N322:BK322))*IF($F322>=5,BL$9>=YEAR($I322),1)*($F322>=3)","v":0},{"$f":"(SUM($N192:BM192)-SUM($N322:BL322))*IF($F322>=5,BM$9>=YEAR($I322),1)*($F322>=3)","v":0}]
[null,null,37,"Unidentified Future Solar - 2024","AFUDC Capital",5,null,{"$f":"Input!L48","v":29.411764705882351},{"$f":"Input!I48","v":"2024-12-01"},null,19.053785816911986,26.4122743301687,null,null,{"$f":"(SUM($N193:O193)-SUM($N323:N323))*IF($F323>=5,O$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:P193)-SUM($N323:O323))*IF($F323>=5,P$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:Q193)-SUM($N323:P323))*IF($F323>=5,Q$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:R193)-SUM($N323:Q323))*IF($F323>=5,R$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:S193)-SUM($N323:R323))*IF($F323>=5,S$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:T193)-SUM($N323:S323))*IF($F323>=5,T$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:U193)-SUM($N323:T323))*IF($F323>=5,U$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:V193)-SUM($N323:U323))*IF($F323>=5,V$9>=YEAR($I323),1)*($F323>=3)","v":26.4122743301687},{"$f":"(SUM($N193:W193)-SUM($N323:V323))*IF($F323>=5,W$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:X193)-SUM($N323:W323))*IF($F323>=5,X$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:Y193)-SUM($N323:X323))*IF($F323>=5,Y$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:Z193)-SUM($N323:Y323))*IF($F323>=5,Z$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AA193)-SUM($N323:Z323))*IF($F323>=5,AA$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AB193)-SUM($N323:AA323))*IF($F323>=5,AB$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AC193)-SUM($N323:AB323))*IF($F323>=5,AC$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AD193)-SUM($N323:AC323))*IF($F323>=5,AD$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AE193)-SUM($N323:AD323))*IF($F323>=5,AE$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AF193)-SUM($N323:AE323))*IF($F323>=5,AF$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AG193)-SUM($N323:AF323))*IF($F323>=5,AG$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AH193)-SUM($N323:AG323))*IF($F323>=5,AH$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AI193)-SUM($N323:AH323))*IF($F323>=5,AI$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AJ193)-SUM($N323:AI323))*IF($F323>=5,AJ$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AK193)-SUM($N323:AJ323))*IF($F323>=5,AK$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AL193)-SUM($N323:AK323))*IF($F323>=5,AL$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AM193)-SUM($N323:AL323))*IF($F323>=5,AM$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AN193)-SUM($N323:AM323))*IF($F323>=5,AN$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AO193)-SUM($N323:AN323))*IF($F323>=5,AO$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AP193)-SUM($N323:AO323))*IF($F323>=5,AP$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AQ193)-SUM($N323:AP323))*IF($F323>=5,AQ$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AR193)-SUM($N323:AQ323))*IF($F323>=5,AR$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AS193)-SUM($N323:AR323))*IF($F323>=5,AS$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AT193)-SUM($N323:AS323))*IF($F323>=5,AT$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AU193)-SUM($N323:AT323))*IF($F323>=5,AU$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AV193)-SUM($N323:AU323))*IF($F323>=5,AV$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AW193)-SUM($N323:AV323))*IF($F323>=5,AW$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AX193)-SUM($N323:AW323))*IF($F323>=5,AX$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AY193)-SUM($N323:AX323))*IF($F323>=5,AY$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:AZ193)-SUM($N323:AY323))*IF($F323>=5,AZ$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:BA193)-SUM($N323:AZ323))*IF($F323>=5,BA$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:BB193)-SUM($N323:BA323))*IF($F323>=5,BB$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:BC193)-SUM($N323:BB323))*IF($F323>=5,BC$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:BD193)-SUM($N323:BC323))*IF($F323>=5,BD$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:BE193)-SUM($N323:BD323))*IF($F323>=5,BE$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:BF193)-SUM($N323:BE323))*IF($F323>=5,BF$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:BG193)-SUM($N323:BF323))*IF($F323>=5,BG$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:BH193)-SUM($N323:BG323))*IF($F323>=5,BH$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:BI193)-SUM($N323:BH323))*IF($F323>=5,BI$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:BJ193)-SUM($N323:BI323))*IF($F323>=5,BJ$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:BK193)-SUM($N323:BJ323))*IF($F323>=5,BK$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:BL193)-SUM($N323:BK323))*IF($F323>=5,BL$9>=YEAR($I323),1)*($F323>=3)","v":0},{"$f":"(SUM($N193:BM193)-SUM($N323:BL323))*IF($F323>=5,BM$9>=YEAR($I323),1)*($F323>=3)","v":0}]
[null,null,38,"Unidentified Future Solar - 2025","AFUDC Capital",5,null,{"$f":"Input!L49","v":29.411764705882351},{"$f":"Input!I49","v":"2025-12-01"},null,2.6176212086213109E-7,3.9015599999999999E-7,null,null,{"$f":"(SUM($N194:O194)-SUM($N324:N324))*IF($F324>=5,O$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:P194)-SUM($N324:O324))*IF($F324>=5,P$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:Q194)-SUM($N324:P324))*IF($F324>=5,Q$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:R194)-SUM($N324:Q324))*IF($F324>=5,R$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:S194)-SUM($N324:R324))*IF($F324>=5,S$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:T194)-SUM($N324:S324))*IF($F324>=5,T$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:U194)-SUM($N324:T324))*IF($F324>=5,U$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:V194)-SUM($N324:U324))*IF($F324>=5,V$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:W194)-SUM($N324:V324))*IF($F324>=5,W$9>=YEAR($I324),1)*($F324>=3)","v":3.9015599999999999E-7},{"$f":"(SUM($N194:X194)-SUM($N324:W324))*IF($F324>=5,X$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:Y194)-SUM($N324:X324))*IF($F324>=5,Y$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:Z194)-SUM($N324:Y324))*IF($F324>=5,Z$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AA194)-SUM($N324:Z324))*IF($F324>=5,AA$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AB194)-SUM($N324:AA324))*IF($F324>=5,AB$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AC194)-SUM($N324:AB324))*IF($F324>=5,AC$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AD194)-SUM($N324:AC324))*IF($F324>=5,AD$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AE194)-SUM($N324:AD324))*IF($F324>=5,AE$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AF194)-SUM($N324:AE324))*IF($F324>=5,AF$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AG194)-SUM($N324:AF324))*IF($F324>=5,AG$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AH194)-SUM($N324:AG324))*IF($F324>=5,AH$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AI194)-SUM($N324:AH324))*IF($F324>=5,AI$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AJ194)-SUM($N324:AI324))*IF($F324>=5,AJ$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AK194)-SUM($N324:AJ324))*IF($F324>=5,AK$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AL194)-SUM($N324:AK324))*IF($F324>=5,AL$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AM194)-SUM($N324:AL324))*IF($F324>=5,AM$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AN194)-SUM($N324:AM324))*IF($F324>=5,AN$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AO194)-SUM($N324:AN324))*IF($F324>=5,AO$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AP194)-SUM($N324:AO324))*IF($F324>=5,AP$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AQ194)-SUM($N324:AP324))*IF($F324>=5,AQ$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AR194)-SUM($N324:AQ324))*IF($F324>=5,AR$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AS194)-SUM($N324:AR324))*IF($F324>=5,AS$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AT194)-SUM($N324:AS324))*IF($F324>=5,AT$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AU194)-SUM($N324:AT324))*IF($F324>=5,AU$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AV194)-SUM($N324:AU324))*IF($F324>=5,AV$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AW194)-SUM($N324:AV324))*IF($F324>=5,AW$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AX194)-SUM($N324:AW324))*IF($F324>=5,AX$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AY194)-SUM($N324:AX324))*IF($F324>=5,AY$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:AZ194)-SUM($N324:AY324))*IF($F324>=5,AZ$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:BA194)-SUM($N324:AZ324))*IF($F324>=5,BA$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:BB194)-SUM($N324:BA324))*IF($F324>=5,BB$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:BC194)-SUM($N324:BB324))*IF($F324>=5,BC$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:BD194)-SUM($N324:BC324))*IF($F324>=5,BD$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:BE194)-SUM($N324:BD324))*IF($F324>=5,BE$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:BF194)-SUM($N324:BE324))*IF($F324>=5,BF$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:BG194)-SUM($N324:BF324))*IF($F324>=5,BG$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:BH194)-SUM($N324:BG324))*IF($F324>=5,BH$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:BI194)-SUM($N324:BH324))*IF($F324>=5,BI$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:BJ194)-SUM($N324:BI324))*IF($F324>=5,BJ$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:BK194)-SUM($N324:BJ324))*IF($F324>=5,BK$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:BL194)-SUM($N324:BK324))*IF($F324>=5,BL$9>=YEAR($I324),1)*($F324>=3)","v":0},{"$f":"(SUM($N194:BM194)-SUM($N324:BL324))*IF($F324>=5,BM$9>=YEAR($I324),1)*($F324>=3)","v":0}]
[null,null,39,"Ft. Lauderdale Peakers","AFUDC Capital",5,null,{"$f":"Input!L50","v":34.482758620689651},{"$f":"Input!I50","v":"2018-12-01"},null,36.056088882888623,32.393498729999997,null,null,{"$f":"(SUM($N195:O195)-SUM($N325:N325))*IF($F325>=5,O$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:P195)-SUM($N325:O325))*IF($F325>=5,P$9>=YEAR($I325),1)*($F325>=3)","v":31.696054099999998},{"$f":"(SUM($N195:Q195)-SUM($N325:P325))*IF($F325>=5,Q$9>=YEAR($I325),1)*($F325>=3)","v":0.55115098999999645},{"$f":"(SUM($N195:R195)-SUM($N325:Q325))*IF($F325>=5,R$9>=YEAR($I325),1)*($F325>=3)","v":0.14629364000000322},{"$f":"(SUM($N195:S195)-SUM($N325:R325))*IF($F325>=5,S$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:T195)-SUM($N325:S325))*IF($F325>=5,T$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:U195)-SUM($N325:T325))*IF($F325>=5,U$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:V195)-SUM($N325:U325))*IF($F325>=5,V$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:W195)-SUM($N325:V325))*IF($F325>=5,W$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:X195)-SUM($N325:W325))*IF($F325>=5,X$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:Y195)-SUM($N325:X325))*IF($F325>=5,Y$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:Z195)-SUM($N325:Y325))*IF($F325>=5,Z$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AA195)-SUM($N325:Z325))*IF($F325>=5,AA$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AB195)-SUM($N325:AA325))*IF($F325>=5,AB$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AC195)-SUM($N325:AB325))*IF($F325>=5,AC$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AD195)-SUM($N325:AC325))*IF($F325>=5,AD$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AE195)-SUM($N325:AD325))*IF($F325>=5,AE$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AF195)-SUM($N325:AE325))*IF($F325>=5,AF$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AG195)-SUM($N325:AF325))*IF($F325>=5,AG$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AH195)-SUM($N325:AG325))*IF($F325>=5,AH$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AI195)-SUM($N325:AH325))*IF($F325>=5,AI$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AJ195)-SUM($N325:AI325))*IF($F325>=5,AJ$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AK195)-SUM($N325:AJ325))*IF($F325>=5,AK$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AL195)-SUM($N325:AK325))*IF($F325>=5,AL$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AM195)-SUM($N325:AL325))*IF($F325>=5,AM$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AN195)-SUM($N325:AM325))*IF($F325>=5,AN$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AO195)-SUM($N325:AN325))*IF($F325>=5,AO$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AP195)-SUM($N325:AO325))*IF($F325>=5,AP$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AQ195)-SUM($N325:AP325))*IF($F325>=5,AQ$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AR195)-SUM($N325:AQ325))*IF($F325>=5,AR$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AS195)-SUM($N325:AR325))*IF($F325>=5,AS$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AT195)-SUM($N325:AS325))*IF($F325>=5,AT$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AU195)-SUM($N325:AT325))*IF($F325>=5,AU$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AV195)-SUM($N325:AU325))*IF($F325>=5,AV$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AW195)-SUM($N325:AV325))*IF($F325>=5,AW$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AX195)-SUM($N325:AW325))*IF($F325>=5,AX$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AY195)-SUM($N325:AX325))*IF($F325>=5,AY$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:AZ195)-SUM($N325:AY325))*IF($F325>=5,AZ$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:BA195)-SUM($N325:AZ325))*IF($F325>=5,BA$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:BB195)-SUM($N325:BA325))*IF($F325>=5,BB$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:BC195)-SUM($N325:BB325))*IF($F325>=5,BC$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:BD195)-SUM($N325:BC325))*IF($F325>=5,BD$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:BE195)-SUM($N325:BD325))*IF($F325>=5,BE$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:BF195)-SUM($N325:BE325))*IF($F325>=5,BF$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:BG195)-SUM($N325:BF325))*IF($F325>=5,BG$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:BH195)-SUM($N325:BG325))*IF($F325>=5,BH$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:BI195)-SUM($N325:BH325))*IF($F325>=5,BI$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:BJ195)-SUM($N325:BI325))*IF($F325>=5,BJ$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:BK195)-SUM($N325:BJ325))*IF($F325>=5,BK$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:BL195)-SUM($N325:BK325))*IF($F325>=5,BL$9>=YEAR($I325),1)*($F325>=3)","v":0},{"$f":"(SUM($N195:BM195)-SUM($N325:BL325))*IF($F325>=5,BM$9>=YEAR($I325),1)*($F325>=3)","v":0}]
[null,null,40,"Ft. Myers Peakers","AFUDC Capital",5,null,{"$f":"Input!L51","v":34.482758620689651},{"$f":"Input!I51","v":"2016-12-01"},null,2.4713136768317558,2.0790858399999999,null,null,{"$f":"(SUM($N196:O196)-SUM($N326:N326))*IF($F326>=5,O$9>=YEAR($I326),1)*($F326>=3)","v":1.85625117},{"$f":"(SUM($N196:P196)-SUM($N326:O326))*IF($F326>=5,P$9>=YEAR($I326),1)*($F326>=3)","v":0.18740643000000001},{"$f":"(SUM($N196:Q196)-SUM($N326:P326))*IF($F326>=5,Q$9>=YEAR($I326),1)*($F326>=3)","v":3.5428239999999889E-2},{"$f":"(SUM($N196:R196)-SUM($N326:Q326))*IF($F326>=5,R$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:S196)-SUM($N326:R326))*IF($F326>=5,S$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:T196)-SUM($N326:S326))*IF($F326>=5,T$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:U196)-SUM($N326:T326))*IF($F326>=5,U$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:V196)-SUM($N326:U326))*IF($F326>=5,V$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:W196)-SUM($N326:V326))*IF($F326>=5,W$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:X196)-SUM($N326:W326))*IF($F326>=5,X$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:Y196)-SUM($N326:X326))*IF($F326>=5,Y$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:Z196)-SUM($N326:Y326))*IF($F326>=5,Z$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AA196)-SUM($N326:Z326))*IF($F326>=5,AA$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AB196)-SUM($N326:AA326))*IF($F326>=5,AB$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AC196)-SUM($N326:AB326))*IF($F326>=5,AC$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AD196)-SUM($N326:AC326))*IF($F326>=5,AD$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AE196)-SUM($N326:AD326))*IF($F326>=5,AE$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AF196)-SUM($N326:AE326))*IF($F326>=5,AF$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AG196)-SUM($N326:AF326))*IF($F326>=5,AG$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AH196)-SUM($N326:AG326))*IF($F326>=5,AH$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AI196)-SUM($N326:AH326))*IF($F326>=5,AI$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AJ196)-SUM($N326:AI326))*IF($F326>=5,AJ$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AK196)-SUM($N326:AJ326))*IF($F326>=5,AK$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AL196)-SUM($N326:AK326))*IF($F326>=5,AL$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AM196)-SUM($N326:AL326))*IF($F326>=5,AM$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AN196)-SUM($N326:AM326))*IF($F326>=5,AN$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AO196)-SUM($N326:AN326))*IF($F326>=5,AO$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AP196)-SUM($N326:AO326))*IF($F326>=5,AP$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AQ196)-SUM($N326:AP326))*IF($F326>=5,AQ$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AR196)-SUM($N326:AQ326))*IF($F326>=5,AR$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AS196)-SUM($N326:AR326))*IF($F326>=5,AS$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AT196)-SUM($N326:AS326))*IF($F326>=5,AT$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AU196)-SUM($N326:AT326))*IF($F326>=5,AU$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AV196)-SUM($N326:AU326))*IF($F326>=5,AV$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AW196)-SUM($N326:AV326))*IF($F326>=5,AW$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AX196)-SUM($N326:AW326))*IF($F326>=5,AX$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AY196)-SUM($N326:AX326))*IF($F326>=5,AY$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:AZ196)-SUM($N326:AY326))*IF($F326>=5,AZ$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:BA196)-SUM($N326:AZ326))*IF($F326>=5,BA$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:BB196)-SUM($N326:BA326))*IF($F326>=5,BB$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:BC196)-SUM($N326:BB326))*IF($F326>=5,BC$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:BD196)-SUM($N326:BC326))*IF($F326>=5,BD$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:BE196)-SUM($N326:BD326))*IF($F326>=5,BE$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:BF196)-SUM($N326:BE326))*IF($F326>=5,BF$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:BG196)-SUM($N326:BF326))*IF($F326>=5,BG$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:BH196)-SUM($N326:BG326))*IF($F326>=5,BH$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:BI196)-SUM($N326:BH326))*IF($F326>=5,BI$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:BJ196)-SUM($N326:BI326))*IF($F326>=5,BJ$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:BK196)-SUM($N326:BJ326))*IF($F326>=5,BK$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:BL196)-SUM($N326:BK326))*IF($F326>=5,BL$9>=YEAR($I326),1)*($F326>=3)","v":0},{"$f":"(SUM($N196:BM196)-SUM($N326:BL326))*IF($F326>=5,BM$9>=YEAR($I326),1)*($F326>=3)","v":0}]
[null,null,41,{"$f":"INDEX(D$157:D$281,$C327,1)","v":"Ft. Lauderdale Black Start Upgrades"},"AFUDC Capital",5,null,{"$f":"Input!L52","v":13.513513513513514},{"$f":"Input!I52","v":"2017-01-01"},null,0.33040952429637466,0.27557637000000001,null,null,{"$f":"(SUM($N197:O197)-SUM($N327:N327))*IF($F327>=5,O$9>=YEAR($I327),1)*($F327>=3)","v":0.27557637000000001},{"$f":"(SUM($N197:P197)-SUM($N327:O327))*IF($F327>=5,P$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:Q197)-SUM($N327:P327))*IF($F327>=5,Q$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:R197)-SUM($N327:Q327))*IF($F327>=5,R$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:S197)-SUM($N327:R327))*IF($F327>=5,S$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:T197)-SUM($N327:S327))*IF($F327>=5,T$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:U197)-SUM($N327:T327))*IF($F327>=5,U$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:V197)-SUM($N327:U327))*IF($F327>=5,V$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:W197)-SUM($N327:V327))*IF($F327>=5,W$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:X197)-SUM($N327:W327))*IF($F327>=5,X$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:Y197)-SUM($N327:X327))*IF($F327>=5,Y$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:Z197)-SUM($N327:Y327))*IF($F327>=5,Z$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AA197)-SUM($N327:Z327))*IF($F327>=5,AA$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AB197)-SUM($N327:AA327))*IF($F327>=5,AB$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AC197)-SUM($N327:AB327))*IF($F327>=5,AC$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AD197)-SUM($N327:AC327))*IF($F327>=5,AD$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AE197)-SUM($N327:AD327))*IF($F327>=5,AE$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AF197)-SUM($N327:AE327))*IF($F327>=5,AF$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AG197)-SUM($N327:AF327))*IF($F327>=5,AG$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AH197)-SUM($N327:AG327))*IF($F327>=5,AH$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AI197)-SUM($N327:AH327))*IF($F327>=5,AI$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AJ197)-SUM($N327:AI327))*IF($F327>=5,AJ$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AK197)-SUM($N327:AJ327))*IF($F327>=5,AK$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AL197)-SUM($N327:AK327))*IF($F327>=5,AL$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AM197)-SUM($N327:AL327))*IF($F327>=5,AM$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AN197)-SUM($N327:AM327))*IF($F327>=5,AN$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AO197)-SUM($N327:AN327))*IF($F327>=5,AO$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AP197)-SUM($N327:AO327))*IF($F327>=5,AP$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AQ197)-SUM($N327:AP327))*IF($F327>=5,AQ$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AR197)-SUM($N327:AQ327))*IF($F327>=5,AR$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AS197)-SUM($N327:AR327))*IF($F327>=5,AS$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AT197)-SUM($N327:AS327))*IF($F327>=5,AT$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AU197)-SUM($N327:AT327))*IF($F327>=5,AU$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AV197)-SUM($N327:AU327))*IF($F327>=5,AV$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AW197)-SUM($N327:AV327))*IF($F327>=5,AW$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AX197)-SUM($N327:AW327))*IF($F327>=5,AX$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AY197)-SUM($N327:AX327))*IF($F327>=5,AY$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:AZ197)-SUM($N327:AY327))*IF($F327>=5,AZ$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:BA197)-SUM($N327:AZ327))*IF($F327>=5,BA$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:BB197)-SUM($N327:BA327))*IF($F327>=5,BB$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:BC197)-SUM($N327:BB327))*IF($F327>=5,BC$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:BD197)-SUM($N327:BC327))*IF($F327>=5,BD$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:BE197)-SUM($N327:BD327))*IF($F327>=5,BE$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:BF197)-SUM($N327:BE327))*IF($F327>=5,BF$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:BG197)-SUM($N327:BF327))*IF($F327>=5,BG$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:BH197)-SUM($N327:BG327))*IF($F327>=5,BH$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:BI197)-SUM($N327:BH327))*IF($F327>=5,BI$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:BJ197)-SUM($N327:BI327))*IF($F327>=5,BJ$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:BK197)-SUM($N327:BJ327))*IF($F327>=5,BK$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:BL197)-SUM($N327:BK327))*IF($F327>=5,BL$9>=YEAR($I327),1)*($F327>=3)","v":0},{"$f":"(SUM($N197:BM197)-SUM($N327:BL327))*IF($F327>=5,BM$9>=YEAR($I327),1)*($F327>=3)","v":0}]
[null,null,42,"Ft Myers 3A & 3B Upgrades","AFUDC Capital",5,null,{"$f":"Input!L53","v":24.390243902439025},{"$f":"Input!I53","v":"2016-07-01"},null,-1.4661548297783753,-1.2228389200000001,null,null,{"$f":"(SUM($N198:O198)-SUM($N328:N328))*IF($F328>=5,O$9>=YEAR($I328),1)*($F328>=3)","v":-1.2228389200000001},{"$f":"(SUM($N198:P198)-SUM($N328:O328))*IF($F328>=5,P$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:Q198)-SUM($N328:P328))*IF($F328>=5,Q$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:R198)-SUM($N328:Q328))*IF($F328>=5,R$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:S198)-SUM($N328:R328))*IF($F328>=5,S$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:T198)-SUM($N328:S328))*IF($F328>=5,T$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:U198)-SUM($N328:T328))*IF($F328>=5,U$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:V198)-SUM($N328:U328))*IF($F328>=5,V$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:W198)-SUM($N328:V328))*IF($F328>=5,W$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:X198)-SUM($N328:W328))*IF($F328>=5,X$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:Y198)-SUM($N328:X328))*IF($F328>=5,Y$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:Z198)-SUM($N328:Y328))*IF($F328>=5,Z$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AA198)-SUM($N328:Z328))*IF($F328>=5,AA$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AB198)-SUM($N328:AA328))*IF($F328>=5,AB$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AC198)-SUM($N328:AB328))*IF($F328>=5,AC$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AD198)-SUM($N328:AC328))*IF($F328>=5,AD$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AE198)-SUM($N328:AD328))*IF($F328>=5,AE$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AF198)-SUM($N328:AE328))*IF($F328>=5,AF$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AG198)-SUM($N328:AF328))*IF($F328>=5,AG$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AH198)-SUM($N328:AG328))*IF($F328>=5,AH$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AI198)-SUM($N328:AH328))*IF($F328>=5,AI$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AJ198)-SUM($N328:AI328))*IF($F328>=5,AJ$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AK198)-SUM($N328:AJ328))*IF($F328>=5,AK$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AL198)-SUM($N328:AK328))*IF($F328>=5,AL$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AM198)-SUM($N328:AL328))*IF($F328>=5,AM$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AN198)-SUM($N328:AM328))*IF($F328>=5,AN$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AO198)-SUM($N328:AN328))*IF($F328>=5,AO$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AP198)-SUM($N328:AO328))*IF($F328>=5,AP$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AQ198)-SUM($N328:AP328))*IF($F328>=5,AQ$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AR198)-SUM($N328:AQ328))*IF($F328>=5,AR$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AS198)-SUM($N328:AR328))*IF($F328>=5,AS$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AT198)-SUM($N328:AS328))*IF($F328>=5,AT$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AU198)-SUM($N328:AT328))*IF($F328>=5,AU$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AV198)-SUM($N328:AU328))*IF($F328>=5,AV$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AW198)-SUM($N328:AV328))*IF($F328>=5,AW$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AX198)-SUM($N328:AW328))*IF($F328>=5,AX$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AY198)-SUM($N328:AX328))*IF($F328>=5,AY$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:AZ198)-SUM($N328:AY328))*IF($F328>=5,AZ$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:BA198)-SUM($N328:AZ328))*IF($F328>=5,BA$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:BB198)-SUM($N328:BA328))*IF($F328>=5,BB$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:BC198)-SUM($N328:BB328))*IF($F328>=5,BC$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:BD198)-SUM($N328:BC328))*IF($F328>=5,BD$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:BE198)-SUM($N328:BD328))*IF($F328>=5,BE$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:BF198)-SUM($N328:BE328))*IF($F328>=5,BF$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:BG198)-SUM($N328:BF328))*IF($F328>=5,BG$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:BH198)-SUM($N328:BG328))*IF($F328>=5,BH$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:BI198)-SUM($N328:BH328))*IF($F328>=5,BI$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:BJ198)-SUM($N328:BI328))*IF($F328>=5,BJ$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:BK198)-SUM($N328:BJ328))*IF($F328>=5,BK$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:BL198)-SUM($N328:BK328))*IF($F328>=5,BL$9>=YEAR($I328),1)*($F328>=3)","v":0},{"$f":"(SUM($N198:BM198)-SUM($N328:BL328))*IF($F328>=5,BM$9>=YEAR($I328),1)*($F328>=3)","v":0}]
[null,null,43,"Ft Myers Black Start Upgrades","AFUDC Capital",5,null,{"$f":"Input!L54","v":13.157894736842106},{"$f":"Input!I54","v":"2017-01-01"},null,1.3301376390687096,1.1097841800000001,null,null,{"$f":"(SUM($N199:O199)-SUM($N329:N329))*IF($F329>=5,O$9>=YEAR($I329),1)*($F329>=3)","v":1.1042153100000001},{"$f":"(SUM($N199:P199)-SUM($N329:O329))*IF($F329>=5,P$9>=YEAR($I329),1)*($F329>=3)","v":5.5688700000000591E-3},{"$f":"(SUM($N199:Q199)-SUM($N329:P329))*IF($F329>=5,Q$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:R199)-SUM($N329:Q329))*IF($F329>=5,R$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:S199)-SUM($N329:R329))*IF($F329>=5,S$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:T199)-SUM($N329:S329))*IF($F329>=5,T$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:U199)-SUM($N329:T329))*IF($F329>=5,U$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:V199)-SUM($N329:U329))*IF($F329>=5,V$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:W199)-SUM($N329:V329))*IF($F329>=5,W$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:X199)-SUM($N329:W329))*IF($F329>=5,X$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:Y199)-SUM($N329:X329))*IF($F329>=5,Y$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:Z199)-SUM($N329:Y329))*IF($F329>=5,Z$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AA199)-SUM($N329:Z329))*IF($F329>=5,AA$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AB199)-SUM($N329:AA329))*IF($F329>=5,AB$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AC199)-SUM($N329:AB329))*IF($F329>=5,AC$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AD199)-SUM($N329:AC329))*IF($F329>=5,AD$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AE199)-SUM($N329:AD329))*IF($F329>=5,AE$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AF199)-SUM($N329:AE329))*IF($F329>=5,AF$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AG199)-SUM($N329:AF329))*IF($F329>=5,AG$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AH199)-SUM($N329:AG329))*IF($F329>=5,AH$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AI199)-SUM($N329:AH329))*IF($F329>=5,AI$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AJ199)-SUM($N329:AI329))*IF($F329>=5,AJ$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AK199)-SUM($N329:AJ329))*IF($F329>=5,AK$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AL199)-SUM($N329:AK329))*IF($F329>=5,AL$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AM199)-SUM($N329:AL329))*IF($F329>=5,AM$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AN199)-SUM($N329:AM329))*IF($F329>=5,AN$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AO199)-SUM($N329:AN329))*IF($F329>=5,AO$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AP199)-SUM($N329:AO329))*IF($F329>=5,AP$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AQ199)-SUM($N329:AP329))*IF($F329>=5,AQ$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AR199)-SUM($N329:AQ329))*IF($F329>=5,AR$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AS199)-SUM($N329:AR329))*IF($F329>=5,AS$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AT199)-SUM($N329:AS329))*IF($F329>=5,AT$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AU199)-SUM($N329:AT329))*IF($F329>=5,AU$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AV199)-SUM($N329:AU329))*IF($F329>=5,AV$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AW199)-SUM($N329:AV329))*IF($F329>=5,AW$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AX199)-SUM($N329:AW329))*IF($F329>=5,AX$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AY199)-SUM($N329:AX329))*IF($F329>=5,AY$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:AZ199)-SUM($N329:AY329))*IF($F329>=5,AZ$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:BA199)-SUM($N329:AZ329))*IF($F329>=5,BA$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:BB199)-SUM($N329:BA329))*IF($F329>=5,BB$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:BC199)-SUM($N329:BB329))*IF($F329>=5,BC$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:BD199)-SUM($N329:BC329))*IF($F329>=5,BD$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:BE199)-SUM($N329:BD329))*IF($F329>=5,BE$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:BF199)-SUM($N329:BE329))*IF($F329>=5,BF$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:BG199)-SUM($N329:BF329))*IF($F329>=5,BG$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:BH199)-SUM($N329:BG329))*IF($F329>=5,BH$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:BI199)-SUM($N329:BH329))*IF($F329>=5,BI$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:BJ199)-SUM($N329:BI329))*IF($F329>=5,BJ$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:BK199)-SUM($N329:BJ329))*IF($F329>=5,BK$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:BL199)-SUM($N329:BK329))*IF($F329>=5,BL$9>=YEAR($I329),1)*($F329>=3)","v":0},{"$f":"(SUM($N199:BM199)-SUM($N329:BL329))*IF($F329>=5,BM$9>=YEAR($I329),1)*($F329>=3)","v":0}]
[null,null,44,"Manatee Battery Storage","AFUDC Capital",5,null,{"$f":"Input!L55","v":10},{"$f":"Input!I55","v":"2021-12-01"},null,310.44631377008193,346.13678544628607,null,null,{"$f":"(SUM($N200:O200)-SUM($N330:N330))*IF($F330>=5,O$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:P200)-SUM($N330:O330))*IF($F330>=5,P$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:Q200)-SUM($N330:P330))*IF($F330>=5,Q$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:R200)-SUM($N330:Q330))*IF($F330>=5,R$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:S200)-SUM($N330:R330))*IF($F330>=5,S$9>=YEAR($I330),1)*($F330>=3)","v":345.63618544628605},{"$f":"(SUM($N200:T200)-SUM($N330:S330))*IF($F330>=5,T$9>=YEAR($I330),1)*($F330>=3)","v":0.50060000000001992},{"$f":"(SUM($N200:U200)-SUM($N330:T330))*IF($F330>=5,U$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:V200)-SUM($N330:U330))*IF($F330>=5,V$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:W200)-SUM($N330:V330))*IF($F330>=5,W$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:X200)-SUM($N330:W330))*IF($F330>=5,X$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:Y200)-SUM($N330:X330))*IF($F330>=5,Y$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:Z200)-SUM($N330:Y330))*IF($F330>=5,Z$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AA200)-SUM($N330:Z330))*IF($F330>=5,AA$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AB200)-SUM($N330:AA330))*IF($F330>=5,AB$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AC200)-SUM($N330:AB330))*IF($F330>=5,AC$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AD200)-SUM($N330:AC330))*IF($F330>=5,AD$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AE200)-SUM($N330:AD330))*IF($F330>=5,AE$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AF200)-SUM($N330:AE330))*IF($F330>=5,AF$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AG200)-SUM($N330:AF330))*IF($F330>=5,AG$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AH200)-SUM($N330:AG330))*IF($F330>=5,AH$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AI200)-SUM($N330:AH330))*IF($F330>=5,AI$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AJ200)-SUM($N330:AI330))*IF($F330>=5,AJ$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AK200)-SUM($N330:AJ330))*IF($F330>=5,AK$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AL200)-SUM($N330:AK330))*IF($F330>=5,AL$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AM200)-SUM($N330:AL330))*IF($F330>=5,AM$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AN200)-SUM($N330:AM330))*IF($F330>=5,AN$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AO200)-SUM($N330:AN330))*IF($F330>=5,AO$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AP200)-SUM($N330:AO330))*IF($F330>=5,AP$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AQ200)-SUM($N330:AP330))*IF($F330>=5,AQ$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AR200)-SUM($N330:AQ330))*IF($F330>=5,AR$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AS200)-SUM($N330:AR330))*IF($F330>=5,AS$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AT200)-SUM($N330:AS330))*IF($F330>=5,AT$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AU200)-SUM($N330:AT330))*IF($F330>=5,AU$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AV200)-SUM($N330:AU330))*IF($F330>=5,AV$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AW200)-SUM($N330:AV330))*IF($F330>=5,AW$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AX200)-SUM($N330:AW330))*IF($F330>=5,AX$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AY200)-SUM($N330:AX330))*IF($F330>=5,AY$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:AZ200)-SUM($N330:AY330))*IF($F330>=5,AZ$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:BA200)-SUM($N330:AZ330))*IF($F330>=5,BA$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:BB200)-SUM($N330:BA330))*IF($F330>=5,BB$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:BC200)-SUM($N330:BB330))*IF($F330>=5,BC$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:BD200)-SUM($N330:BC330))*IF($F330>=5,BD$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:BE200)-SUM($N330:BD330))*IF($F330>=5,BE$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:BF200)-SUM($N330:BE330))*IF($F330>=5,BF$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:BG200)-SUM($N330:BF330))*IF($F330>=5,BG$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:BH200)-SUM($N330:BG330))*IF($F330>=5,BH$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:BI200)-SUM($N330:BH330))*IF($F330>=5,BI$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:BJ200)-SUM($N330:BI330))*IF($F330>=5,BJ$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:BK200)-SUM($N330:BJ330))*IF($F330>=5,BK$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:BL200)-SUM($N330:BK330))*IF($F330>=5,BL$9>=YEAR($I330),1)*($F330>=3)","v":0},{"$f":"(SUM($N200:BM200)-SUM($N330:BL330))*IF($F330>=5,BM$9>=YEAR($I330),1)*($F330>=3)","v":0}]
[null,null,45,"Unidentified Future Battery Storage","AFUDC Capital",5,null,{"$f":"Input!L56","v":10},{"$f":"Input!I56","v":"2021-11-01"},null,4.1213299694612298E-7,4.6016800000000002E-7,null,null,{"$f":"(SUM($N201:O201)-SUM($N331:N331))*IF($F331>=5,O$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:P201)-SUM($N331:O331))*IF($F331>=5,P$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:Q201)-SUM($N331:P331))*IF($F331>=5,Q$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:R201)-SUM($N331:Q331))*IF($F331>=5,R$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:S201)-SUM($N331:R331))*IF($F331>=5,S$9>=YEAR($I331),1)*($F331>=3)","v":4.50156E-7},{"$f":"(SUM($N201:T201)-SUM($N331:S331))*IF($F331>=5,T$9>=YEAR($I331),1)*($F331>=3)","v":1.0012000000000024E-8},{"$f":"(SUM($N201:U201)-SUM($N331:T331))*IF($F331>=5,U$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:V201)-SUM($N331:U331))*IF($F331>=5,V$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:W201)-SUM($N331:V331))*IF($F331>=5,W$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:X201)-SUM($N331:W331))*IF($F331>=5,X$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:Y201)-SUM($N331:X331))*IF($F331>=5,Y$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:Z201)-SUM($N331:Y331))*IF($F331>=5,Z$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AA201)-SUM($N331:Z331))*IF($F331>=5,AA$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AB201)-SUM($N331:AA331))*IF($F331>=5,AB$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AC201)-SUM($N331:AB331))*IF($F331>=5,AC$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AD201)-SUM($N331:AC331))*IF($F331>=5,AD$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AE201)-SUM($N331:AD331))*IF($F331>=5,AE$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AF201)-SUM($N331:AE331))*IF($F331>=5,AF$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AG201)-SUM($N331:AF331))*IF($F331>=5,AG$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AH201)-SUM($N331:AG331))*IF($F331>=5,AH$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AI201)-SUM($N331:AH331))*IF($F331>=5,AI$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AJ201)-SUM($N331:AI331))*IF($F331>=5,AJ$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AK201)-SUM($N331:AJ331))*IF($F331>=5,AK$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AL201)-SUM($N331:AK331))*IF($F331>=5,AL$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AM201)-SUM($N331:AL331))*IF($F331>=5,AM$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AN201)-SUM($N331:AM331))*IF($F331>=5,AN$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AO201)-SUM($N331:AN331))*IF($F331>=5,AO$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AP201)-SUM($N331:AO331))*IF($F331>=5,AP$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AQ201)-SUM($N331:AP331))*IF($F331>=5,AQ$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AR201)-SUM($N331:AQ331))*IF($F331>=5,AR$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AS201)-SUM($N331:AR331))*IF($F331>=5,AS$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AT201)-SUM($N331:AS331))*IF($F331>=5,AT$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AU201)-SUM($N331:AT331))*IF($F331>=5,AU$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AV201)-SUM($N331:AU331))*IF($F331>=5,AV$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AW201)-SUM($N331:AV331))*IF($F331>=5,AW$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AX201)-SUM($N331:AW331))*IF($F331>=5,AX$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AY201)-SUM($N331:AX331))*IF($F331>=5,AY$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:AZ201)-SUM($N331:AY331))*IF($F331>=5,AZ$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:BA201)-SUM($N331:AZ331))*IF($F331>=5,BA$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:BB201)-SUM($N331:BA331))*IF($F331>=5,BB$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:BC201)-SUM($N331:BB331))*IF($F331>=5,BC$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:BD201)-SUM($N331:BC331))*IF($F331>=5,BD$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:BE201)-SUM($N331:BD331))*IF($F331>=5,BE$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:BF201)-SUM($N331:BE331))*IF($F331>=5,BF$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:BG201)-SUM($N331:BF331))*IF($F331>=5,BG$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:BH201)-SUM($N331:BG331))*IF($F331>=5,BH$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:BI201)-SUM($N331:BH331))*IF($F331>=5,BI$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:BJ201)-SUM($N331:BI331))*IF($F331>=5,BJ$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:BK201)-SUM($N331:BJ331))*IF($F331>=5,BK$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:BL201)-SUM($N331:BK331))*IF($F331>=5,BL$9>=YEAR($I331),1)*($F331>=3)","v":0},{"$f":"(SUM($N201:BM201)-SUM($N331:BL331))*IF($F331>=5,BM$9>=YEAR($I331),1)*($F331>=3)","v":0}]
[null,null,46,"Other","AFUDC Capital",5,null,{"$f":"Input!L57","v":23.255813953488374},{"$f":"Input!I57","v":"2020-07-01"},null,0.87582756401963113,0.90818047044863603,null,null,{"$f":"(SUM($N202:O202)-SUM($N332:N332))*IF($F332>=5,O$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:P202)-SUM($N332:O332))*IF($F332>=5,P$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:Q202)-SUM($N332:P332))*IF($F332>=5,Q$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:R202)-SUM($N332:Q332))*IF($F332>=5,R$9>=YEAR($I332),1)*($F332>=3)","v":0.90817951001570796},{"$f":"(SUM($N202:S202)-SUM($N332:R332))*IF($F332>=5,S$9>=YEAR($I332),1)*($F332>=3)","v":2.4014605060074246E-7},{"$f":"(SUM($N202:T202)-SUM($N332:S332))*IF($F332>=5,T$9>=YEAR($I332),1)*($F332>=3)","v":3.6014330362377223E-7},{"$f":"(SUM($N202:U202)-SUM($N332:T332))*IF($F332>=5,U$9>=YEAR($I332),1)*($F332>=3)","v":3.6014357385205642E-7},{"$f":"(SUM($N202:V202)-SUM($N332:U332))*IF($F332>=5,V$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:W202)-SUM($N332:V332))*IF($F332>=5,W$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:X202)-SUM($N332:W332))*IF($F332>=5,X$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:Y202)-SUM($N332:X332))*IF($F332>=5,Y$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:Z202)-SUM($N332:Y332))*IF($F332>=5,Z$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AA202)-SUM($N332:Z332))*IF($F332>=5,AA$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AB202)-SUM($N332:AA332))*IF($F332>=5,AB$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AC202)-SUM($N332:AB332))*IF($F332>=5,AC$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AD202)-SUM($N332:AC332))*IF($F332>=5,AD$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AE202)-SUM($N332:AD332))*IF($F332>=5,AE$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AF202)-SUM($N332:AE332))*IF($F332>=5,AF$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AG202)-SUM($N332:AF332))*IF($F332>=5,AG$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AH202)-SUM($N332:AG332))*IF($F332>=5,AH$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AI202)-SUM($N332:AH332))*IF($F332>=5,AI$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AJ202)-SUM($N332:AI332))*IF($F332>=5,AJ$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AK202)-SUM($N332:AJ332))*IF($F332>=5,AK$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AL202)-SUM($N332:AK332))*IF($F332>=5,AL$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AM202)-SUM($N332:AL332))*IF($F332>=5,AM$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AN202)-SUM($N332:AM332))*IF($F332>=5,AN$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AO202)-SUM($N332:AN332))*IF($F332>=5,AO$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AP202)-SUM($N332:AO332))*IF($F332>=5,AP$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AQ202)-SUM($N332:AP332))*IF($F332>=5,AQ$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AR202)-SUM($N332:AQ332))*IF($F332>=5,AR$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AS202)-SUM($N332:AR332))*IF($F332>=5,AS$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AT202)-SUM($N332:AS332))*IF($F332>=5,AT$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AU202)-SUM($N332:AT332))*IF($F332>=5,AU$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AV202)-SUM($N332:AU332))*IF($F332>=5,AV$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AW202)-SUM($N332:AV332))*IF($F332>=5,AW$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AX202)-SUM($N332:AW332))*IF($F332>=5,AX$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AY202)-SUM($N332:AX332))*IF($F332>=5,AY$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:AZ202)-SUM($N332:AY332))*IF($F332>=5,AZ$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:BA202)-SUM($N332:AZ332))*IF($F332>=5,BA$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:BB202)-SUM($N332:BA332))*IF($F332>=5,BB$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:BC202)-SUM($N332:BB332))*IF($F332>=5,BC$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:BD202)-SUM($N332:BC332))*IF($F332>=5,BD$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:BE202)-SUM($N332:BD332))*IF($F332>=5,BE$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:BF202)-SUM($N332:BE332))*IF($F332>=5,BF$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:BG202)-SUM($N332:BF332))*IF($F332>=5,BG$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:BH202)-SUM($N332:BG332))*IF($F332>=5,BH$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:BI202)-SUM($N332:BH332))*IF($F332>=5,BI$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:BJ202)-SUM($N332:BI332))*IF($F332>=5,BJ$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:BK202)-SUM($N332:BJ332))*IF($F332>=5,BK$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:BL202)-SUM($N332:BK332))*IF($F332>=5,BL$9>=YEAR($I332),1)*($F332>=3)","v":0},{"$f":"(SUM($N202:BM202)-SUM($N332:BL332))*IF($F332>=5,BM$9>=YEAR($I332),1)*($F332>=3)","v":0}]
[null,null,47,"New Service","Capital",4,null,{"$f":"Input!L58","v":47.619047619047613},{"$f":"Input!I58","v":"2020-07-01"},null,1647.6028382140958,1723.4699902476998,null,null,{"$f":"(SUM($N203:O203)-SUM($N333:N333))*IF($F333>=5,O$9>=YEAR($I333),1)*($F333>=3)","v":179.89028081000001},{"$f":"(SUM($N203:P203)-SUM($N333:O333))*IF($F333>=5,P$9>=YEAR($I333),1)*($F333>=3)","v":223.60516930999998},{"$f":"(SUM($N203:Q203)-SUM($N333:P333))*IF($F333>=5,Q$9>=YEAR($I333),1)*($F333>=3)","v":242.45064551999997},{"$f":"(SUM($N203:R203)-SUM($N333:Q333))*IF($F333>=5,R$9>=YEAR($I333),1)*($F333>=3)","v":241.25064915601195},{"$f":"(SUM($N203:S203)-SUM($N333:R333))*IF($F333>=5,S$9>=YEAR($I333),1)*($F333>=3)","v":274.94663753892905},{"$f":"(SUM($N203:T203)-SUM($N333:S333))*IF($F333>=5,T$9>=YEAR($I333),1)*($F333>=3)","v":280.53103458750888},{"$f":"(SUM($N203:U203)-SUM($N333:T333))*IF($F333>=5,U$9>=YEAR($I333),1)*($F333>=3)","v":280.79557332524996},{"$f":"(SUM($N203:V203)-SUM($N333:U333))*IF($F333>=5,V$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:W203)-SUM($N333:V333))*IF($F333>=5,W$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:X203)-SUM($N333:W333))*IF($F333>=5,X$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:Y203)-SUM($N333:X333))*IF($F333>=5,Y$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:Z203)-SUM($N333:Y333))*IF($F333>=5,Z$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AA203)-SUM($N333:Z333))*IF($F333>=5,AA$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AB203)-SUM($N333:AA333))*IF($F333>=5,AB$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AC203)-SUM($N333:AB333))*IF($F333>=5,AC$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AD203)-SUM($N333:AC333))*IF($F333>=5,AD$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AE203)-SUM($N333:AD333))*IF($F333>=5,AE$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AF203)-SUM($N333:AE333))*IF($F333>=5,AF$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AG203)-SUM($N333:AF333))*IF($F333>=5,AG$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AH203)-SUM($N333:AG333))*IF($F333>=5,AH$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AI203)-SUM($N333:AH333))*IF($F333>=5,AI$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AJ203)-SUM($N333:AI333))*IF($F333>=5,AJ$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AK203)-SUM($N333:AJ333))*IF($F333>=5,AK$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AL203)-SUM($N333:AK333))*IF($F333>=5,AL$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AM203)-SUM($N333:AL333))*IF($F333>=5,AM$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AN203)-SUM($N333:AM333))*IF($F333>=5,AN$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AO203)-SUM($N333:AN333))*IF($F333>=5,AO$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AP203)-SUM($N333:AO333))*IF($F333>=5,AP$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AQ203)-SUM($N333:AP333))*IF($F333>=5,AQ$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AR203)-SUM($N333:AQ333))*IF($F333>=5,AR$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AS203)-SUM($N333:AR333))*IF($F333>=5,AS$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AT203)-SUM($N333:AS333))*IF($F333>=5,AT$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AU203)-SUM($N333:AT333))*IF($F333>=5,AU$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AV203)-SUM($N333:AU333))*IF($F333>=5,AV$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AW203)-SUM($N333:AV333))*IF($F333>=5,AW$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AX203)-SUM($N333:AW333))*IF($F333>=5,AX$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AY203)-SUM($N333:AX333))*IF($F333>=5,AY$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:AZ203)-SUM($N333:AY333))*IF($F333>=5,AZ$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:BA203)-SUM($N333:AZ333))*IF($F333>=5,BA$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:BB203)-SUM($N333:BA333))*IF($F333>=5,BB$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:BC203)-SUM($N333:BB333))*IF($F333>=5,BC$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:BD203)-SUM($N333:BC333))*IF($F333>=5,BD$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:BE203)-SUM($N333:BD333))*IF($F333>=5,BE$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:BF203)-SUM($N333:BE333))*IF($F333>=5,BF$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:BG203)-SUM($N333:BF333))*IF($F333>=5,BG$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:BH203)-SUM($N333:BG333))*IF($F333>=5,BH$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:BI203)-SUM($N333:BH333))*IF($F333>=5,BI$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:BJ203)-SUM($N333:BI333))*IF($F333>=5,BJ$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:BK203)-SUM($N333:BJ333))*IF($F333>=5,BK$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:BL203)-SUM($N333:BK333))*IF($F333>=5,BL$9>=YEAR($I333),1)*($F333>=3)","v":0},{"$f":"(SUM($N203:BM203)-SUM($N333:BL333))*IF($F333>=5,BM$9>=YEAR($I333),1)*($F333>=3)","v":0}]
[null,null,48,"Reserve Equip","Capital",4,null,{"$f":"Input!L59","v":47.619047619047613},{"$f":"Input!I59","v":"2020-07-01"},null,830.94934096459269,869.56891545232804,null,null,{"$f":"(SUM($N204:O204)-SUM($N334:N334))*IF($F334>=5,O$9>=YEAR($I334),1)*($F334>=3)","v":98.339766900000001},{"$f":"(SUM($N204:P204)-SUM($N334:O334))*IF($F334>=5,P$9>=YEAR($I334),1)*($F334>=3)","v":89.229256670000012},{"$f":"(SUM($N204:Q204)-SUM($N334:P334))*IF($F334>=5,Q$9>=YEAR($I334),1)*($F334>=3)","v":122.18493422},{"$f":"(SUM($N204:R204)-SUM($N334:Q334))*IF($F334>=5,R$9>=YEAR($I334),1)*($F334>=3)","v":118.56583919446399},{"$f":"(SUM($N204:S204)-SUM($N334:R334))*IF($F334>=5,S$9>=YEAR($I334),1)*($F334>=3)","v":188.35582220922697},{"$f":"(SUM($N204:T204)-SUM($N334:S334))*IF($F334>=5,T$9>=YEAR($I334),1)*($F334>=3)","v":125.69093258914904},{"$f":"(SUM($N204:U204)-SUM($N334:T334))*IF($F334>=5,U$9>=YEAR($I334),1)*($F334>=3)","v":127.20236366948802},{"$f":"(SUM($N204:V204)-SUM($N334:U334))*IF($F334>=5,V$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:W204)-SUM($N334:V334))*IF($F334>=5,W$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:X204)-SUM($N334:W334))*IF($F334>=5,X$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:Y204)-SUM($N334:X334))*IF($F334>=5,Y$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:Z204)-SUM($N334:Y334))*IF($F334>=5,Z$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AA204)-SUM($N334:Z334))*IF($F334>=5,AA$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AB204)-SUM($N334:AA334))*IF($F334>=5,AB$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AC204)-SUM($N334:AB334))*IF($F334>=5,AC$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AD204)-SUM($N334:AC334))*IF($F334>=5,AD$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AE204)-SUM($N334:AD334))*IF($F334>=5,AE$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AF204)-SUM($N334:AE334))*IF($F334>=5,AF$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AG204)-SUM($N334:AF334))*IF($F334>=5,AG$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AH204)-SUM($N334:AG334))*IF($F334>=5,AH$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AI204)-SUM($N334:AH334))*IF($F334>=5,AI$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AJ204)-SUM($N334:AI334))*IF($F334>=5,AJ$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AK204)-SUM($N334:AJ334))*IF($F334>=5,AK$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AL204)-SUM($N334:AK334))*IF($F334>=5,AL$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AM204)-SUM($N334:AL334))*IF($F334>=5,AM$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AN204)-SUM($N334:AM334))*IF($F334>=5,AN$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AO204)-SUM($N334:AN334))*IF($F334>=5,AO$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AP204)-SUM($N334:AO334))*IF($F334>=5,AP$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AQ204)-SUM($N334:AP334))*IF($F334>=5,AQ$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AR204)-SUM($N334:AQ334))*IF($F334>=5,AR$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AS204)-SUM($N334:AR334))*IF($F334>=5,AS$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AT204)-SUM($N334:AS334))*IF($F334>=5,AT$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AU204)-SUM($N334:AT334))*IF($F334>=5,AU$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AV204)-SUM($N334:AU334))*IF($F334>=5,AV$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AW204)-SUM($N334:AV334))*IF($F334>=5,AW$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AX204)-SUM($N334:AW334))*IF($F334>=5,AX$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AY204)-SUM($N334:AX334))*IF($F334>=5,AY$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:AZ204)-SUM($N334:AY334))*IF($F334>=5,AZ$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:BA204)-SUM($N334:AZ334))*IF($F334>=5,BA$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:BB204)-SUM($N334:BA334))*IF($F334>=5,BB$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:BC204)-SUM($N334:BB334))*IF($F334>=5,BC$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:BD204)-SUM($N334:BC334))*IF($F334>=5,BD$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:BE204)-SUM($N334:BD334))*IF($F334>=5,BE$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:BF204)-SUM($N334:BE334))*IF($F334>=5,BF$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:BG204)-SUM($N334:BF334))*IF($F334>=5,BG$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:BH204)-SUM($N334:BG334))*IF($F334>=5,BH$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:BI204)-SUM($N334:BH334))*IF($F334>=5,BI$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:BJ204)-SUM($N334:BI334))*IF($F334>=5,BJ$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:BK204)-SUM($N334:BJ334))*IF($F334>=5,BK$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:BL204)-SUM($N334:BK334))*IF($F334>=5,BL$9>=YEAR($I334),1)*($F334>=3)","v":0},{"$f":"(SUM($N204:BM204)-SUM($N334:BL334))*IF($F334>=5,BM$9>=YEAR($I334),1)*($F334>=3)","v":0}]
[null,null,49,"T&S Expansion","Capital",4,null,{"$f":"Input!L60","v":47.619047619047613},{"$f":"Input!I60","v":"2020-07-01"},null,6.0591618620606065,6.2215572433387996,null,null,{"$f":"(SUM($N205:O205)-SUM($N335:N335))*IF($F335>=5,O$9>=YEAR($I335),1)*($F335>=3)","v":0.90699788000000003},{"$f":"(SUM($N205:P205)-SUM($N335:O335))*IF($F335>=5,P$9>=YEAR($I335),1)*($F335>=3)","v":0.80926044000000008},{"$f":"(SUM($N205:Q205)-SUM($N335:P335))*IF($F335>=5,Q$9>=YEAR($I335),1)*($F335>=3)","v":0.97080477999999992},{"$f":"(SUM($N205:R205)-SUM($N335:Q335))*IF($F335>=5,R$9>=YEAR($I335),1)*($F335>=3)","v":0.85607920527320003},{"$f":"(SUM($N205:S205)-SUM($N335:R335))*IF($F335>=5,S$9>=YEAR($I335),1)*($F335>=3)","v":0.88542642430800012},{"$f":"(SUM($N205:T205)-SUM($N335:S335))*IF($F335>=5,T$9>=YEAR($I335),1)*($F335>=3)","v":0.8854264237775995},{"$f":"(SUM($N205:U205)-SUM($N335:T335))*IF($F335>=5,U$9>=YEAR($I335),1)*($F335>=3)","v":0.90756208997999988},{"$f":"(SUM($N205:V205)-SUM($N335:U335))*IF($F335>=5,V$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:W205)-SUM($N335:V335))*IF($F335>=5,W$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:X205)-SUM($N335:W335))*IF($F335>=5,X$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:Y205)-SUM($N335:X335))*IF($F335>=5,Y$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:Z205)-SUM($N335:Y335))*IF($F335>=5,Z$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AA205)-SUM($N335:Z335))*IF($F335>=5,AA$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AB205)-SUM($N335:AA335))*IF($F335>=5,AB$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AC205)-SUM($N335:AB335))*IF($F335>=5,AC$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AD205)-SUM($N335:AC335))*IF($F335>=5,AD$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AE205)-SUM($N335:AD335))*IF($F335>=5,AE$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AF205)-SUM($N335:AE335))*IF($F335>=5,AF$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AG205)-SUM($N335:AF335))*IF($F335>=5,AG$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AH205)-SUM($N335:AG335))*IF($F335>=5,AH$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AI205)-SUM($N335:AH335))*IF($F335>=5,AI$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AJ205)-SUM($N335:AI335))*IF($F335>=5,AJ$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AK205)-SUM($N335:AJ335))*IF($F335>=5,AK$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AL205)-SUM($N335:AK335))*IF($F335>=5,AL$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AM205)-SUM($N335:AL335))*IF($F335>=5,AM$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AN205)-SUM($N335:AM335))*IF($F335>=5,AN$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AO205)-SUM($N335:AN335))*IF($F335>=5,AO$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AP205)-SUM($N335:AO335))*IF($F335>=5,AP$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AQ205)-SUM($N335:AP335))*IF($F335>=5,AQ$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AR205)-SUM($N335:AQ335))*IF($F335>=5,AR$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AS205)-SUM($N335:AR335))*IF($F335>=5,AS$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AT205)-SUM($N335:AS335))*IF($F335>=5,AT$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AU205)-SUM($N335:AT335))*IF($F335>=5,AU$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AV205)-SUM($N335:AU335))*IF($F335>=5,AV$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AW205)-SUM($N335:AV335))*IF($F335>=5,AW$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AX205)-SUM($N335:AW335))*IF($F335>=5,AX$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AY205)-SUM($N335:AX335))*IF($F335>=5,AY$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:AZ205)-SUM($N335:AY335))*IF($F335>=5,AZ$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:BA205)-SUM($N335:AZ335))*IF($F335>=5,BA$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:BB205)-SUM($N335:BA335))*IF($F335>=5,BB$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:BC205)-SUM($N335:BB335))*IF($F335>=5,BC$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:BD205)-SUM($N335:BC335))*IF($F335>=5,BD$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:BE205)-SUM($N335:BD335))*IF($F335>=5,BE$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:BF205)-SUM($N335:BE335))*IF($F335>=5,BF$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:BG205)-SUM($N335:BF335))*IF($F335>=5,BG$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:BH205)-SUM($N335:BG335))*IF($F335>=5,BH$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:BI205)-SUM($N335:BH335))*IF($F335>=5,BI$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:BJ205)-SUM($N335:BI335))*IF($F335>=5,BJ$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:BK205)-SUM($N335:BJ335))*IF($F335>=5,BK$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:BL205)-SUM($N335:BK335))*IF($F335>=5,BL$9>=YEAR($I335),1)*($F335>=3)","v":0},{"$f":"(SUM($N205:BM205)-SUM($N335:BL335))*IF($F335>=5,BM$9>=YEAR($I335),1)*($F335>=3)","v":0}]
[null,null,50,"Distribution Expansion","Capital",4,null,{"$f":"Input!L61","v":38.46153846153846},{"$f":"Input!I61","v":"2020-07-01"},null,769.36157717320725,862.19921926782354,null,null,{"$f":"(SUM($N206:O206)-SUM($N336:N336))*IF($F336>=5,O$9>=YEAR($I336),1)*($F336>=3)","v":41.609097660000003},{"$f":"(SUM($N206:P206)-SUM($N336:O336))*IF($F336>=5,P$9>=YEAR($I336),1)*($F336>=3)","v":56.524374559999998},{"$f":"(SUM($N206:Q206)-SUM($N336:P336))*IF($F336>=5,Q$9>=YEAR($I336),1)*($F336>=3)","v":63.050772269999996},{"$f":"(SUM($N206:R206)-SUM($N336:Q336))*IF($F336>=5,R$9>=YEAR($I336),1)*($F336>=3)","v":95.159248099170526},{"$f":"(SUM($N206:S206)-SUM($N336:R336))*IF($F336>=5,S$9>=YEAR($I336),1)*($F336>=3)","v":147.79758721023097},{"$f":"(SUM($N206:T206)-SUM($N336:S336))*IF($F336>=5,T$9>=YEAR($I336),1)*($F336>=3)","v":194.259453023015},{"$f":"(SUM($N206:U206)-SUM($N336:T336))*IF($F336>=5,U$9>=YEAR($I336),1)*($F336>=3)","v":263.79868644540704},{"$f":"(SUM($N206:V206)-SUM($N336:U336))*IF($F336>=5,V$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:W206)-SUM($N336:V336))*IF($F336>=5,W$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:X206)-SUM($N336:W336))*IF($F336>=5,X$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:Y206)-SUM($N336:X336))*IF($F336>=5,Y$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:Z206)-SUM($N336:Y336))*IF($F336>=5,Z$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AA206)-SUM($N336:Z336))*IF($F336>=5,AA$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AB206)-SUM($N336:AA336))*IF($F336>=5,AB$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AC206)-SUM($N336:AB336))*IF($F336>=5,AC$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AD206)-SUM($N336:AC336))*IF($F336>=5,AD$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AE206)-SUM($N336:AD336))*IF($F336>=5,AE$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AF206)-SUM($N336:AE336))*IF($F336>=5,AF$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AG206)-SUM($N336:AF336))*IF($F336>=5,AG$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AH206)-SUM($N336:AG336))*IF($F336>=5,AH$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AI206)-SUM($N336:AH336))*IF($F336>=5,AI$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AJ206)-SUM($N336:AI336))*IF($F336>=5,AJ$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AK206)-SUM($N336:AJ336))*IF($F336>=5,AK$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AL206)-SUM($N336:AK336))*IF($F336>=5,AL$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AM206)-SUM($N336:AL336))*IF($F336>=5,AM$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AN206)-SUM($N336:AM336))*IF($F336>=5,AN$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AO206)-SUM($N336:AN336))*IF($F336>=5,AO$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AP206)-SUM($N336:AO336))*IF($F336>=5,AP$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AQ206)-SUM($N336:AP336))*IF($F336>=5,AQ$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AR206)-SUM($N336:AQ336))*IF($F336>=5,AR$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AS206)-SUM($N336:AR336))*IF($F336>=5,AS$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AT206)-SUM($N336:AS336))*IF($F336>=5,AT$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AU206)-SUM($N336:AT336))*IF($F336>=5,AU$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AV206)-SUM($N336:AU336))*IF($F336>=5,AV$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AW206)-SUM($N336:AV336))*IF($F336>=5,AW$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AX206)-SUM($N336:AW336))*IF($F336>=5,AX$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AY206)-SUM($N336:AX336))*IF($F336>=5,AY$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:AZ206)-SUM($N336:AY336))*IF($F336>=5,AZ$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:BA206)-SUM($N336:AZ336))*IF($F336>=5,BA$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:BB206)-SUM($N336:BA336))*IF($F336>=5,BB$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:BC206)-SUM($N336:BB336))*IF($F336>=5,BC$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:BD206)-SUM($N336:BC336))*IF($F336>=5,BD$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:BE206)-SUM($N336:BD336))*IF($F336>=5,BE$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:BF206)-SUM($N336:BE336))*IF($F336>=5,BF$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:BG206)-SUM($N336:BF336))*IF($F336>=5,BG$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:BH206)-SUM($N336:BG336))*IF($F336>=5,BH$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:BI206)-SUM($N336:BH336))*IF($F336>=5,BI$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:BJ206)-SUM($N336:BI336))*IF($F336>=5,BJ$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:BK206)-SUM($N336:BJ336))*IF($F336>=5,BK$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:BL206)-SUM($N336:BK336))*IF($F336>=5,BL$9>=YEAR($I336),1)*($F336>=3)","v":0},{"$f":"(SUM($N206:BM206)-SUM($N336:BL336))*IF($F336>=5,BM$9>=YEAR($I336),1)*($F336>=3)","v":0}]
[null,null,51,"MP Growth","Capital",4,null,{"$f":"Input!L62","v":40},{"$f":"Input!I62","v":"2020-07-01"},null,2532.8896644406909,2716.5412227951701,null,null,{"$f":"(SUM($N207:O207)-SUM($N337:N337))*IF($F337>=5,O$9>=YEAR($I337),1)*($F337>=3)","v":213.58951916999999},{"$f":"(SUM($N207:P207)-SUM($N337:O337))*IF($F337>=5,P$9>=YEAR($I337),1)*($F337>=3)","v":270.38965224999993},{"$f":"(SUM($N207:Q207)-SUM($N337:P337))*IF($F337>=5,Q$9>=YEAR($I337),1)*($F337>=3)","v":231.96755136000002},{"$f":"(SUM($N207:R207)-SUM($N337:Q337))*IF($F337>=5,R$9>=YEAR($I337),1)*($F337>=3)","v":406.35050654487793},{"$f":"(SUM($N207:S207)-SUM($N337:R337))*IF($F337>=5,S$9>=YEAR($I337),1)*($F337>=3)","v":683.7956756159922},{"$f":"(SUM($N207:T207)-SUM($N337:S337))*IF($F337>=5,T$9>=YEAR($I337),1)*($F337>=3)","v":396.62670173697506},{"$f":"(SUM($N207:U207)-SUM($N337:T337))*IF($F337>=5,U$9>=YEAR($I337),1)*($F337>=3)","v":513.82161611732499},{"$f":"(SUM($N207:V207)-SUM($N337:U337))*IF($F337>=5,V$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:W207)-SUM($N337:V337))*IF($F337>=5,W$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:X207)-SUM($N337:W337))*IF($F337>=5,X$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:Y207)-SUM($N337:X337))*IF($F337>=5,Y$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:Z207)-SUM($N337:Y337))*IF($F337>=5,Z$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AA207)-SUM($N337:Z337))*IF($F337>=5,AA$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AB207)-SUM($N337:AA337))*IF($F337>=5,AB$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AC207)-SUM($N337:AB337))*IF($F337>=5,AC$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AD207)-SUM($N337:AC337))*IF($F337>=5,AD$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AE207)-SUM($N337:AD337))*IF($F337>=5,AE$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AF207)-SUM($N337:AE337))*IF($F337>=5,AF$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AG207)-SUM($N337:AF337))*IF($F337>=5,AG$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AH207)-SUM($N337:AG337))*IF($F337>=5,AH$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AI207)-SUM($N337:AH337))*IF($F337>=5,AI$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AJ207)-SUM($N337:AI337))*IF($F337>=5,AJ$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AK207)-SUM($N337:AJ337))*IF($F337>=5,AK$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AL207)-SUM($N337:AK337))*IF($F337>=5,AL$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AM207)-SUM($N337:AL337))*IF($F337>=5,AM$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AN207)-SUM($N337:AM337))*IF($F337>=5,AN$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AO207)-SUM($N337:AN337))*IF($F337>=5,AO$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AP207)-SUM($N337:AO337))*IF($F337>=5,AP$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AQ207)-SUM($N337:AP337))*IF($F337>=5,AQ$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AR207)-SUM($N337:AQ337))*IF($F337>=5,AR$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AS207)-SUM($N337:AR337))*IF($F337>=5,AS$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AT207)-SUM($N337:AS337))*IF($F337>=5,AT$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AU207)-SUM($N337:AT337))*IF($F337>=5,AU$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AV207)-SUM($N337:AU337))*IF($F337>=5,AV$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AW207)-SUM($N337:AV337))*IF($F337>=5,AW$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AX207)-SUM($N337:AW337))*IF($F337>=5,AX$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AY207)-SUM($N337:AX337))*IF($F337>=5,AY$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:AZ207)-SUM($N337:AY337))*IF($F337>=5,AZ$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:BA207)-SUM($N337:AZ337))*IF($F337>=5,BA$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:BB207)-SUM($N337:BA337))*IF($F337>=5,BB$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:BC207)-SUM($N337:BB337))*IF($F337>=5,BC$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:BD207)-SUM($N337:BC337))*IF($F337>=5,BD$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:BE207)-SUM($N337:BD337))*IF($F337>=5,BE$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:BF207)-SUM($N337:BE337))*IF($F337>=5,BF$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:BG207)-SUM($N337:BF337))*IF($F337>=5,BG$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:BH207)-SUM($N337:BG337))*IF($F337>=5,BH$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:BI207)-SUM($N337:BH337))*IF($F337>=5,BI$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:BJ207)-SUM($N337:BI337))*IF($F337>=5,BJ$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:BK207)-SUM($N337:BJ337))*IF($F337>=5,BK$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:BL207)-SUM($N337:BK337))*IF($F337>=5,BL$9>=YEAR($I337),1)*($F337>=3)","v":0},{"$f":"(SUM($N207:BM207)-SUM($N337:BL337))*IF($F337>=5,BM$9>=YEAR($I337),1)*($F337>=3)","v":0}]
[null,null,52,"Existing Customer Increase","Capital",4,null,{"$f":"Input!L63","v":40},{"$f":"Input!I63","v":"2020-07-01"},null,53.910569443631658,55.329610849880098,null,null,{"$f":"(SUM($N208:O208)-SUM($N338:N338))*IF($F338>=5,O$9>=YEAR($I338),1)*($F338>=3)","v":6.2688039199999999},{"$f":"(SUM($N208:P208)-SUM($N338:O338))*IF($F338>=5,P$9>=YEAR($I338),1)*($F338>=3)","v":7.9791974500000009},{"$f":"(SUM($N208:Q208)-SUM($N338:P338))*IF($F338>=5,Q$9>=YEAR($I338),1)*($F338>=3)","v":9.67656706},{"$f":"(SUM($N208:R208)-SUM($N338:Q338))*IF($F338>=5,R$9>=YEAR($I338),1)*($F338>=3)","v":9.5296175656077011},{"$f":"(SUM($N208:S208)-SUM($N338:R338))*IF($F338>=5,S$9>=YEAR($I338),1)*($F338>=3)","v":7.1955317037676991},{"$f":"(SUM($N208:T208)-SUM($N338:S338))*IF($F338>=5,T$9>=YEAR($I338),1)*($F338>=3)","v":7.3397642835171979},{"$f":"(SUM($N208:U208)-SUM($N338:T338))*IF($F338>=5,U$9>=YEAR($I338),1)*($F338>=3)","v":7.3401288669874987},{"$f":"(SUM($N208:V208)-SUM($N338:U338))*IF($F338>=5,V$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:W208)-SUM($N338:V338))*IF($F338>=5,W$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:X208)-SUM($N338:W338))*IF($F338>=5,X$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:Y208)-SUM($N338:X338))*IF($F338>=5,Y$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:Z208)-SUM($N338:Y338))*IF($F338>=5,Z$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AA208)-SUM($N338:Z338))*IF($F338>=5,AA$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AB208)-SUM($N338:AA338))*IF($F338>=5,AB$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AC208)-SUM($N338:AB338))*IF($F338>=5,AC$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AD208)-SUM($N338:AC338))*IF($F338>=5,AD$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AE208)-SUM($N338:AD338))*IF($F338>=5,AE$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AF208)-SUM($N338:AE338))*IF($F338>=5,AF$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AG208)-SUM($N338:AF338))*IF($F338>=5,AG$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AH208)-SUM($N338:AG338))*IF($F338>=5,AH$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AI208)-SUM($N338:AH338))*IF($F338>=5,AI$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AJ208)-SUM($N338:AI338))*IF($F338>=5,AJ$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AK208)-SUM($N338:AJ338))*IF($F338>=5,AK$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AL208)-SUM($N338:AK338))*IF($F338>=5,AL$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AM208)-SUM($N338:AL338))*IF($F338>=5,AM$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AN208)-SUM($N338:AM338))*IF($F338>=5,AN$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AO208)-SUM($N338:AN338))*IF($F338>=5,AO$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AP208)-SUM($N338:AO338))*IF($F338>=5,AP$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AQ208)-SUM($N338:AP338))*IF($F338>=5,AQ$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AR208)-SUM($N338:AQ338))*IF($F338>=5,AR$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AS208)-SUM($N338:AR338))*IF($F338>=5,AS$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AT208)-SUM($N338:AS338))*IF($F338>=5,AT$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AU208)-SUM($N338:AT338))*IF($F338>=5,AU$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AV208)-SUM($N338:AU338))*IF($F338>=5,AV$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AW208)-SUM($N338:AV338))*IF($F338>=5,AW$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AX208)-SUM($N338:AW338))*IF($F338>=5,AX$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AY208)-SUM($N338:AX338))*IF($F338>=5,AY$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:AZ208)-SUM($N338:AY338))*IF($F338>=5,AZ$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:BA208)-SUM($N338:AZ338))*IF($F338>=5,BA$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:BB208)-SUM($N338:BA338))*IF($F338>=5,BB$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:BC208)-SUM($N338:BB338))*IF($F338>=5,BC$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:BD208)-SUM($N338:BC338))*IF($F338>=5,BD$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:BE208)-SUM($N338:BD338))*IF($F338>=5,BE$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:BF208)-SUM($N338:BE338))*IF($F338>=5,BF$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:BG208)-SUM($N338:BF338))*IF($F338>=5,BG$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:BH208)-SUM($N338:BG338))*IF($F338>=5,BH$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:BI208)-SUM($N338:BH338))*IF($F338>=5,BI$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:BJ208)-SUM($N338:BI338))*IF($F338>=5,BJ$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:BK208)-SUM($N338:BJ338))*IF($F338>=5,BK$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:BL208)-SUM($N338:BK338))*IF($F338>=5,BL$9>=YEAR($I338),1)*($F338>=3)","v":0},{"$f":"(SUM($N208:BM208)-SUM($N338:BL338))*IF($F338>=5,BM$9>=YEAR($I338),1)*($F338>=3)","v":0}]
[null,null,53,"Other","Capital",4,null,{"$f":"Input!L64","v":38.46153846153846},{"$f":"Input!I64","v":"2020-07-01"},null,206.83789594084996,218.94492531421119,null,null,{"$f":"(SUM($N209:O209)-SUM($N339:N339))*IF($F339>=5,O$9>=YEAR($I339),1)*($F339>=3)","v":17.78196346},{"$f":"(SUM($N209:P209)-SUM($N339:O339))*IF($F339>=5,P$9>=YEAR($I339),1)*($F339>=3)","v":20.50507262},{"$f":"(SUM($N209:Q209)-SUM($N339:P339))*IF($F339>=5,Q$9>=YEAR($I339),1)*($F339>=3)","v":35.63162406},{"$f":"(SUM($N209:R209)-SUM($N339:Q339))*IF($F339>=5,R$9>=YEAR($I339),1)*($F339>=3)","v":35.169606960639996},{"$f":"(SUM($N209:S209)-SUM($N339:R339))*IF($F339>=5,S$9>=YEAR($I339),1)*($F339>=3)","v":36.405532623753288},{"$f":"(SUM($N209:T209)-SUM($N339:S339))*IF($F339>=5,T$9>=YEAR($I339),1)*($F339>=3)","v":36.725554759539705},{"$f":"(SUM($N209:U209)-SUM($N339:T339))*IF($F339>=5,U$9>=YEAR($I339),1)*($F339>=3)","v":36.725570830278201},{"$f":"(SUM($N209:V209)-SUM($N339:U339))*IF($F339>=5,V$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:W209)-SUM($N339:V339))*IF($F339>=5,W$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:X209)-SUM($N339:W339))*IF($F339>=5,X$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:Y209)-SUM($N339:X339))*IF($F339>=5,Y$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:Z209)-SUM($N339:Y339))*IF($F339>=5,Z$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AA209)-SUM($N339:Z339))*IF($F339>=5,AA$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AB209)-SUM($N339:AA339))*IF($F339>=5,AB$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AC209)-SUM($N339:AB339))*IF($F339>=5,AC$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AD209)-SUM($N339:AC339))*IF($F339>=5,AD$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AE209)-SUM($N339:AD339))*IF($F339>=5,AE$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AF209)-SUM($N339:AE339))*IF($F339>=5,AF$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AG209)-SUM($N339:AF339))*IF($F339>=5,AG$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AH209)-SUM($N339:AG339))*IF($F339>=5,AH$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AI209)-SUM($N339:AH339))*IF($F339>=5,AI$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AJ209)-SUM($N339:AI339))*IF($F339>=5,AJ$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AK209)-SUM($N339:AJ339))*IF($F339>=5,AK$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AL209)-SUM($N339:AK339))*IF($F339>=5,AL$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AM209)-SUM($N339:AL339))*IF($F339>=5,AM$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AN209)-SUM($N339:AM339))*IF($F339>=5,AN$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AO209)-SUM($N339:AN339))*IF($F339>=5,AO$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AP209)-SUM($N339:AO339))*IF($F339>=5,AP$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AQ209)-SUM($N339:AP339))*IF($F339>=5,AQ$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AR209)-SUM($N339:AQ339))*IF($F339>=5,AR$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AS209)-SUM($N339:AR339))*IF($F339>=5,AS$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AT209)-SUM($N339:AS339))*IF($F339>=5,AT$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AU209)-SUM($N339:AT339))*IF($F339>=5,AU$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AV209)-SUM($N339:AU339))*IF($F339>=5,AV$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AW209)-SUM($N339:AV339))*IF($F339>=5,AW$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AX209)-SUM($N339:AW339))*IF($F339>=5,AX$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AY209)-SUM($N339:AX339))*IF($F339>=5,AY$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:AZ209)-SUM($N339:AY339))*IF($F339>=5,AZ$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:BA209)-SUM($N339:AZ339))*IF($F339>=5,BA$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:BB209)-SUM($N339:BA339))*IF($F339>=5,BB$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:BC209)-SUM($N339:BB339))*IF($F339>=5,BC$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:BD209)-SUM($N339:BC339))*IF($F339>=5,BD$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:BE209)-SUM($N339:BD339))*IF($F339>=5,BE$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:BF209)-SUM($N339:BE339))*IF($F339>=5,BF$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:BG209)-SUM($N339:BF339))*IF($F339>=5,BG$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:BH209)-SUM($N339:BG339))*IF($F339>=5,BH$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:BI209)-SUM($N339:BH339))*IF($F339>=5,BI$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:BJ209)-SUM($N339:BI339))*IF($F339>=5,BJ$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:BK209)-SUM($N339:BJ339))*IF($F339>=5,BK$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:BL209)-SUM($N339:BK339))*IF($F339>=5,BL$9>=YEAR($I339),1)*($F339>=3)","v":0},{"$f":"(SUM($N209:BM209)-SUM($N339:BL339))*IF($F339>=5,BM$9>=YEAR($I339),1)*($F339>=3)","v":0}]
[null,null,54,"T&S Planned Reliability","Capital",4,null,{"$f":"Input!L65","v":47.619047619047613},{"$f":"Input!I65","v":"2020-07-01"},null,978.00434734999317,1067.669498790407,null,null,{"$f":"(SUM($N210:O210)-SUM($N340:N340))*IF($F340>=5,O$9>=YEAR($I340),1)*($F340>=3)","v":64.097473199999996},{"$f":"(SUM($N210:P210)-SUM($N340:O340))*IF($F340>=5,P$9>=YEAR($I340),1)*($F340>=3)","v":69.846265250000016},{"$f":"(SUM($N210:Q210)-SUM($N340:P340))*IF($F340>=5,Q$9>=YEAR($I340),1)*($F340>=3)","v":132.97179001000001},{"$f":"(SUM($N210:R210)-SUM($N340:Q340))*IF($F340>=5,R$9>=YEAR($I340),1)*($F340>=3)","v":148.868024374237},{"$f":"(SUM($N210:S210)-SUM($N340:R340))*IF($F340>=5,S$9>=YEAR($I340),1)*($F340>=3)","v":187.95651409753901},{"$f":"(SUM($N210:T210)-SUM($N340:S340))*IF($F340>=5,T$9>=YEAR($I340),1)*($F340>=3)","v":227.51587693094598},{"$f":"(SUM($N210:U210)-SUM($N340:T340))*IF($F340>=5,U$9>=YEAR($I340),1)*($F340>=3)","v":236.41355492768503},{"$f":"(SUM($N210:V210)-SUM($N340:U340))*IF($F340>=5,V$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:W210)-SUM($N340:V340))*IF($F340>=5,W$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:X210)-SUM($N340:W340))*IF($F340>=5,X$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:Y210)-SUM($N340:X340))*IF($F340>=5,Y$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:Z210)-SUM($N340:Y340))*IF($F340>=5,Z$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AA210)-SUM($N340:Z340))*IF($F340>=5,AA$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AB210)-SUM($N340:AA340))*IF($F340>=5,AB$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AC210)-SUM($N340:AB340))*IF($F340>=5,AC$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AD210)-SUM($N340:AC340))*IF($F340>=5,AD$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AE210)-SUM($N340:AD340))*IF($F340>=5,AE$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AF210)-SUM($N340:AE340))*IF($F340>=5,AF$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AG210)-SUM($N340:AF340))*IF($F340>=5,AG$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AH210)-SUM($N340:AG340))*IF($F340>=5,AH$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AI210)-SUM($N340:AH340))*IF($F340>=5,AI$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AJ210)-SUM($N340:AI340))*IF($F340>=5,AJ$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AK210)-SUM($N340:AJ340))*IF($F340>=5,AK$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AL210)-SUM($N340:AK340))*IF($F340>=5,AL$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AM210)-SUM($N340:AL340))*IF($F340>=5,AM$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AN210)-SUM($N340:AM340))*IF($F340>=5,AN$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AO210)-SUM($N340:AN340))*IF($F340>=5,AO$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AP210)-SUM($N340:AO340))*IF($F340>=5,AP$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AQ210)-SUM($N340:AP340))*IF($F340>=5,AQ$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AR210)-SUM($N340:AQ340))*IF($F340>=5,AR$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AS210)-SUM($N340:AR340))*IF($F340>=5,AS$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AT210)-SUM($N340:AS340))*IF($F340>=5,AT$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AU210)-SUM($N340:AT340))*IF($F340>=5,AU$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AV210)-SUM($N340:AU340))*IF($F340>=5,AV$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AW210)-SUM($N340:AV340))*IF($F340>=5,AW$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AX210)-SUM($N340:AW340))*IF($F340>=5,AX$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AY210)-SUM($N340:AX340))*IF($F340>=5,AY$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:AZ210)-SUM($N340:AY340))*IF($F340>=5,AZ$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:BA210)-SUM($N340:AZ340))*IF($F340>=5,BA$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:BB210)-SUM($N340:BA340))*IF($F340>=5,BB$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:BC210)-SUM($N340:BB340))*IF($F340>=5,BC$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:BD210)-SUM($N340:BC340))*IF($F340>=5,BD$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:BE210)-SUM($N340:BD340))*IF($F340>=5,BE$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:BF210)-SUM($N340:BE340))*IF($F340>=5,BF$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:BG210)-SUM($N340:BF340))*IF($F340>=5,BG$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:BH210)-SUM($N340:BG340))*IF($F340>=5,BH$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:BI210)-SUM($N340:BH340))*IF($F340>=5,BI$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:BJ210)-SUM($N340:BI340))*IF($F340>=5,BJ$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:BK210)-SUM($N340:BJ340))*IF($F340>=5,BK$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:BL210)-SUM($N340:BK340))*IF($F340>=5,BL$9>=YEAR($I340),1)*($F340>=3)","v":0},{"$f":"(SUM($N210:BM210)-SUM($N340:BL340))*IF($F340>=5,BM$9>=YEAR($I340),1)*($F340>=3)","v":0}]
[null,null,55,"Distribution Automation","Capital",4,null,{"$f":"Input!L66","v":38.46153846153846},{"$f":"Input!I66","v":"2020-07-01"},null,1343.7175977513743,1378.6523324131872,null,null,{"$f":"(SUM($N211:O211)-SUM($N341:N341))*IF($F341>=5,O$9>=YEAR($I341),1)*($F341>=3)","v":214.76157065000001},{"$f":"(SUM($N211:P211)-SUM($N341:O341))*IF($F341>=5,P$9>=YEAR($I341),1)*($F341>=3)","v":174.65297142000003},{"$f":"(SUM($N211:Q211)-SUM($N341:P341))*IF($F341>=5,Q$9>=YEAR($I341),1)*($F341>=3)","v":181.32815407999999},{"$f":"(SUM($N211:R211)-SUM($N341:Q341))*IF($F341>=5,R$9>=YEAR($I341),1)*($F341>=3)","v":214.35518183351996},{"$f":"(SUM($N211:S211)-SUM($N341:R341))*IF($F341>=5,S$9>=YEAR($I341),1)*($F341>=3)","v":205.36666582734506},{"$f":"(SUM($N211:T211)-SUM($N341:S341))*IF($F341>=5,T$9>=YEAR($I341),1)*($F341>=3)","v":194.07562646674705},{"$f":"(SUM($N211:U211)-SUM($N341:T341))*IF($F341>=5,U$9>=YEAR($I341),1)*($F341>=3)","v":194.11216213557509},{"$f":"(SUM($N211:V211)-SUM($N341:U341))*IF($F341>=5,V$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:W211)-SUM($N341:V341))*IF($F341>=5,W$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:X211)-SUM($N341:W341))*IF($F341>=5,X$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:Y211)-SUM($N341:X341))*IF($F341>=5,Y$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:Z211)-SUM($N341:Y341))*IF($F341>=5,Z$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AA211)-SUM($N341:Z341))*IF($F341>=5,AA$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AB211)-SUM($N341:AA341))*IF($F341>=5,AB$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AC211)-SUM($N341:AB341))*IF($F341>=5,AC$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AD211)-SUM($N341:AC341))*IF($F341>=5,AD$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AE211)-SUM($N341:AD341))*IF($F341>=5,AE$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AF211)-SUM($N341:AE341))*IF($F341>=5,AF$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AG211)-SUM($N341:AF341))*IF($F341>=5,AG$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AH211)-SUM($N341:AG341))*IF($F341>=5,AH$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AI211)-SUM($N341:AH341))*IF($F341>=5,AI$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AJ211)-SUM($N341:AI341))*IF($F341>=5,AJ$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AK211)-SUM($N341:AJ341))*IF($F341>=5,AK$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AL211)-SUM($N341:AK341))*IF($F341>=5,AL$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AM211)-SUM($N341:AL341))*IF($F341>=5,AM$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AN211)-SUM($N341:AM341))*IF($F341>=5,AN$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AO211)-SUM($N341:AN341))*IF($F341>=5,AO$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AP211)-SUM($N341:AO341))*IF($F341>=5,AP$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AQ211)-SUM($N341:AP341))*IF($F341>=5,AQ$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AR211)-SUM($N341:AQ341))*IF($F341>=5,AR$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AS211)-SUM($N341:AR341))*IF($F341>=5,AS$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AT211)-SUM($N341:AS341))*IF($F341>=5,AT$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AU211)-SUM($N341:AT341))*IF($F341>=5,AU$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AV211)-SUM($N341:AU341))*IF($F341>=5,AV$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AW211)-SUM($N341:AV341))*IF($F341>=5,AW$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AX211)-SUM($N341:AW341))*IF($F341>=5,AX$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AY211)-SUM($N341:AX341))*IF($F341>=5,AY$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:AZ211)-SUM($N341:AY341))*IF($F341>=5,AZ$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:BA211)-SUM($N341:AZ341))*IF($F341>=5,BA$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:BB211)-SUM($N341:BA341))*IF($F341>=5,BB$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:BC211)-SUM($N341:BB341))*IF($F341>=5,BC$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:BD211)-SUM($N341:BC341))*IF($F341>=5,BD$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:BE211)-SUM($N341:BD341))*IF($F341>=5,BE$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:BF211)-SUM($N341:BE341))*IF($F341>=5,BF$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:BG211)-SUM($N341:BF341))*IF($F341>=5,BG$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:BH211)-SUM($N341:BG341))*IF($F341>=5,BH$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:BI211)-SUM($N341:BH341))*IF($F341>=5,BI$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:BJ211)-SUM($N341:BI341))*IF($F341>=5,BJ$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:BK211)-SUM($N341:BJ341))*IF($F341>=5,BK$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:BL211)-SUM($N341:BK341))*IF($F341>=5,BL$9>=YEAR($I341),1)*($F341>=3)","v":0},{"$f":"(SUM($N211:BM211)-SUM($N341:BL341))*IF($F341>=5,BM$9>=YEAR($I341),1)*($F341>=3)","v":0}]
[null,null,56,"Cable Rehab","Capital",4,null,{"$f":"Input!L67","v":38.46153846153846},{"$f":"Input!I67","v":"2020-07-01"},null,336.49271795192362,357.25035741130927,null,null,{"$f":"(SUM($N212:O212)-SUM($N342:N342))*IF($F342>=5,O$9>=YEAR($I342),1)*($F342>=3)","v":40.262264930000001},{"$f":"(SUM($N212:P212)-SUM($N342:O342))*IF($F342>=5,P$9>=YEAR($I342),1)*($F342>=3)","v":36.742076240000003},{"$f":"(SUM($N212:Q212)-SUM($N342:P342))*IF($F342>=5,Q$9>=YEAR($I342),1)*($F342>=3)","v":42.92934305},{"$f":"(SUM($N212:R212)-SUM($N342:Q342))*IF($F342>=5,R$9>=YEAR($I342),1)*($F342>=3)","v":36.787342910154905},{"$f":"(SUM($N212:S212)-SUM($N342:R342))*IF($F342>=5,S$9>=YEAR($I342),1)*($F342>=3)","v":63.804889285990185},{"$f":"(SUM($N212:T212)-SUM($N342:S342))*IF($F342>=5,T$9>=YEAR($I342),1)*($F342>=3)","v":67.587293264898165},{"$f":"(SUM($N212:U212)-SUM($N342:T342))*IF($F342>=5,U$9>=YEAR($I342),1)*($F342>=3)","v":69.137147730266008},{"$f":"(SUM($N212:V212)-SUM($N342:U342))*IF($F342>=5,V$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:W212)-SUM($N342:V342))*IF($F342>=5,W$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:X212)-SUM($N342:W342))*IF($F342>=5,X$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:Y212)-SUM($N342:X342))*IF($F342>=5,Y$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:Z212)-SUM($N342:Y342))*IF($F342>=5,Z$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AA212)-SUM($N342:Z342))*IF($F342>=5,AA$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AB212)-SUM($N342:AA342))*IF($F342>=5,AB$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AC212)-SUM($N342:AB342))*IF($F342>=5,AC$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AD212)-SUM($N342:AC342))*IF($F342>=5,AD$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AE212)-SUM($N342:AD342))*IF($F342>=5,AE$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AF212)-SUM($N342:AE342))*IF($F342>=5,AF$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AG212)-SUM($N342:AF342))*IF($F342>=5,AG$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AH212)-SUM($N342:AG342))*IF($F342>=5,AH$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AI212)-SUM($N342:AH342))*IF($F342>=5,AI$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AJ212)-SUM($N342:AI342))*IF($F342>=5,AJ$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AK212)-SUM($N342:AJ342))*IF($F342>=5,AK$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AL212)-SUM($N342:AK342))*IF($F342>=5,AL$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AM212)-SUM($N342:AL342))*IF($F342>=5,AM$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AN212)-SUM($N342:AM342))*IF($F342>=5,AN$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AO212)-SUM($N342:AN342))*IF($F342>=5,AO$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AP212)-SUM($N342:AO342))*IF($F342>=5,AP$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AQ212)-SUM($N342:AP342))*IF($F342>=5,AQ$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AR212)-SUM($N342:AQ342))*IF($F342>=5,AR$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AS212)-SUM($N342:AR342))*IF($F342>=5,AS$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AT212)-SUM($N342:AS342))*IF($F342>=5,AT$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AU212)-SUM($N342:AT342))*IF($F342>=5,AU$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AV212)-SUM($N342:AU342))*IF($F342>=5,AV$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AW212)-SUM($N342:AV342))*IF($F342>=5,AW$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AX212)-SUM($N342:AW342))*IF($F342>=5,AX$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AY212)-SUM($N342:AX342))*IF($F342>=5,AY$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:AZ212)-SUM($N342:AY342))*IF($F342>=5,AZ$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:BA212)-SUM($N342:AZ342))*IF($F342>=5,BA$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:BB212)-SUM($N342:BA342))*IF($F342>=5,BB$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:BC212)-SUM($N342:BB342))*IF($F342>=5,BC$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:BD212)-SUM($N342:BC342))*IF($F342>=5,BD$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:BE212)-SUM($N342:BD342))*IF($F342>=5,BE$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:BF212)-SUM($N342:BE342))*IF($F342>=5,BF$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:BG212)-SUM($N342:BF342))*IF($F342>=5,BG$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:BH212)-SUM($N342:BG342))*IF($F342>=5,BH$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:BI212)-SUM($N342:BH342))*IF($F342>=5,BI$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:BJ212)-SUM($N342:BI342))*IF($F342>=5,BJ$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:BK212)-SUM($N342:BJ342))*IF($F342>=5,BK$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:BL212)-SUM($N342:BK342))*IF($F342>=5,BL$9>=YEAR($I342),1)*($F342>=3)","v":0},{"$f":"(SUM($N212:BM212)-SUM($N342:BL342))*IF($F342>=5,BM$9>=YEAR($I342),1)*($F342>=3)","v":0}]
[null,null,57,"Overhead to Underground","Capital",4,null,{"$f":"Input!L68","v":40},{"$f":"Input!I68","v":"2020-07-01"},null,43.870798762879076,46.397663809454805,null,null,{"$f":"(SUM($N213:O213)-SUM($N343:N343))*IF($F343>=5,O$9>=YEAR($I343),1)*($F343>=3)","v":3.9970595800000002},{"$f":"(SUM($N213:P213)-SUM($N343:O343))*IF($F343>=5,P$9>=YEAR($I343),1)*($F343>=3)","v":2.0038083899999997},{"$f":"(SUM($N213:Q213)-SUM($N343:P343))*IF($F343>=5,Q$9>=YEAR($I343),1)*($F343>=3)","v":11.843925950000001},{"$f":"(SUM($N213:R213)-SUM($N343:Q343))*IF($F343>=5,R$9>=YEAR($I343),1)*($F343>=3)","v":5.4357901628574012},{"$f":"(SUM($N213:S213)-SUM($N343:R343))*IF($F343>=5,S$9>=YEAR($I343),1)*($F343>=3)","v":7.7132777758429008},{"$f":"(SUM($N213:T213)-SUM($N343:S343))*IF($F343>=5,T$9>=YEAR($I343),1)*($F343>=3)","v":7.7046714595193997},{"$f":"(SUM($N213:U213)-SUM($N343:T343))*IF($F343>=5,U$9>=YEAR($I343),1)*($F343>=3)","v":7.6991304912351026},{"$f":"(SUM($N213:V213)-SUM($N343:U343))*IF($F343>=5,V$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:W213)-SUM($N343:V343))*IF($F343>=5,W$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:X213)-SUM($N343:W343))*IF($F343>=5,X$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:Y213)-SUM($N343:X343))*IF($F343>=5,Y$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:Z213)-SUM($N343:Y343))*IF($F343>=5,Z$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AA213)-SUM($N343:Z343))*IF($F343>=5,AA$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AB213)-SUM($N343:AA343))*IF($F343>=5,AB$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AC213)-SUM($N343:AB343))*IF($F343>=5,AC$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AD213)-SUM($N343:AC343))*IF($F343>=5,AD$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AE213)-SUM($N343:AD343))*IF($F343>=5,AE$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AF213)-SUM($N343:AE343))*IF($F343>=5,AF$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AG213)-SUM($N343:AF343))*IF($F343>=5,AG$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AH213)-SUM($N343:AG343))*IF($F343>=5,AH$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AI213)-SUM($N343:AH343))*IF($F343>=5,AI$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AJ213)-SUM($N343:AI343))*IF($F343>=5,AJ$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AK213)-SUM($N343:AJ343))*IF($F343>=5,AK$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AL213)-SUM($N343:AK343))*IF($F343>=5,AL$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AM213)-SUM($N343:AL343))*IF($F343>=5,AM$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AN213)-SUM($N343:AM343))*IF($F343>=5,AN$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AO213)-SUM($N343:AN343))*IF($F343>=5,AO$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AP213)-SUM($N343:AO343))*IF($F343>=5,AP$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AQ213)-SUM($N343:AP343))*IF($F343>=5,AQ$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AR213)-SUM($N343:AQ343))*IF($F343>=5,AR$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AS213)-SUM($N343:AR343))*IF($F343>=5,AS$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AT213)-SUM($N343:AS343))*IF($F343>=5,AT$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AU213)-SUM($N343:AT343))*IF($F343>=5,AU$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AV213)-SUM($N343:AU343))*IF($F343>=5,AV$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AW213)-SUM($N343:AV343))*IF($F343>=5,AW$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AX213)-SUM($N343:AW343))*IF($F343>=5,AX$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AY213)-SUM($N343:AX343))*IF($F343>=5,AY$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:AZ213)-SUM($N343:AY343))*IF($F343>=5,AZ$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:BA213)-SUM($N343:AZ343))*IF($F343>=5,BA$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:BB213)-SUM($N343:BA343))*IF($F343>=5,BB$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:BC213)-SUM($N343:BB343))*IF($F343>=5,BC$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:BD213)-SUM($N343:BC343))*IF($F343>=5,BD$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:BE213)-SUM($N343:BD343))*IF($F343>=5,BE$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:BF213)-SUM($N343:BE343))*IF($F343>=5,BF$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:BG213)-SUM($N343:BF343))*IF($F343>=5,BG$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:BH213)-SUM($N343:BG343))*IF($F343>=5,BH$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:BI213)-SUM($N343:BH343))*IF($F343>=5,BI$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:BJ213)-SUM($N343:BI343))*IF($F343>=5,BJ$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:BK213)-SUM($N343:BJ343))*IF($F343>=5,BK$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:BL213)-SUM($N343:BK343))*IF($F343>=5,BL$9>=YEAR($I343),1)*($F343>=3)","v":0},{"$f":"(SUM($N213:BM213)-SUM($N343:BL343))*IF($F343>=5,BM$9>=YEAR($I343),1)*($F343>=3)","v":0}]
[null,null,58,"MP Reliability","Capital",4,null,{"$f":"Input!L69","v":40},{"$f":"Input!I69","v":"2020-07-01"},null,163.09936973170431,196.76457709758125,null,null,{"$f":"(SUM($N214:O214)-SUM($N344:N344))*IF($F344>=5,O$9>=YEAR($I344),1)*($F344>=3)","v":13.667500820000001},{"$f":"(SUM($N214:P214)-SUM($N344:O344))*IF($F344>=5,P$9>=YEAR($I344),1)*($F344>=3)","v":1.0141818300000001},{"$f":"(SUM($N214:Q214)-SUM($N344:P344))*IF($F344>=5,Q$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:R214)-SUM($N344:Q344))*IF($F344>=5,R$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:S214)-SUM($N344:R344))*IF($F344>=5,S$9>=YEAR($I344),1)*($F344>=3)","v":24.682902317268251},{"$f":"(SUM($N214:T214)-SUM($N344:S344))*IF($F344>=5,T$9>=YEAR($I344),1)*($F344>=3)","v":22.699996088804966},{"$f":"(SUM($N214:U214)-SUM($N344:T344))*IF($F344>=5,U$9>=YEAR($I344),1)*($F344>=3)","v":134.69999604150803},{"$f":"(SUM($N214:V214)-SUM($N344:U344))*IF($F344>=5,V$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:W214)-SUM($N344:V344))*IF($F344>=5,W$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:X214)-SUM($N344:W344))*IF($F344>=5,X$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:Y214)-SUM($N344:X344))*IF($F344>=5,Y$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:Z214)-SUM($N344:Y344))*IF($F344>=5,Z$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AA214)-SUM($N344:Z344))*IF($F344>=5,AA$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AB214)-SUM($N344:AA344))*IF($F344>=5,AB$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AC214)-SUM($N344:AB344))*IF($F344>=5,AC$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AD214)-SUM($N344:AC344))*IF($F344>=5,AD$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AE214)-SUM($N344:AD344))*IF($F344>=5,AE$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AF214)-SUM($N344:AE344))*IF($F344>=5,AF$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AG214)-SUM($N344:AF344))*IF($F344>=5,AG$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AH214)-SUM($N344:AG344))*IF($F344>=5,AH$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AI214)-SUM($N344:AH344))*IF($F344>=5,AI$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AJ214)-SUM($N344:AI344))*IF($F344>=5,AJ$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AK214)-SUM($N344:AJ344))*IF($F344>=5,AK$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AL214)-SUM($N344:AK344))*IF($F344>=5,AL$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AM214)-SUM($N344:AL344))*IF($F344>=5,AM$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AN214)-SUM($N344:AM344))*IF($F344>=5,AN$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AO214)-SUM($N344:AN344))*IF($F344>=5,AO$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AP214)-SUM($N344:AO344))*IF($F344>=5,AP$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AQ214)-SUM($N344:AP344))*IF($F344>=5,AQ$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AR214)-SUM($N344:AQ344))*IF($F344>=5,AR$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AS214)-SUM($N344:AR344))*IF($F344>=5,AS$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AT214)-SUM($N344:AS344))*IF($F344>=5,AT$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AU214)-SUM($N344:AT344))*IF($F344>=5,AU$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AV214)-SUM($N344:AU344))*IF($F344>=5,AV$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AW214)-SUM($N344:AV344))*IF($F344>=5,AW$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AX214)-SUM($N344:AW344))*IF($F344>=5,AX$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AY214)-SUM($N344:AX344))*IF($F344>=5,AY$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:AZ214)-SUM($N344:AY344))*IF($F344>=5,AZ$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:BA214)-SUM($N344:AZ344))*IF($F344>=5,BA$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:BB214)-SUM($N344:BA344))*IF($F344>=5,BB$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:BC214)-SUM($N344:BB344))*IF($F344>=5,BC$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:BD214)-SUM($N344:BC344))*IF($F344>=5,BD$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:BE214)-SUM($N344:BD344))*IF($F344>=5,BE$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:BF214)-SUM($N344:BE344))*IF($F344>=5,BF$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:BG214)-SUM($N344:BF344))*IF($F344>=5,BG$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:BH214)-SUM($N344:BG344))*IF($F344>=5,BH$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:BI214)-SUM($N344:BH344))*IF($F344>=5,BI$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:BJ214)-SUM($N344:BI344))*IF($F344>=5,BJ$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:BK214)-SUM($N344:BJ344))*IF($F344>=5,BK$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:BL214)-SUM($N344:BK344))*IF($F344>=5,BL$9>=YEAR($I344),1)*($F344>=3)","v":0},{"$f":"(SUM($N214:BM214)-SUM($N344:BL344))*IF($F344>=5,BM$9>=YEAR($I344),1)*($F344>=3)","v":0}]
[null,null,59,"Other Reliability","Capital",4,null,{"$f":"Input!L70","v":38.46153846153846},{"$f":"Input!I70","v":"2020-07-01"},null,823.39106158985544,857.45163055003889,null,null,{"$f":"(SUM($N215:O215)-SUM($N345:N345))*IF($F345>=5,O$9>=YEAR($I345),1)*($F345>=3)","v":87.905651809999995},{"$f":"(SUM($N215:P215)-SUM($N345:O345))*IF($F345>=5,P$9>=YEAR($I345),1)*($F345>=3)","v":98.059020169999997},{"$f":"(SUM($N215:Q215)-SUM($N345:P345))*IF($F345>=5,Q$9>=YEAR($I345),1)*($F345>=3)","v":114.37084736000003},{"$f":"(SUM($N215:R215)-SUM($N345:Q345))*IF($F345>=5,R$9>=YEAR($I345),1)*($F345>=3)","v":163.61261961261903},{"$f":"(SUM($N215:S215)-SUM($N345:R345))*IF($F345>=5,S$9>=YEAR($I345),1)*($F345>=3)","v":166.09443202306613},{"$f":"(SUM($N215:T215)-SUM($N345:S345))*IF($F345>=5,T$9>=YEAR($I345),1)*($F345>=3)","v":117.24903326866797},{"$f":"(SUM($N215:U215)-SUM($N345:T345))*IF($F345>=5,U$9>=YEAR($I345),1)*($F345>=3)","v":110.16002630568573},{"$f":"(SUM($N215:V215)-SUM($N345:U345))*IF($F345>=5,V$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:W215)-SUM($N345:V345))*IF($F345>=5,W$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:X215)-SUM($N345:W345))*IF($F345>=5,X$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:Y215)-SUM($N345:X345))*IF($F345>=5,Y$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:Z215)-SUM($N345:Y345))*IF($F345>=5,Z$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AA215)-SUM($N345:Z345))*IF($F345>=5,AA$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AB215)-SUM($N345:AA345))*IF($F345>=5,AB$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AC215)-SUM($N345:AB345))*IF($F345>=5,AC$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AD215)-SUM($N345:AC345))*IF($F345>=5,AD$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AE215)-SUM($N345:AD345))*IF($F345>=5,AE$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AF215)-SUM($N345:AE345))*IF($F345>=5,AF$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AG215)-SUM($N345:AF345))*IF($F345>=5,AG$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AH215)-SUM($N345:AG345))*IF($F345>=5,AH$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AI215)-SUM($N345:AH345))*IF($F345>=5,AI$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AJ215)-SUM($N345:AI345))*IF($F345>=5,AJ$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AK215)-SUM($N345:AJ345))*IF($F345>=5,AK$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AL215)-SUM($N345:AK345))*IF($F345>=5,AL$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AM215)-SUM($N345:AL345))*IF($F345>=5,AM$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AN215)-SUM($N345:AM345))*IF($F345>=5,AN$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AO215)-SUM($N345:AN345))*IF($F345>=5,AO$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AP215)-SUM($N345:AO345))*IF($F345>=5,AP$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AQ215)-SUM($N345:AP345))*IF($F345>=5,AQ$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AR215)-SUM($N345:AQ345))*IF($F345>=5,AR$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AS215)-SUM($N345:AR345))*IF($F345>=5,AS$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AT215)-SUM($N345:AS345))*IF($F345>=5,AT$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AU215)-SUM($N345:AT345))*IF($F345>=5,AU$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AV215)-SUM($N345:AU345))*IF($F345>=5,AV$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AW215)-SUM($N345:AV345))*IF($F345>=5,AW$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AX215)-SUM($N345:AW345))*IF($F345>=5,AX$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AY215)-SUM($N345:AX345))*IF($F345>=5,AY$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:AZ215)-SUM($N345:AY345))*IF($F345>=5,AZ$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:BA215)-SUM($N345:AZ345))*IF($F345>=5,BA$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:BB215)-SUM($N345:BA345))*IF($F345>=5,BB$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:BC215)-SUM($N345:BB345))*IF($F345>=5,BC$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:BD215)-SUM($N345:BC345))*IF($F345>=5,BD$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:BE215)-SUM($N345:BD345))*IF($F345>=5,BE$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:BF215)-SUM($N345:BE345))*IF($F345>=5,BF$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:BG215)-SUM($N345:BF345))*IF($F345>=5,BG$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:BH215)-SUM($N345:BG345))*IF($F345>=5,BH$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:BI215)-SUM($N345:BH345))*IF($F345>=5,BI$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:BJ215)-SUM($N345:BI345))*IF($F345>=5,BJ$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:BK215)-SUM($N345:BJ345))*IF($F345>=5,BK$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:BL215)-SUM($N345:BK345))*IF($F345>=5,BL$9>=YEAR($I345),1)*($F345>=3)","v":0},{"$f":"(SUM($N215:BM215)-SUM($N345:BL345))*IF($F345>=5,BM$9>=YEAR($I345),1)*($F345>=3)","v":0}]
[null,null,60,"Feeder Hardening","Capital",4,null,{"$f":"Input!L71","v":38.46153846153846},{"$f":"Input!I71","v":"2020-07-01"},null,2715.9673362061517,2593.1076405638614,null,null,{"$f":"(SUM($N216:O216)-SUM($N346:N346))*IF($F346>=5,O$9>=YEAR($I346),1)*($F346>=3)","v":567.3444379},{"$f":"(SUM($N216:P216)-SUM($N346:O346))*IF($F346>=5,P$9>=YEAR($I346),1)*($F346>=3)","v":497.04877293999994},{"$f":"(SUM($N216:Q216)-SUM($N346:P346))*IF($F346>=5,Q$9>=YEAR($I346),1)*($F346>=3)","v":583.35135606999984},{"$f":"(SUM($N216:R216)-SUM($N346:Q346))*IF($F346>=5,R$9>=YEAR($I346),1)*($F346>=3)","v":666.73325324848702},{"$f":"(SUM($N216:S216)-SUM($N346:R346))*IF($F346>=5,S$9>=YEAR($I346),1)*($F346>=3)","v":96.282001084277908},{"$f":"(SUM($N216:T216)-SUM($N346:S346))*IF($F346>=5,T$9>=YEAR($I346),1)*($F346>=3)","v":97.849148610920111},{"$f":"(SUM($N216:U216)-SUM($N346:T346))*IF($F346>=5,U$9>=YEAR($I346),1)*($F346>=3)","v":84.498670710176611},{"$f":"(SUM($N216:V216)-SUM($N346:U346))*IF($F346>=5,V$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:W216)-SUM($N346:V346))*IF($F346>=5,W$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:X216)-SUM($N346:W346))*IF($F346>=5,X$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:Y216)-SUM($N346:X346))*IF($F346>=5,Y$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:Z216)-SUM($N346:Y346))*IF($F346>=5,Z$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AA216)-SUM($N346:Z346))*IF($F346>=5,AA$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AB216)-SUM($N346:AA346))*IF($F346>=5,AB$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AC216)-SUM($N346:AB346))*IF($F346>=5,AC$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AD216)-SUM($N346:AC346))*IF($F346>=5,AD$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AE216)-SUM($N346:AD346))*IF($F346>=5,AE$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AF216)-SUM($N346:AE346))*IF($F346>=5,AF$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AG216)-SUM($N346:AF346))*IF($F346>=5,AG$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AH216)-SUM($N346:AG346))*IF($F346>=5,AH$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AI216)-SUM($N346:AH346))*IF($F346>=5,AI$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AJ216)-SUM($N346:AI346))*IF($F346>=5,AJ$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AK216)-SUM($N346:AJ346))*IF($F346>=5,AK$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AL216)-SUM($N346:AK346))*IF($F346>=5,AL$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AM216)-SUM($N346:AL346))*IF($F346>=5,AM$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AN216)-SUM($N346:AM346))*IF($F346>=5,AN$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AO216)-SUM($N346:AN346))*IF($F346>=5,AO$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AP216)-SUM($N346:AO346))*IF($F346>=5,AP$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AQ216)-SUM($N346:AP346))*IF($F346>=5,AQ$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AR216)-SUM($N346:AQ346))*IF($F346>=5,AR$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AS216)-SUM($N346:AR346))*IF($F346>=5,AS$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AT216)-SUM($N346:AS346))*IF($F346>=5,AT$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AU216)-SUM($N346:AT346))*IF($F346>=5,AU$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AV216)-SUM($N346:AU346))*IF($F346>=5,AV$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AW216)-SUM($N346:AV346))*IF($F346>=5,AW$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AX216)-SUM($N346:AW346))*IF($F346>=5,AX$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AY216)-SUM($N346:AX346))*IF($F346>=5,AY$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:AZ216)-SUM($N346:AY346))*IF($F346>=5,AZ$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:BA216)-SUM($N346:AZ346))*IF($F346>=5,BA$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:BB216)-SUM($N346:BA346))*IF($F346>=5,BB$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:BC216)-SUM($N346:BB346))*IF($F346>=5,BC$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:BD216)-SUM($N346:BC346))*IF($F346>=5,BD$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:BE216)-SUM($N346:BD346))*IF($F346>=5,BE$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:BF216)-SUM($N346:BE346))*IF($F346>=5,BF$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:BG216)-SUM($N346:BF346))*IF($F346>=5,BG$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:BH216)-SUM($N346:BG346))*IF($F346>=5,BH$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:BI216)-SUM($N346:BH346))*IF($F346>=5,BI$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:BJ216)-SUM($N346:BI346))*IF($F346>=5,BJ$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:BK216)-SUM($N346:BJ346))*IF($F346>=5,BK$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:BL216)-SUM($N346:BK346))*IF($F346>=5,BL$9>=YEAR($I346),1)*($F346>=3)","v":0},{"$f":"(SUM($N216:BM216)-SUM($N346:BL346))*IF($F346>=5,BM$9>=YEAR($I346),1)*($F346>=3)","v":0}]
[null,null,61,{"$f":"INDEX(D$157:D$281,$C347,1)","v":"Pole Program"},"Capital",4,null,{"$f":"Input!L72","v":38.46153846153846},{"$f":"Input!I72","v":"2020-07-01"},null,265.69202819914159,261.23443458352574,null,null,{"$f":"(SUM($N217:O217)-SUM($N347:N347))*IF($F347>=5,O$9>=YEAR($I347),1)*($F347>=3)","v":48.01990327},{"$f":"(SUM($N217:P217)-SUM($N347:O347))*IF($F347>=5,P$9>=YEAR($I347),1)*($F347>=3)","v":45.570575699999992},{"$f":"(SUM($N217:Q217)-SUM($N347:P347))*IF($F347>=5,Q$9>=YEAR($I347),1)*($F347>=3)","v":55.55025735000001},{"$f":"(SUM($N217:R217)-SUM($N347:Q347))*IF($F347>=5,R$9>=YEAR($I347),1)*($F347>=3)","v":46.993202760057187},{"$f":"(SUM($N217:S217)-SUM($N347:R347))*IF($F347>=5,S$9>=YEAR($I347),1)*($F347>=3)","v":21.548520980139415},{"$f":"(SUM($N217:T217)-SUM($N347:S347))*IF($F347>=5,T$9>=YEAR($I347),1)*($F347>=3)","v":21.54865799714841},{"$f":"(SUM($N217:U217)-SUM($N347:T347))*IF($F347>=5,U$9>=YEAR($I347),1)*($F347>=3)","v":22.003316526180726},{"$f":"(SUM($N217:V217)-SUM($N347:U347))*IF($F347>=5,V$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:W217)-SUM($N347:V347))*IF($F347>=5,W$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:X217)-SUM($N347:W347))*IF($F347>=5,X$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:Y217)-SUM($N347:X347))*IF($F347>=5,Y$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:Z217)-SUM($N347:Y347))*IF($F347>=5,Z$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AA217)-SUM($N347:Z347))*IF($F347>=5,AA$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AB217)-SUM($N347:AA347))*IF($F347>=5,AB$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AC217)-SUM($N347:AB347))*IF($F347>=5,AC$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AD217)-SUM($N347:AC347))*IF($F347>=5,AD$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AE217)-SUM($N347:AD347))*IF($F347>=5,AE$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AF217)-SUM($N347:AE347))*IF($F347>=5,AF$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AG217)-SUM($N347:AF347))*IF($F347>=5,AG$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AH217)-SUM($N347:AG347))*IF($F347>=5,AH$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AI217)-SUM($N347:AH347))*IF($F347>=5,AI$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AJ217)-SUM($N347:AI347))*IF($F347>=5,AJ$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AK217)-SUM($N347:AJ347))*IF($F347>=5,AK$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AL217)-SUM($N347:AK347))*IF($F347>=5,AL$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AM217)-SUM($N347:AL347))*IF($F347>=5,AM$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AN217)-SUM($N347:AM347))*IF($F347>=5,AN$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AO217)-SUM($N347:AN347))*IF($F347>=5,AO$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AP217)-SUM($N347:AO347))*IF($F347>=5,AP$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AQ217)-SUM($N347:AP347))*IF($F347>=5,AQ$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AR217)-SUM($N347:AQ347))*IF($F347>=5,AR$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AS217)-SUM($N347:AR347))*IF($F347>=5,AS$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AT217)-SUM($N347:AS347))*IF($F347>=5,AT$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AU217)-SUM($N347:AT347))*IF($F347>=5,AU$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AV217)-SUM($N347:AU347))*IF($F347>=5,AV$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AW217)-SUM($N347:AV347))*IF($F347>=5,AW$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AX217)-SUM($N347:AW347))*IF($F347>=5,AX$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AY217)-SUM($N347:AX347))*IF($F347>=5,AY$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:AZ217)-SUM($N347:AY347))*IF($F347>=5,AZ$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:BA217)-SUM($N347:AZ347))*IF($F347>=5,BA$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:BB217)-SUM($N347:BA347))*IF($F347>=5,BB$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:BC217)-SUM($N347:BB347))*IF($F347>=5,BC$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:BD217)-SUM($N347:BC347))*IF($F347>=5,BD$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:BE217)-SUM($N347:BD347))*IF($F347>=5,BE$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:BF217)-SUM($N347:BE347))*IF($F347>=5,BF$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:BG217)-SUM($N347:BF347))*IF($F347>=5,BG$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:BH217)-SUM($N347:BG347))*IF($F347>=5,BH$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:BI217)-SUM($N347:BH347))*IF($F347>=5,BI$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:BJ217)-SUM($N347:BI347))*IF($F347>=5,BJ$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:BK217)-SUM($N347:BJ347))*IF($F347>=5,BK$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:BL217)-SUM($N347:BK347))*IF($F347>=5,BL$9>=YEAR($I347),1)*($F347>=3)","v":0},{"$f":"(SUM($N217:BM217)-SUM($N347:BL347))*IF($F347>=5,BM$9>=YEAR($I347),1)*($F347>=3)","v":0}]
[null,null,62,"Lateral Hardening","Capital",4,null,{"$f":"Input!L73","v":38.46153846153846},{"$f":"Input!I73","v":"2020-07-01"},null,228.55748057438646,234.45694485463852,null,null,{"$f":"(SUM($N218:O218)-SUM($N348:N348))*IF($F348>=5,O$9>=YEAR($I348),1)*($F348>=3)","v":2.1058307599999999},{"$f":"(SUM($N218:P218)-SUM($N348:O348))*IF($F348>=5,P$9>=YEAR($I348),1)*($F348>=3)","v":12.717920469999999},{"$f":"(SUM($N218:Q218)-SUM($N348:P348))*IF($F348>=5,Q$9>=YEAR($I348),1)*($F348>=3)","v":62.019328950000002},{"$f":"(SUM($N218:R218)-SUM($N348:Q348))*IF($F348>=5,R$9>=YEAR($I348),1)*($F348>=3)","v":127.00394655432201},{"$f":"(SUM($N218:S218)-SUM($N348:R348))*IF($F348>=5,S$9>=YEAR($I348),1)*($F348>=3)","v":5.7586741403661108},{"$f":"(SUM($N218:T218)-SUM($N348:S348))*IF($F348>=5,T$9>=YEAR($I348),1)*($F348>=3)","v":10.433622166350801},{"$f":"(SUM($N218:U218)-SUM($N348:T348))*IF($F348>=5,U$9>=YEAR($I348),1)*($F348>=3)","v":14.417621813599595},{"$f":"(SUM($N218:V218)-SUM($N348:U348))*IF($F348>=5,V$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:W218)-SUM($N348:V348))*IF($F348>=5,W$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:X218)-SUM($N348:W348))*IF($F348>=5,X$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:Y218)-SUM($N348:X348))*IF($F348>=5,Y$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:Z218)-SUM($N348:Y348))*IF($F348>=5,Z$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AA218)-SUM($N348:Z348))*IF($F348>=5,AA$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AB218)-SUM($N348:AA348))*IF($F348>=5,AB$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AC218)-SUM($N348:AB348))*IF($F348>=5,AC$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AD218)-SUM($N348:AC348))*IF($F348>=5,AD$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AE218)-SUM($N348:AD348))*IF($F348>=5,AE$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AF218)-SUM($N348:AE348))*IF($F348>=5,AF$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AG218)-SUM($N348:AF348))*IF($F348>=5,AG$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AH218)-SUM($N348:AG348))*IF($F348>=5,AH$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AI218)-SUM($N348:AH348))*IF($F348>=5,AI$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AJ218)-SUM($N348:AI348))*IF($F348>=5,AJ$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AK218)-SUM($N348:AJ348))*IF($F348>=5,AK$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AL218)-SUM($N348:AK348))*IF($F348>=5,AL$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AM218)-SUM($N348:AL348))*IF($F348>=5,AM$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AN218)-SUM($N348:AM348))*IF($F348>=5,AN$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AO218)-SUM($N348:AN348))*IF($F348>=5,AO$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AP218)-SUM($N348:AO348))*IF($F348>=5,AP$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AQ218)-SUM($N348:AP348))*IF($F348>=5,AQ$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AR218)-SUM($N348:AQ348))*IF($F348>=5,AR$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AS218)-SUM($N348:AR348))*IF($F348>=5,AS$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AT218)-SUM($N348:AS348))*IF($F348>=5,AT$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AU218)-SUM($N348:AT348))*IF($F348>=5,AU$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AV218)-SUM($N348:AU348))*IF($F348>=5,AV$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AW218)-SUM($N348:AV348))*IF($F348>=5,AW$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AX218)-SUM($N348:AW348))*IF($F348>=5,AX$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AY218)-SUM($N348:AX348))*IF($F348>=5,AY$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:AZ218)-SUM($N348:AY348))*IF($F348>=5,AZ$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:BA218)-SUM($N348:AZ348))*IF($F348>=5,BA$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:BB218)-SUM($N348:BA348))*IF($F348>=5,BB$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:BC218)-SUM($N348:BB348))*IF($F348>=5,BC$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:BD218)-SUM($N348:BC348))*IF($F348>=5,BD$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:BE218)-SUM($N348:BD348))*IF($F348>=5,BE$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:BF218)-SUM($N348:BE348))*IF($F348>=5,BF$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:BG218)-SUM($N348:BF348))*IF($F348>=5,BG$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:BH218)-SUM($N348:BG348))*IF($F348>=5,BH$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:BI218)-SUM($N348:BH348))*IF($F348>=5,BI$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:BJ218)-SUM($N348:BI348))*IF($F348>=5,BJ$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:BK218)-SUM($N348:BJ348))*IF($F348>=5,BK$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:BL218)-SUM($N348:BK348))*IF($F348>=5,BL$9>=YEAR($I348),1)*($F348>=3)","v":0},{"$f":"(SUM($N218:BM218)-SUM($N348:BL348))*IF($F348>=5,BM$9>=YEAR($I348),1)*($F348>=3)","v":0}]
[null,null,63,"T&S Storm Secure","Capital",4,null,{"$f":"Input!L74","v":47.619047619047613},{"$f":"Input!I74","v":"2020-07-01"},null,281.72225753882481,269.53225766746476,null,null,{"$f":"(SUM($N219:O219)-SUM($N349:N349))*IF($F349>=5,O$9>=YEAR($I349),1)*($F349>=3)","v":53.793673939999998},{"$f":"(SUM($N219:P219)-SUM($N349:O349))*IF($F349>=5,P$9>=YEAR($I349),1)*($F349>=3)","v":27.179624769999997},{"$f":"(SUM($N219:Q219)-SUM($N349:P349))*IF($F349>=5,Q$9>=YEAR($I349),1)*($F349>=3)","v":90.396494819999987},{"$f":"(SUM($N219:R219)-SUM($N349:Q349))*IF($F349>=5,R$9>=YEAR($I349),1)*($F349>=3)","v":84.593750617371086},{"$f":"(SUM($N219:S219)-SUM($N349:R349))*IF($F349>=5,S$9>=YEAR($I349),1)*($F349>=3)","v":6.6171295328863948},{"$f":"(SUM($N219:T219)-SUM($N349:S349))*IF($F349>=5,T$9>=YEAR($I349),1)*($F349>=3)","v":4.5170946806446182},{"$f":"(SUM($N219:U219)-SUM($N349:T349))*IF($F349>=5,U$9>=YEAR($I349),1)*($F349>=3)","v":2.434489306562682},{"$f":"(SUM($N219:V219)-SUM($N349:U349))*IF($F349>=5,V$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:W219)-SUM($N349:V349))*IF($F349>=5,W$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:X219)-SUM($N349:W349))*IF($F349>=5,X$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:Y219)-SUM($N349:X349))*IF($F349>=5,Y$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:Z219)-SUM($N349:Y349))*IF($F349>=5,Z$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AA219)-SUM($N349:Z349))*IF($F349>=5,AA$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AB219)-SUM($N349:AA349))*IF($F349>=5,AB$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AC219)-SUM($N349:AB349))*IF($F349>=5,AC$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AD219)-SUM($N349:AC349))*IF($F349>=5,AD$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AE219)-SUM($N349:AD349))*IF($F349>=5,AE$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AF219)-SUM($N349:AE349))*IF($F349>=5,AF$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AG219)-SUM($N349:AF349))*IF($F349>=5,AG$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AH219)-SUM($N349:AG349))*IF($F349>=5,AH$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AI219)-SUM($N349:AH349))*IF($F349>=5,AI$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AJ219)-SUM($N349:AI349))*IF($F349>=5,AJ$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AK219)-SUM($N349:AJ349))*IF($F349>=5,AK$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AL219)-SUM($N349:AK349))*IF($F349>=5,AL$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AM219)-SUM($N349:AL349))*IF($F349>=5,AM$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AN219)-SUM($N349:AM349))*IF($F349>=5,AN$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AO219)-SUM($N349:AN349))*IF($F349>=5,AO$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AP219)-SUM($N349:AO349))*IF($F349>=5,AP$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AQ219)-SUM($N349:AP349))*IF($F349>=5,AQ$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AR219)-SUM($N349:AQ349))*IF($F349>=5,AR$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AS219)-SUM($N349:AR349))*IF($F349>=5,AS$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AT219)-SUM($N349:AS349))*IF($F349>=5,AT$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AU219)-SUM($N349:AT349))*IF($F349>=5,AU$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AV219)-SUM($N349:AU349))*IF($F349>=5,AV$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AW219)-SUM($N349:AV349))*IF($F349>=5,AW$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AX219)-SUM($N349:AW349))*IF($F349>=5,AX$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AY219)-SUM($N349:AX349))*IF($F349>=5,AY$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:AZ219)-SUM($N349:AY349))*IF($F349>=5,AZ$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:BA219)-SUM($N349:AZ349))*IF($F349>=5,BA$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:BB219)-SUM($N349:BA349))*IF($F349>=5,BB$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:BC219)-SUM($N349:BB349))*IF($F349>=5,BC$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:BD219)-SUM($N349:BC349))*IF($F349>=5,BD$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:BE219)-SUM($N349:BD349))*IF($F349>=5,BE$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:BF219)-SUM($N349:BE349))*IF($F349>=5,BF$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:BG219)-SUM($N349:BF349))*IF($F349>=5,BG$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:BH219)-SUM($N349:BG349))*IF($F349>=5,BH$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:BI219)-SUM($N349:BH349))*IF($F349>=5,BI$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:BJ219)-SUM($N349:BI349))*IF($F349>=5,BJ$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:BK219)-SUM($N349:BJ349))*IF($F349>=5,BK$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:BL219)-SUM($N349:BK349))*IF($F349>=5,BL$9>=YEAR($I349),1)*($F349>=3)","v":0},{"$f":"(SUM($N219:BM219)-SUM($N349:BL349))*IF($F349>=5,BM$9>=YEAR($I349),1)*($F349>=3)","v":0}]
[null,null,64,"Storm Mitigation","Capital",4,null,{"$f":"Input!L75","v":40},{"$f":"Input!I75","v":"2020-07-01"},null,3.8202358701805772,4.1381461472363998,null,null,{"$f":"(SUM($N220:O220)-SUM($N350:N350))*IF($F350>=5,O$9>=YEAR($I350),1)*($F350>=3)","v":-1.6429849999999999E-2},{"$f":"(SUM($N220:P220)-SUM($N350:O350))*IF($F350>=5,P$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:Q220)-SUM($N350:P350))*IF($F350>=5,Q$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:R220)-SUM($N350:Q350))*IF($F350>=5,R$9>=YEAR($I350),1)*($F350>=3)","v":2.0545794700001001},{"$f":"(SUM($N220:S220)-SUM($N350:R350))*IF($F350>=5,S$9>=YEAR($I350),1)*($F350>=3)","v":1.7000000000346001},{"$f":"(SUM($N220:T220)-SUM($N350:S350))*IF($F350>=5,T$9>=YEAR($I350),1)*($F350>=3)","v":0.39999652720169987},{"$f":"(SUM($N220:U220)-SUM($N350:T350))*IF($F350>=5,U$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:V220)-SUM($N350:U350))*IF($F350>=5,V$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:W220)-SUM($N350:V350))*IF($F350>=5,W$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:X220)-SUM($N350:W350))*IF($F350>=5,X$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:Y220)-SUM($N350:X350))*IF($F350>=5,Y$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:Z220)-SUM($N350:Y350))*IF($F350>=5,Z$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AA220)-SUM($N350:Z350))*IF($F350>=5,AA$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AB220)-SUM($N350:AA350))*IF($F350>=5,AB$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AC220)-SUM($N350:AB350))*IF($F350>=5,AC$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AD220)-SUM($N350:AC350))*IF($F350>=5,AD$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AE220)-SUM($N350:AD350))*IF($F350>=5,AE$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AF220)-SUM($N350:AE350))*IF($F350>=5,AF$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AG220)-SUM($N350:AF350))*IF($F350>=5,AG$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AH220)-SUM($N350:AG350))*IF($F350>=5,AH$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AI220)-SUM($N350:AH350))*IF($F350>=5,AI$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AJ220)-SUM($N350:AI350))*IF($F350>=5,AJ$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AK220)-SUM($N350:AJ350))*IF($F350>=5,AK$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AL220)-SUM($N350:AK350))*IF($F350>=5,AL$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AM220)-SUM($N350:AL350))*IF($F350>=5,AM$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AN220)-SUM($N350:AM350))*IF($F350>=5,AN$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AO220)-SUM($N350:AN350))*IF($F350>=5,AO$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AP220)-SUM($N350:AO350))*IF($F350>=5,AP$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AQ220)-SUM($N350:AP350))*IF($F350>=5,AQ$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AR220)-SUM($N350:AQ350))*IF($F350>=5,AR$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AS220)-SUM($N350:AR350))*IF($F350>=5,AS$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AT220)-SUM($N350:AS350))*IF($F350>=5,AT$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AU220)-SUM($N350:AT350))*IF($F350>=5,AU$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AV220)-SUM($N350:AU350))*IF($F350>=5,AV$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AW220)-SUM($N350:AV350))*IF($F350>=5,AW$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AX220)-SUM($N350:AW350))*IF($F350>=5,AX$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AY220)-SUM($N350:AX350))*IF($F350>=5,AY$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:AZ220)-SUM($N350:AY350))*IF($F350>=5,AZ$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:BA220)-SUM($N350:AZ350))*IF($F350>=5,BA$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:BB220)-SUM($N350:BA350))*IF($F350>=5,BB$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:BC220)-SUM($N350:BB350))*IF($F350>=5,BC$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:BD220)-SUM($N350:BC350))*IF($F350>=5,BD$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:BE220)-SUM($N350:BD350))*IF($F350>=5,BE$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:BF220)-SUM($N350:BE350))*IF($F350>=5,BF$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:BG220)-SUM($N350:BF350))*IF($F350>=5,BG$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:BH220)-SUM($N350:BG350))*IF($F350>=5,BH$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:BI220)-SUM($N350:BH350))*IF($F350>=5,BI$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:BJ220)-SUM($N350:BI350))*IF($F350>=5,BJ$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:BK220)-SUM($N350:BJ350))*IF($F350>=5,BK$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:BL220)-SUM($N350:BK350))*IF($F350>=5,BL$9>=YEAR($I350),1)*($F350>=3)","v":0},{"$f":"(SUM($N220:BM220)-SUM($N350:BL350))*IF($F350>=5,BM$9>=YEAR($I350),1)*($F350>=3)","v":0}]
[null,null,65,"T&S Inspections","Capital",4,null,{"$f":"Input!L76","v":40},{"$f":"Input!I76","v":"2020-07-01"},null,212.43581089167489,207.56140152436592,null,null,{"$f":"(SUM($N221:O221)-SUM($N351:N351))*IF($F351>=5,O$9>=YEAR($I351),1)*($F351>=3)","v":37.934722520000001},{"$f":"(SUM($N221:P221)-SUM($N351:O351))*IF($F351>=5,P$9>=YEAR($I351),1)*($F351>=3)","v":36.334317519999992},{"$f":"(SUM($N221:Q221)-SUM($N351:P351))*IF($F351>=5,Q$9>=YEAR($I351),1)*($F351>=3)","v":56.855667470000014},{"$f":"(SUM($N221:R221)-SUM($N351:Q351))*IF($F351>=5,R$9>=YEAR($I351),1)*($F351>=3)","v":33.948243053522305},{"$f":"(SUM($N221:S221)-SUM($N351:R351))*IF($F351>=5,S$9>=YEAR($I351),1)*($F351>=3)","v":9.0239328493460107},{"$f":"(SUM($N221:T221)-SUM($N351:S351))*IF($F351>=5,T$9>=YEAR($I351),1)*($F351>=3)","v":11.643388121046399},{"$f":"(SUM($N221:U221)-SUM($N351:T351))*IF($F351>=5,U$9>=YEAR($I351),1)*($F351>=3)","v":21.821129990451198},{"$f":"(SUM($N221:V221)-SUM($N351:U351))*IF($F351>=5,V$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:W221)-SUM($N351:V351))*IF($F351>=5,W$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:X221)-SUM($N351:W351))*IF($F351>=5,X$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:Y221)-SUM($N351:X351))*IF($F351>=5,Y$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:Z221)-SUM($N351:Y351))*IF($F351>=5,Z$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AA221)-SUM($N351:Z351))*IF($F351>=5,AA$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AB221)-SUM($N351:AA351))*IF($F351>=5,AB$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AC221)-SUM($N351:AB351))*IF($F351>=5,AC$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AD221)-SUM($N351:AC351))*IF($F351>=5,AD$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AE221)-SUM($N351:AD351))*IF($F351>=5,AE$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AF221)-SUM($N351:AE351))*IF($F351>=5,AF$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AG221)-SUM($N351:AF351))*IF($F351>=5,AG$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AH221)-SUM($N351:AG351))*IF($F351>=5,AH$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AI221)-SUM($N351:AH351))*IF($F351>=5,AI$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AJ221)-SUM($N351:AI351))*IF($F351>=5,AJ$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AK221)-SUM($N351:AJ351))*IF($F351>=5,AK$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AL221)-SUM($N351:AK351))*IF($F351>=5,AL$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AM221)-SUM($N351:AL351))*IF($F351>=5,AM$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AN221)-SUM($N351:AM351))*IF($F351>=5,AN$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AO221)-SUM($N351:AN351))*IF($F351>=5,AO$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AP221)-SUM($N351:AO351))*IF($F351>=5,AP$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AQ221)-SUM($N351:AP351))*IF($F351>=5,AQ$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AR221)-SUM($N351:AQ351))*IF($F351>=5,AR$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AS221)-SUM($N351:AR351))*IF($F351>=5,AS$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AT221)-SUM($N351:AS351))*IF($F351>=5,AT$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AU221)-SUM($N351:AT351))*IF($F351>=5,AU$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AV221)-SUM($N351:AU351))*IF($F351>=5,AV$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AW221)-SUM($N351:AV351))*IF($F351>=5,AW$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AX221)-SUM($N351:AW351))*IF($F351>=5,AX$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AY221)-SUM($N351:AX351))*IF($F351>=5,AY$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:AZ221)-SUM($N351:AY351))*IF($F351>=5,AZ$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:BA221)-SUM($N351:AZ351))*IF($F351>=5,BA$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:BB221)-SUM($N351:BA351))*IF($F351>=5,BB$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:BC221)-SUM($N351:BB351))*IF($F351>=5,BC$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:BD221)-SUM($N351:BC351))*IF($F351>=5,BD$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:BE221)-SUM($N351:BD351))*IF($F351>=5,BE$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:BF221)-SUM($N351:BE351))*IF($F351>=5,BF$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:BG221)-SUM($N351:BF351))*IF($F351>=5,BG$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:BH221)-SUM($N351:BG351))*IF($F351>=5,BH$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:BI221)-SUM($N351:BH351))*IF($F351>=5,BI$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:BJ221)-SUM($N351:BI351))*IF($F351>=5,BJ$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:BK221)-SUM($N351:BJ351))*IF($F351>=5,BK$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:BL221)-SUM($N351:BK351))*IF($F351>=5,BL$9>=YEAR($I351),1)*($F351>=3)","v":0},{"$f":"(SUM($N221:BM221)-SUM($N351:BL351))*IF($F351>=5,BM$9>=YEAR($I351),1)*($F351>=3)","v":0}]
[null,null,{"$f":"C351+1","v":66},"Other","Capital",4,null,{"$f":"Input!L77","v":38.46153846153846},{"$f":"Input!I77","v":"2020-07-01"},null,0,0,null,null,{"$f":"(SUM($N222:O222)-SUM($N352:N352))*IF($F352>=5,O$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:P222)-SUM($N352:O352))*IF($F352>=5,P$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:Q222)-SUM($N352:P352))*IF($F352>=5,Q$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:R222)-SUM($N352:Q352))*IF($F352>=5,R$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:S222)-SUM($N352:R352))*IF($F352>=5,S$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:T222)-SUM($N352:S352))*IF($F352>=5,T$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:U222)-SUM($N352:T352))*IF($F352>=5,U$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:V222)-SUM($N352:U352))*IF($F352>=5,V$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:W222)-SUM($N352:V352))*IF($F352>=5,W$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:X222)-SUM($N352:W352))*IF($F352>=5,X$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:Y222)-SUM($N352:X352))*IF($F352>=5,Y$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:Z222)-SUM($N352:Y352))*IF($F352>=5,Z$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AA222)-SUM($N352:Z352))*IF($F352>=5,AA$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AB222)-SUM($N352:AA352))*IF($F352>=5,AB$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AC222)-SUM($N352:AB352))*IF($F352>=5,AC$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AD222)-SUM($N352:AC352))*IF($F352>=5,AD$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AE222)-SUM($N352:AD352))*IF($F352>=5,AE$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AF222)-SUM($N352:AE352))*IF($F352>=5,AF$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AG222)-SUM($N352:AF352))*IF($F352>=5,AG$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AH222)-SUM($N352:AG352))*IF($F352>=5,AH$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AI222)-SUM($N352:AH352))*IF($F352>=5,AI$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AJ222)-SUM($N352:AI352))*IF($F352>=5,AJ$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AK222)-SUM($N352:AJ352))*IF($F352>=5,AK$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AL222)-SUM($N352:AK352))*IF($F352>=5,AL$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AM222)-SUM($N352:AL352))*IF($F352>=5,AM$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AN222)-SUM($N352:AM352))*IF($F352>=5,AN$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AO222)-SUM($N352:AN352))*IF($F352>=5,AO$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AP222)-SUM($N352:AO352))*IF($F352>=5,AP$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AQ222)-SUM($N352:AP352))*IF($F352>=5,AQ$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AR222)-SUM($N352:AQ352))*IF($F352>=5,AR$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AS222)-SUM($N352:AR352))*IF($F352>=5,AS$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AT222)-SUM($N352:AS352))*IF($F352>=5,AT$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AU222)-SUM($N352:AT352))*IF($F352>=5,AU$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AV222)-SUM($N352:AU352))*IF($F352>=5,AV$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AW222)-SUM($N352:AV352))*IF($F352>=5,AW$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AX222)-SUM($N352:AW352))*IF($F352>=5,AX$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AY222)-SUM($N352:AX352))*IF($F352>=5,AY$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:AZ222)-SUM($N352:AY352))*IF($F352>=5,AZ$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:BA222)-SUM($N352:AZ352))*IF($F352>=5,BA$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:BB222)-SUM($N352:BA352))*IF($F352>=5,BB$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:BC222)-SUM($N352:BB352))*IF($F352>=5,BC$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:BD222)-SUM($N352:BC352))*IF($F352>=5,BD$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:BE222)-SUM($N352:BD352))*IF($F352>=5,BE$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:BF222)-SUM($N352:BE352))*IF($F352>=5,BF$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:BG222)-SUM($N352:BF352))*IF($F352>=5,BG$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:BH222)-SUM($N352:BG352))*IF($F352>=5,BH$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:BI222)-SUM($N352:BH352))*IF($F352>=5,BI$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:BJ222)-SUM($N352:BI352))*IF($F352>=5,BJ$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:BK222)-SUM($N352:BJ352))*IF($F352>=5,BK$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:BL222)-SUM($N352:BK352))*IF($F352>=5,BL$9>=YEAR($I352),1)*($F352>=3)","v":0},{"$f":"(SUM($N222:BM222)-SUM($N352:BL352))*IF($F352>=5,BM$9>=YEAR($I352),1)*($F352>=3)","v":0}]
[null,null,67,"Relocations","Capital",4,null,{"$f":"Input!L78","v":40},{"$f":"Input!I78","v":"2020-07-01"},null,224.66485409103302,233.19365398356467,null,null,{"$f":"(SUM($N223:O223)-SUM($N353:N353))*IF($F353>=5,O$9>=YEAR($I353),1)*($F353>=3)","v":26.938004459999998},{"$f":"(SUM($N223:P223)-SUM($N353:O353))*IF($F353>=5,P$9>=YEAR($I353),1)*($F353>=3)","v":33.206152189999997},{"$f":"(SUM($N223:Q223)-SUM($N353:P353))*IF($F353>=5,Q$9>=YEAR($I353),1)*($F353>=3)","v":35.017548329999997},{"$f":"(SUM($N223:R223)-SUM($N353:Q353))*IF($F353>=5,R$9>=YEAR($I353),1)*($F353>=3)","v":28.784559360341603},{"$f":"(SUM($N223:S223)-SUM($N353:R353))*IF($F353>=5,S$9>=YEAR($I353),1)*($F353>=3)","v":36.046088446129602},{"$f":"(SUM($N223:T223)-SUM($N353:S353))*IF($F353>=5,T$9>=YEAR($I353),1)*($F353>=3)","v":36.675686652698687},{"$f":"(SUM($N223:U223)-SUM($N353:T353))*IF($F353>=5,U$9>=YEAR($I353),1)*($F353>=3)","v":36.525614544394784},{"$f":"(SUM($N223:V223)-SUM($N353:U353))*IF($F353>=5,V$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:W223)-SUM($N353:V353))*IF($F353>=5,W$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:X223)-SUM($N353:W353))*IF($F353>=5,X$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:Y223)-SUM($N353:X353))*IF($F353>=5,Y$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:Z223)-SUM($N353:Y353))*IF($F353>=5,Z$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AA223)-SUM($N353:Z353))*IF($F353>=5,AA$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AB223)-SUM($N353:AA353))*IF($F353>=5,AB$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AC223)-SUM($N353:AB353))*IF($F353>=5,AC$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AD223)-SUM($N353:AC353))*IF($F353>=5,AD$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AE223)-SUM($N353:AD353))*IF($F353>=5,AE$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AF223)-SUM($N353:AE353))*IF($F353>=5,AF$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AG223)-SUM($N353:AF353))*IF($F353>=5,AG$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AH223)-SUM($N353:AG353))*IF($F353>=5,AH$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AI223)-SUM($N353:AH353))*IF($F353>=5,AI$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AJ223)-SUM($N353:AI353))*IF($F353>=5,AJ$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AK223)-SUM($N353:AJ353))*IF($F353>=5,AK$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AL223)-SUM($N353:AK353))*IF($F353>=5,AL$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AM223)-SUM($N353:AL353))*IF($F353>=5,AM$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AN223)-SUM($N353:AM353))*IF($F353>=5,AN$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AO223)-SUM($N353:AN353))*IF($F353>=5,AO$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AP223)-SUM($N353:AO353))*IF($F353>=5,AP$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AQ223)-SUM($N353:AP353))*IF($F353>=5,AQ$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AR223)-SUM($N353:AQ353))*IF($F353>=5,AR$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AS223)-SUM($N353:AR353))*IF($F353>=5,AS$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AT223)-SUM($N353:AS353))*IF($F353>=5,AT$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AU223)-SUM($N353:AT353))*IF($F353>=5,AU$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AV223)-SUM($N353:AU353))*IF($F353>=5,AV$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AW223)-SUM($N353:AV353))*IF($F353>=5,AW$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AX223)-SUM($N353:AW353))*IF($F353>=5,AX$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AY223)-SUM($N353:AX353))*IF($F353>=5,AY$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:AZ223)-SUM($N353:AY353))*IF($F353>=5,AZ$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:BA223)-SUM($N353:AZ353))*IF($F353>=5,BA$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:BB223)-SUM($N353:BA353))*IF($F353>=5,BB$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:BC223)-SUM($N353:BB353))*IF($F353>=5,BC$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:BD223)-SUM($N353:BC353))*IF($F353>=5,BD$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:BE223)-SUM($N353:BD353))*IF($F353>=5,BE$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:BF223)-SUM($N353:BE353))*IF($F353>=5,BF$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:BG223)-SUM($N353:BF353))*IF($F353>=5,BG$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:BH223)-SUM($N353:BG353))*IF($F353>=5,BH$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:BI223)-SUM($N353:BH353))*IF($F353>=5,BI$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:BJ223)-SUM($N353:BI353))*IF($F353>=5,BJ$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:BK223)-SUM($N353:BJ353))*IF($F353>=5,BK$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:BL223)-SUM($N353:BK353))*IF($F353>=5,BL$9>=YEAR($I353),1)*($F353>=3)","v":0},{"$f":"(SUM($N223:BM223)-SUM($N353:BL353))*IF($F353>=5,BM$9>=YEAR($I353),1)*($F353>=3)","v":0}]
[null,null,68,"Regulatory Comliance","Capital",4,null,{"$f":"Input!L79","v":40},{"$f":"Input!I79","v":"2020-07-01"},null,106.86292017174662,110.2967087769118,null,null,{"$f":"(SUM($N224:O224)-SUM($N354:N354))*IF($F354>=5,O$9>=YEAR($I354),1)*($F354>=3)","v":13.025603739999999},{"$f":"(SUM($N224:P224)-SUM($N354:O354))*IF($F354>=5,P$9>=YEAR($I354),1)*($F354>=3)","v":15.504895100000001},{"$f":"(SUM($N224:Q224)-SUM($N354:P354))*IF($F354>=5,Q$9>=YEAR($I354),1)*($F354>=3)","v":17.059600660000001},{"$f":"(SUM($N224:R224)-SUM($N354:Q354))*IF($F354>=5,R$9>=YEAR($I354),1)*($F354>=3)","v":17.1744711617918},{"$f":"(SUM($N224:S224)-SUM($N354:R354))*IF($F354>=5,S$9>=YEAR($I354),1)*($F354>=3)","v":15.635574309236098},{"$f":"(SUM($N224:T224)-SUM($N354:S354))*IF($F354>=5,T$9>=YEAR($I354),1)*($F354>=3)","v":15.948287990640907},{"$f":"(SUM($N224:U224)-SUM($N354:T354))*IF($F354>=5,U$9>=YEAR($I354),1)*($F354>=3)","v":15.948275815242994},{"$f":"(SUM($N224:V224)-SUM($N354:U354))*IF($F354>=5,V$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:W224)-SUM($N354:V354))*IF($F354>=5,W$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:X224)-SUM($N354:W354))*IF($F354>=5,X$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:Y224)-SUM($N354:X354))*IF($F354>=5,Y$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:Z224)-SUM($N354:Y354))*IF($F354>=5,Z$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AA224)-SUM($N354:Z354))*IF($F354>=5,AA$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AB224)-SUM($N354:AA354))*IF($F354>=5,AB$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AC224)-SUM($N354:AB354))*IF($F354>=5,AC$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AD224)-SUM($N354:AC354))*IF($F354>=5,AD$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AE224)-SUM($N354:AD354))*IF($F354>=5,AE$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AF224)-SUM($N354:AE354))*IF($F354>=5,AF$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AG224)-SUM($N354:AF354))*IF($F354>=5,AG$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AH224)-SUM($N354:AG354))*IF($F354>=5,AH$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AI224)-SUM($N354:AH354))*IF($F354>=5,AI$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AJ224)-SUM($N354:AI354))*IF($F354>=5,AJ$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AK224)-SUM($N354:AJ354))*IF($F354>=5,AK$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AL224)-SUM($N354:AK354))*IF($F354>=5,AL$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AM224)-SUM($N354:AL354))*IF($F354>=5,AM$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AN224)-SUM($N354:AM354))*IF($F354>=5,AN$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AO224)-SUM($N354:AN354))*IF($F354>=5,AO$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AP224)-SUM($N354:AO354))*IF($F354>=5,AP$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AQ224)-SUM($N354:AP354))*IF($F354>=5,AQ$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AR224)-SUM($N354:AQ354))*IF($F354>=5,AR$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AS224)-SUM($N354:AR354))*IF($F354>=5,AS$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AT224)-SUM($N354:AS354))*IF($F354>=5,AT$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AU224)-SUM($N354:AT354))*IF($F354>=5,AU$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AV224)-SUM($N354:AU354))*IF($F354>=5,AV$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AW224)-SUM($N354:AV354))*IF($F354>=5,AW$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AX224)-SUM($N354:AW354))*IF($F354>=5,AX$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AY224)-SUM($N354:AX354))*IF($F354>=5,AY$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:AZ224)-SUM($N354:AY354))*IF($F354>=5,AZ$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:BA224)-SUM($N354:AZ354))*IF($F354>=5,BA$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:BB224)-SUM($N354:BA354))*IF($F354>=5,BB$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:BC224)-SUM($N354:BB354))*IF($F354>=5,BC$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:BD224)-SUM($N354:BC354))*IF($F354>=5,BD$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:BE224)-SUM($N354:BD354))*IF($F354>=5,BE$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:BF224)-SUM($N354:BE354))*IF($F354>=5,BF$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:BG224)-SUM($N354:BF354))*IF($F354>=5,BG$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:BH224)-SUM($N354:BG354))*IF($F354>=5,BH$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:BI224)-SUM($N354:BH354))*IF($F354>=5,BI$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:BJ224)-SUM($N354:BI354))*IF($F354>=5,BJ$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:BK224)-SUM($N354:BJ354))*IF($F354>=5,BK$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:BL224)-SUM($N354:BK354))*IF($F354>=5,BL$9>=YEAR($I354),1)*($F354>=3)","v":0},{"$f":"(SUM($N224:BM224)-SUM($N354:BL354))*IF($F354>=5,BM$9>=YEAR($I354),1)*($F354>=3)","v":0}]
[null,null,69,"Compliance","Capital",4,null,{"$f":"Input!L80","v":38.46153846153846},{"$f":"Input!I80","v":"2020-07-01"},null,139.63605674575265,141.48539317608862,null,null,{"$f":"(SUM($N225:O225)-SUM($N355:N355))*IF($F355>=5,O$9>=YEAR($I355),1)*($F355>=3)","v":38.841304209999997},{"$f":"(SUM($N225:P225)-SUM($N355:O355))*IF($F355>=5,P$9>=YEAR($I355),1)*($F355>=3)","v":11.982889100000001},{"$f":"(SUM($N225:Q225)-SUM($N355:P355))*IF($F355>=5,Q$9>=YEAR($I355),1)*($F355>=3)","v":12.41405322},{"$f":"(SUM($N225:R225)-SUM($N355:Q355))*IF($F355>=5,R$9>=YEAR($I355),1)*($F355>=3)","v":10.621241221206006},{"$f":"(SUM($N225:S225)-SUM($N355:R355))*IF($F355>=5,S$9>=YEAR($I355),1)*($F355>=3)","v":21.8050270539282},{"$f":"(SUM($N225:T225)-SUM($N355:S355))*IF($F355>=5,T$9>=YEAR($I355),1)*($F355>=3)","v":25.345886990063605},{"$f":"(SUM($N225:U225)-SUM($N355:T355))*IF($F355>=5,U$9>=YEAR($I355),1)*($F355>=3)","v":20.474991380890813},{"$f":"(SUM($N225:V225)-SUM($N355:U355))*IF($F355>=5,V$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:W225)-SUM($N355:V355))*IF($F355>=5,W$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:X225)-SUM($N355:W355))*IF($F355>=5,X$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:Y225)-SUM($N355:X355))*IF($F355>=5,Y$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:Z225)-SUM($N355:Y355))*IF($F355>=5,Z$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AA225)-SUM($N355:Z355))*IF($F355>=5,AA$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AB225)-SUM($N355:AA355))*IF($F355>=5,AB$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AC225)-SUM($N355:AB355))*IF($F355>=5,AC$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AD225)-SUM($N355:AC355))*IF($F355>=5,AD$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AE225)-SUM($N355:AD355))*IF($F355>=5,AE$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AF225)-SUM($N355:AE355))*IF($F355>=5,AF$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AG225)-SUM($N355:AF355))*IF($F355>=5,AG$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AH225)-SUM($N355:AG355))*IF($F355>=5,AH$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AI225)-SUM($N355:AH355))*IF($F355>=5,AI$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AJ225)-SUM($N355:AI355))*IF($F355>=5,AJ$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AK225)-SUM($N355:AJ355))*IF($F355>=5,AK$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AL225)-SUM($N355:AK355))*IF($F355>=5,AL$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AM225)-SUM($N355:AL355))*IF($F355>=5,AM$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AN225)-SUM($N355:AM355))*IF($F355>=5,AN$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AO225)-SUM($N355:AN355))*IF($F355>=5,AO$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AP225)-SUM($N355:AO355))*IF($F355>=5,AP$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AQ225)-SUM($N355:AP355))*IF($F355>=5,AQ$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AR225)-SUM($N355:AQ355))*IF($F355>=5,AR$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AS225)-SUM($N355:AR355))*IF($F355>=5,AS$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AT225)-SUM($N355:AS355))*IF($F355>=5,AT$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AU225)-SUM($N355:AT355))*IF($F355>=5,AU$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AV225)-SUM($N355:AU355))*IF($F355>=5,AV$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AW225)-SUM($N355:AV355))*IF($F355>=5,AW$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AX225)-SUM($N355:AW355))*IF($F355>=5,AX$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AY225)-SUM($N355:AX355))*IF($F355>=5,AY$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:AZ225)-SUM($N355:AY355))*IF($F355>=5,AZ$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:BA225)-SUM($N355:AZ355))*IF($F355>=5,BA$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:BB225)-SUM($N355:BA355))*IF($F355>=5,BB$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:BC225)-SUM($N355:BB355))*IF($F355>=5,BC$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:BD225)-SUM($N355:BC355))*IF($F355>=5,BD$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:BE225)-SUM($N355:BD355))*IF($F355>=5,BE$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:BF225)-SUM($N355:BE355))*IF($F355>=5,BF$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:BG225)-SUM($N355:BF355))*IF($F355>=5,BG$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:BH225)-SUM($N355:BG355))*IF($F355>=5,BH$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:BI225)-SUM($N355:BH355))*IF($F355>=5,BI$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:BJ225)-SUM($N355:BI355))*IF($F355>=5,BJ$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:BK225)-SUM($N355:BJ355))*IF($F355>=5,BK$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:BL225)-SUM($N355:BK355))*IF($F355>=5,BL$9>=YEAR($I355),1)*($F355>=3)","v":0},{"$f":"(SUM($N225:BM225)-SUM($N355:BL355))*IF($F355>=5,BM$9>=YEAR($I355),1)*($F355>=3)","v":0}]
[null,null,70,"Fleet","Capital",4,null,{"$f":"Input!L81","v":14.925373134328357},{"$f":"Input!I81","v":"2020-07-01"},null,346.8086955185679,352.39860856690791,null,null,{"$f":"(SUM($N226:O226)-SUM($N356:N356))*IF($F356>=5,O$9>=YEAR($I356),1)*($F356>=3)","v":53.732787610000003},{"$f":"(SUM($N226:P226)-SUM($N356:O356))*IF($F356>=5,P$9>=YEAR($I356),1)*($F356>=3)","v":48.747349780000008},{"$f":"(SUM($N226:Q226)-SUM($N356:P356))*IF($F356>=5,Q$9>=YEAR($I356),1)*($F356>=3)","v":64.036640010000013},{"$f":"(SUM($N226:R226)-SUM($N356:Q356))*IF($F356>=5,R$9>=YEAR($I356),1)*($F356>=3)","v":55.360903427099998},{"$f":"(SUM($N226:S226)-SUM($N356:R356))*IF($F356>=5,S$9>=YEAR($I356),1)*($F356>=3)","v":40.244354264201917},{"$f":"(SUM($N226:T226)-SUM($N356:S356))*IF($F356>=5,T$9>=YEAR($I356),1)*($F356>=3)","v":35.835994797849594},{"$f":"(SUM($N226:U226)-SUM($N356:T356))*IF($F356>=5,U$9>=YEAR($I356),1)*($F356>=3)","v":54.440578677756378},{"$f":"(SUM($N226:V226)-SUM($N356:U356))*IF($F356>=5,V$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:W226)-SUM($N356:V356))*IF($F356>=5,W$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:X226)-SUM($N356:W356))*IF($F356>=5,X$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:Y226)-SUM($N356:X356))*IF($F356>=5,Y$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:Z226)-SUM($N356:Y356))*IF($F356>=5,Z$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AA226)-SUM($N356:Z356))*IF($F356>=5,AA$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AB226)-SUM($N356:AA356))*IF($F356>=5,AB$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AC226)-SUM($N356:AB356))*IF($F356>=5,AC$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AD226)-SUM($N356:AC356))*IF($F356>=5,AD$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AE226)-SUM($N356:AD356))*IF($F356>=5,AE$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AF226)-SUM($N356:AE356))*IF($F356>=5,AF$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AG226)-SUM($N356:AF356))*IF($F356>=5,AG$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AH226)-SUM($N356:AG356))*IF($F356>=5,AH$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AI226)-SUM($N356:AH356))*IF($F356>=5,AI$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AJ226)-SUM($N356:AI356))*IF($F356>=5,AJ$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AK226)-SUM($N356:AJ356))*IF($F356>=5,AK$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AL226)-SUM($N356:AK356))*IF($F356>=5,AL$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AM226)-SUM($N356:AL356))*IF($F356>=5,AM$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AN226)-SUM($N356:AM356))*IF($F356>=5,AN$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AO226)-SUM($N356:AN356))*IF($F356>=5,AO$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AP226)-SUM($N356:AO356))*IF($F356>=5,AP$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AQ226)-SUM($N356:AP356))*IF($F356>=5,AQ$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AR226)-SUM($N356:AQ356))*IF($F356>=5,AR$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AS226)-SUM($N356:AR356))*IF($F356>=5,AS$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AT226)-SUM($N356:AS356))*IF($F356>=5,AT$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AU226)-SUM($N356:AT356))*IF($F356>=5,AU$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AV226)-SUM($N356:AU356))*IF($F356>=5,AV$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AW226)-SUM($N356:AV356))*IF($F356>=5,AW$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AX226)-SUM($N356:AW356))*IF($F356>=5,AX$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AY226)-SUM($N356:AX356))*IF($F356>=5,AY$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:AZ226)-SUM($N356:AY356))*IF($F356>=5,AZ$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:BA226)-SUM($N356:AZ356))*IF($F356>=5,BA$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:BB226)-SUM($N356:BA356))*IF($F356>=5,BB$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:BC226)-SUM($N356:BB356))*IF($F356>=5,BC$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:BD226)-SUM($N356:BC356))*IF($F356>=5,BD$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:BE226)-SUM($N356:BD356))*IF($F356>=5,BE$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:BF226)-SUM($N356:BE356))*IF($F356>=5,BF$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:BG226)-SUM($N356:BF356))*IF($F356>=5,BG$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:BH226)-SUM($N356:BG356))*IF($F356>=5,BH$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:BI226)-SUM($N356:BH356))*IF($F356>=5,BI$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:BJ226)-SUM($N356:BI356))*IF($F356>=5,BJ$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:BK226)-SUM($N356:BJ356))*IF($F356>=5,BK$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:BL226)-SUM($N356:BK356))*IF($F356>=5,BL$9>=YEAR($I356),1)*($F356>=3)","v":0},{"$f":"(SUM($N226:BM226)-SUM($N356:BL356))*IF($F356>=5,BM$9>=YEAR($I356),1)*($F356>=3)","v":0}]
[null,null,71,"Outside Requests","Capital",4,null,{"$f":"Input!L82","v":38.46153846153846},{"$f":"Input!I82","v":"2020-07-01"},null,206.90839269814208,191.03624260834351,null,null,{"$f":"(SUM($N227:O227)-SUM($N357:N357))*IF($F357>=5,O$9>=YEAR($I357),1)*($F357>=3)","v":41.311424639999998},{"$f":"(SUM($N227:P227)-SUM($N357:O357))*IF($F357>=5,P$9>=YEAR($I357),1)*($F357>=3)","v":77.82846957000001},{"$f":"(SUM($N227:Q227)-SUM($N357:P357))*IF($F357>=5,Q$9>=YEAR($I357),1)*($F357>=3)","v":48.521232019999999},{"$f":"(SUM($N227:R227)-SUM($N357:Q357))*IF($F357>=5,R$9>=YEAR($I357),1)*($F357>=3)","v":5.8040380597722958},{"$f":"(SUM($N227:S227)-SUM($N357:R357))*IF($F357>=5,S$9>=YEAR($I357),1)*($F357>=3)","v":5.7799601855145966},{"$f":"(SUM($N227:T227)-SUM($N357:S357))*IF($F357>=5,T$9>=YEAR($I357),1)*($F357>=3)","v":5.8955583957194051},{"$f":"(SUM($N227:U227)-SUM($N357:T357))*IF($F357>=5,U$9>=YEAR($I357),1)*($F357>=3)","v":5.8955597373372086},{"$f":"(SUM($N227:V227)-SUM($N357:U357))*IF($F357>=5,V$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:W227)-SUM($N357:V357))*IF($F357>=5,W$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:X227)-SUM($N357:W357))*IF($F357>=5,X$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:Y227)-SUM($N357:X357))*IF($F357>=5,Y$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:Z227)-SUM($N357:Y357))*IF($F357>=5,Z$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AA227)-SUM($N357:Z357))*IF($F357>=5,AA$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AB227)-SUM($N357:AA357))*IF($F357>=5,AB$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AC227)-SUM($N357:AB357))*IF($F357>=5,AC$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AD227)-SUM($N357:AC357))*IF($F357>=5,AD$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AE227)-SUM($N357:AD357))*IF($F357>=5,AE$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AF227)-SUM($N357:AE357))*IF($F357>=5,AF$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AG227)-SUM($N357:AF357))*IF($F357>=5,AG$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AH227)-SUM($N357:AG357))*IF($F357>=5,AH$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AI227)-SUM($N357:AH357))*IF($F357>=5,AI$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AJ227)-SUM($N357:AI357))*IF($F357>=5,AJ$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AK227)-SUM($N357:AJ357))*IF($F357>=5,AK$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AL227)-SUM($N357:AK357))*IF($F357>=5,AL$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AM227)-SUM($N357:AL357))*IF($F357>=5,AM$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AN227)-SUM($N357:AM357))*IF($F357>=5,AN$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AO227)-SUM($N357:AN357))*IF($F357>=5,AO$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AP227)-SUM($N357:AO357))*IF($F357>=5,AP$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AQ227)-SUM($N357:AP357))*IF($F357>=5,AQ$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AR227)-SUM($N357:AQ357))*IF($F357>=5,AR$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AS227)-SUM($N357:AR357))*IF($F357>=5,AS$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AT227)-SUM($N357:AS357))*IF($F357>=5,AT$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AU227)-SUM($N357:AT357))*IF($F357>=5,AU$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AV227)-SUM($N357:AU357))*IF($F357>=5,AV$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AW227)-SUM($N357:AV357))*IF($F357>=5,AW$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AX227)-SUM($N357:AW357))*IF($F357>=5,AX$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AY227)-SUM($N357:AX357))*IF($F357>=5,AY$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:AZ227)-SUM($N357:AY357))*IF($F357>=5,AZ$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:BA227)-SUM($N357:AZ357))*IF($F357>=5,BA$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:BB227)-SUM($N357:BA357))*IF($F357>=5,BB$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:BC227)-SUM($N357:BB357))*IF($F357>=5,BC$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:BD227)-SUM($N357:BC357))*IF($F357>=5,BD$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:BE227)-SUM($N357:BD357))*IF($F357>=5,BE$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:BF227)-SUM($N357:BE357))*IF($F357>=5,BF$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:BG227)-SUM($N357:BF357))*IF($F357>=5,BG$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:BH227)-SUM($N357:BG357))*IF($F357>=5,BH$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:BI227)-SUM($N357:BH357))*IF($F357>=5,BI$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:BJ227)-SUM($N357:BI357))*IF($F357>=5,BJ$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:BK227)-SUM($N357:BJ357))*IF($F357>=5,BK$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:BL227)-SUM($N357:BK357))*IF($F357>=5,BL$9>=YEAR($I357),1)*($F357>=3)","v":0},{"$f":"(SUM($N227:BM227)-SUM($N357:BL357))*IF($F357>=5,BM$9>=YEAR($I357),1)*($F357>=3)","v":0}]
[null,null,72,"MP Outside Requests","Capital",4,null,{"$f":"Input!L83","v":40},{"$f":"Input!I83","v":"2020-07-01"},null,74.985011873254976,76.850163861086898,null,null,{"$f":"(SUM($N228:O228)-SUM($N358:N358))*IF($F358>=5,O$9>=YEAR($I358),1)*($F358>=3)","v":16.360060579999999},{"$f":"(SUM($N228:P228)-SUM($N358:O358))*IF($F358>=5,P$9>=YEAR($I358),1)*($F358>=3)","v":9.0428999999999995},{"$f":"(SUM($N228:Q228)-SUM($N358:P358))*IF($F358>=5,Q$9>=YEAR($I358),1)*($F358>=3)","v":1.9085559600000011},{"$f":"(SUM($N228:R228)-SUM($N358:Q358))*IF($F358>=5,R$9>=YEAR($I358),1)*($F358>=3)","v":4.1852807498900013},{"$f":"(SUM($N228:S228)-SUM($N358:R358))*IF($F358>=5,S$9>=YEAR($I358),1)*($F358>=3)","v":29.953348691473803},{"$f":"(SUM($N228:T228)-SUM($N358:S358))*IF($F358>=5,T$9>=YEAR($I358),1)*($F358>=3)","v":7.8000157371333927},{"$f":"(SUM($N228:U228)-SUM($N358:T358))*IF($F358>=5,U$9>=YEAR($I358),1)*($F358>=3)","v":7.6000021425897017},{"$f":"(SUM($N228:V228)-SUM($N358:U358))*IF($F358>=5,V$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:W228)-SUM($N358:V358))*IF($F358>=5,W$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:X228)-SUM($N358:W358))*IF($F358>=5,X$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:Y228)-SUM($N358:X358))*IF($F358>=5,Y$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:Z228)-SUM($N358:Y358))*IF($F358>=5,Z$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AA228)-SUM($N358:Z358))*IF($F358>=5,AA$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AB228)-SUM($N358:AA358))*IF($F358>=5,AB$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AC228)-SUM($N358:AB358))*IF($F358>=5,AC$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AD228)-SUM($N358:AC358))*IF($F358>=5,AD$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AE228)-SUM($N358:AD358))*IF($F358>=5,AE$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AF228)-SUM($N358:AE358))*IF($F358>=5,AF$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AG228)-SUM($N358:AF358))*IF($F358>=5,AG$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AH228)-SUM($N358:AG358))*IF($F358>=5,AH$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AI228)-SUM($N358:AH358))*IF($F358>=5,AI$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AJ228)-SUM($N358:AI358))*IF($F358>=5,AJ$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AK228)-SUM($N358:AJ358))*IF($F358>=5,AK$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AL228)-SUM($N358:AK358))*IF($F358>=5,AL$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AM228)-SUM($N358:AL358))*IF($F358>=5,AM$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AN228)-SUM($N358:AM358))*IF($F358>=5,AN$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AO228)-SUM($N358:AN358))*IF($F358>=5,AO$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AP228)-SUM($N358:AO358))*IF($F358>=5,AP$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AQ228)-SUM($N358:AP358))*IF($F358>=5,AQ$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AR228)-SUM($N358:AQ358))*IF($F358>=5,AR$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AS228)-SUM($N358:AR358))*IF($F358>=5,AS$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AT228)-SUM($N358:AS358))*IF($F358>=5,AT$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AU228)-SUM($N358:AT358))*IF($F358>=5,AU$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AV228)-SUM($N358:AU358))*IF($F358>=5,AV$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AW228)-SUM($N358:AV358))*IF($F358>=5,AW$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AX228)-SUM($N358:AW358))*IF($F358>=5,AX$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AY228)-SUM($N358:AX358))*IF($F358>=5,AY$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:AZ228)-SUM($N358:AY358))*IF($F358>=5,AZ$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:BA228)-SUM($N358:AZ358))*IF($F358>=5,BA$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:BB228)-SUM($N358:BA358))*IF($F358>=5,BB$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:BC228)-SUM($N358:BB358))*IF($F358>=5,BC$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:BD228)-SUM($N358:BC358))*IF($F358>=5,BD$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:BE228)-SUM($N358:BD358))*IF($F358>=5,BE$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:BF228)-SUM($N358:BE358))*IF($F358>=5,BF$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:BG228)-SUM($N358:BF358))*IF($F358>=5,BG$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:BH228)-SUM($N358:BG358))*IF($F358>=5,BH$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:BI228)-SUM($N358:BH358))*IF($F358>=5,BI$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:BJ228)-SUM($N358:BI358))*IF($F358>=5,BJ$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:BK228)-SUM($N358:BJ358))*IF($F358>=5,BK$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:BL228)-SUM($N358:BK358))*IF($F358>=5,BL$9>=YEAR($I358),1)*($F358>=3)","v":0},{"$f":"(SUM($N228:BM228)-SUM($N358:BL358))*IF($F358>=5,BM$9>=YEAR($I358),1)*($F358>=3)","v":0}]
[null,null,73,"Streetlight Restoration","Capital",4,null,{"$f":"Input!L84","v":38.46153846153846},{"$f":"Input!I84","v":"2020-07-01"},null,121.59866101896802,126.2707736771326,null,null,{"$f":"(SUM($N229:O229)-SUM($N359:N359))*IF($F359>=5,O$9>=YEAR($I359),1)*($F359>=3)","v":13.52318358},{"$f":"(SUM($N229:P229)-SUM($N359:O359))*IF($F359>=5,P$9>=YEAR($I359),1)*($F359>=3)","v":14.953753770000001},{"$f":"(SUM($N229:Q229)-SUM($N359:P359))*IF($F359>=5,Q$9>=YEAR($I359),1)*($F359>=3)","v":21.753557029999996},{"$f":"(SUM($N229:R229)-SUM($N359:Q359))*IF($F359>=5,R$9>=YEAR($I359),1)*($F359>=3)","v":20.421394365779506},{"$f":"(SUM($N229:S229)-SUM($N359:R359))*IF($F359>=5,S$9>=YEAR($I359),1)*($F359>=3)","v":18.295687052460494},{"$f":"(SUM($N229:T229)-SUM($N359:S359))*IF($F359>=5,T$9>=YEAR($I359),1)*($F359>=3)","v":18.661599563881296},{"$f":"(SUM($N229:U229)-SUM($N359:T359))*IF($F359>=5,U$9>=YEAR($I359),1)*($F359>=3)","v":18.661598315011304},{"$f":"(SUM($N229:V229)-SUM($N359:U359))*IF($F359>=5,V$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:W229)-SUM($N359:V359))*IF($F359>=5,W$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:X229)-SUM($N359:W359))*IF($F359>=5,X$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:Y229)-SUM($N359:X359))*IF($F359>=5,Y$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:Z229)-SUM($N359:Y359))*IF($F359>=5,Z$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AA229)-SUM($N359:Z359))*IF($F359>=5,AA$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AB229)-SUM($N359:AA359))*IF($F359>=5,AB$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AC229)-SUM($N359:AB359))*IF($F359>=5,AC$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AD229)-SUM($N359:AC359))*IF($F359>=5,AD$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AE229)-SUM($N359:AD359))*IF($F359>=5,AE$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AF229)-SUM($N359:AE359))*IF($F359>=5,AF$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AG229)-SUM($N359:AF359))*IF($F359>=5,AG$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AH229)-SUM($N359:AG359))*IF($F359>=5,AH$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AI229)-SUM($N359:AH359))*IF($F359>=5,AI$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AJ229)-SUM($N359:AI359))*IF($F359>=5,AJ$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AK229)-SUM($N359:AJ359))*IF($F359>=5,AK$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AL229)-SUM($N359:AK359))*IF($F359>=5,AL$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AM229)-SUM($N359:AL359))*IF($F359>=5,AM$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AN229)-SUM($N359:AM359))*IF($F359>=5,AN$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AO229)-SUM($N359:AN359))*IF($F359>=5,AO$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AP229)-SUM($N359:AO359))*IF($F359>=5,AP$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AQ229)-SUM($N359:AP359))*IF($F359>=5,AQ$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AR229)-SUM($N359:AQ359))*IF($F359>=5,AR$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AS229)-SUM($N359:AR359))*IF($F359>=5,AS$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AT229)-SUM($N359:AS359))*IF($F359>=5,AT$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AU229)-SUM($N359:AT359))*IF($F359>=5,AU$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AV229)-SUM($N359:AU359))*IF($F359>=5,AV$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AW229)-SUM($N359:AV359))*IF($F359>=5,AW$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AX229)-SUM($N359:AW359))*IF($F359>=5,AX$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AY229)-SUM($N359:AX359))*IF($F359>=5,AY$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:AZ229)-SUM($N359:AY359))*IF($F359>=5,AZ$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:BA229)-SUM($N359:AZ359))*IF($F359>=5,BA$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:BB229)-SUM($N359:BA359))*IF($F359>=5,BB$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:BC229)-SUM($N359:BB359))*IF($F359>=5,BC$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:BD229)-SUM($N359:BC359))*IF($F359>=5,BD$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:BE229)-SUM($N359:BD359))*IF($F359>=5,BE$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:BF229)-SUM($N359:BE359))*IF($F359>=5,BF$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:BG229)-SUM($N359:BF359))*IF($F359>=5,BG$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:BH229)-SUM($N359:BG359))*IF($F359>=5,BH$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:BI229)-SUM($N359:BH359))*IF($F359>=5,BI$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:BJ229)-SUM($N359:BI359))*IF($F359>=5,BJ$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:BK229)-SUM($N359:BJ359))*IF($F359>=5,BK$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:BL229)-SUM($N359:BK359))*IF($F359>=5,BL$9>=YEAR($I359),1)*($F359>=3)","v":0},{"$f":"(SUM($N229:BM229)-SUM($N359:BL359))*IF($F359>=5,BM$9>=YEAR($I359),1)*($F359>=3)","v":0}]
[null,null,74,"Restoration","Capital",4,null,{"$f":"Input!L85","v":38.46153846153846},{"$f":"Input!I85","v":"2020-07-01"},null,878.41219522676579,907.012237761547,null,null,{"$f":"(SUM($N230:O230)-SUM($N360:N360))*IF($F360>=5,O$9>=YEAR($I360),1)*($F360>=3)","v":112.86561422},{"$f":"(SUM($N230:P230)-SUM($N360:O360))*IF($F360>=5,P$9>=YEAR($I360),1)*($F360>=3)","v":125.39354137999999},{"$f":"(SUM($N230:Q230)-SUM($N360:P360))*IF($F360>=5,Q$9>=YEAR($I360),1)*($F360>=3)","v":129.86376981000001},{"$f":"(SUM($N230:R230)-SUM($N360:Q360))*IF($F360>=5,R$9>=YEAR($I360),1)*($F360>=3)","v":143.107882337962},{"$f":"(SUM($N230:S230)-SUM($N360:R360))*IF($F360>=5,S$9>=YEAR($I360),1)*($F360>=3)","v":130.18775220235602},{"$f":"(SUM($N230:T230)-SUM($N360:S360))*IF($F360>=5,T$9>=YEAR($I360),1)*($F360>=3)","v":132.74886907417499},{"$f":"(SUM($N230:U230)-SUM($N360:T360))*IF($F360>=5,U$9>=YEAR($I360),1)*($F360>=3)","v":132.844808737054},{"$f":"(SUM($N230:V230)-SUM($N360:U360))*IF($F360>=5,V$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:W230)-SUM($N360:V360))*IF($F360>=5,W$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:X230)-SUM($N360:W360))*IF($F360>=5,X$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:Y230)-SUM($N360:X360))*IF($F360>=5,Y$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:Z230)-SUM($N360:Y360))*IF($F360>=5,Z$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AA230)-SUM($N360:Z360))*IF($F360>=5,AA$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AB230)-SUM($N360:AA360))*IF($F360>=5,AB$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AC230)-SUM($N360:AB360))*IF($F360>=5,AC$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AD230)-SUM($N360:AC360))*IF($F360>=5,AD$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AE230)-SUM($N360:AD360))*IF($F360>=5,AE$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AF230)-SUM($N360:AE360))*IF($F360>=5,AF$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AG230)-SUM($N360:AF360))*IF($F360>=5,AG$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AH230)-SUM($N360:AG360))*IF($F360>=5,AH$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AI230)-SUM($N360:AH360))*IF($F360>=5,AI$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AJ230)-SUM($N360:AI360))*IF($F360>=5,AJ$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AK230)-SUM($N360:AJ360))*IF($F360>=5,AK$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AL230)-SUM($N360:AK360))*IF($F360>=5,AL$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AM230)-SUM($N360:AL360))*IF($F360>=5,AM$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AN230)-SUM($N360:AM360))*IF($F360>=5,AN$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AO230)-SUM($N360:AN360))*IF($F360>=5,AO$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AP230)-SUM($N360:AO360))*IF($F360>=5,AP$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AQ230)-SUM($N360:AP360))*IF($F360>=5,AQ$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AR230)-SUM($N360:AQ360))*IF($F360>=5,AR$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AS230)-SUM($N360:AR360))*IF($F360>=5,AS$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AT230)-SUM($N360:AS360))*IF($F360>=5,AT$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AU230)-SUM($N360:AT360))*IF($F360>=5,AU$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AV230)-SUM($N360:AU360))*IF($F360>=5,AV$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AW230)-SUM($N360:AV360))*IF($F360>=5,AW$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AX230)-SUM($N360:AW360))*IF($F360>=5,AX$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AY230)-SUM($N360:AX360))*IF($F360>=5,AY$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:AZ230)-SUM($N360:AY360))*IF($F360>=5,AZ$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:BA230)-SUM($N360:AZ360))*IF($F360>=5,BA$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:BB230)-SUM($N360:BA360))*IF($F360>=5,BB$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:BC230)-SUM($N360:BB360))*IF($F360>=5,BC$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:BD230)-SUM($N360:BC360))*IF($F360>=5,BD$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:BE230)-SUM($N360:BD360))*IF($F360>=5,BE$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:BF230)-SUM($N360:BE360))*IF($F360>=5,BF$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:BG230)-SUM($N360:BF360))*IF($F360>=5,BG$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:BH230)-SUM($N360:BG360))*IF($F360>=5,BH$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:BI230)-SUM($N360:BH360))*IF($F360>=5,BI$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:BJ230)-SUM($N360:BI360))*IF($F360>=5,BJ$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:BK230)-SUM($N360:BJ360))*IF($F360>=5,BK$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:BL230)-SUM($N360:BK360))*IF($F360>=5,BL$9>=YEAR($I360),1)*($F360>=3)","v":0},{"$f":"(SUM($N230:BM230)-SUM($N360:BL360))*IF($F360>=5,BM$9>=YEAR($I360),1)*($F360>=3)","v":0}]
[null,null,75,"Other Requests","Capital",4,null,{"$f":"Input!L86","v":38.46153846153846},{"$f":"Input!I86","v":"2020-07-01"},null,505.27403601863904,548.0075208541773,null,null,{"$f":"(SUM($N231:O231)-SUM($N361:N361))*IF($F361>=5,O$9>=YEAR($I361),1)*($F361>=3)","v":44.816447189999998},{"$f":"(SUM($N231:P231)-SUM($N361:O361))*IF($F361>=5,P$9>=YEAR($I361),1)*($F361>=3)","v":47.833986160000002},{"$f":"(SUM($N231:Q231)-SUM($N361:P361))*IF($F361>=5,Q$9>=YEAR($I361),1)*($F361>=3)","v":50.224614340000002},{"$f":"(SUM($N231:R231)-SUM($N361:Q361))*IF($F361>=5,R$9>=YEAR($I361),1)*($F361>=3)","v":62.432864307384392},{"$f":"(SUM($N231:S231)-SUM($N361:R361))*IF($F361>=5,S$9>=YEAR($I361),1)*($F361>=3)","v":117.77846205480802},{"$f":"(SUM($N231:T231)-SUM($N361:S361))*IF($F361>=5,T$9>=YEAR($I361),1)*($F361>=3)","v":98.695866716838907},{"$f":"(SUM($N231:U231)-SUM($N361:T361))*IF($F361>=5,U$9>=YEAR($I361),1)*($F361>=3)","v":126.22528008514598},{"$f":"(SUM($N231:V231)-SUM($N361:U361))*IF($F361>=5,V$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:W231)-SUM($N361:V361))*IF($F361>=5,W$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:X231)-SUM($N361:W361))*IF($F361>=5,X$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:Y231)-SUM($N361:X361))*IF($F361>=5,Y$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:Z231)-SUM($N361:Y361))*IF($F361>=5,Z$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AA231)-SUM($N361:Z361))*IF($F361>=5,AA$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AB231)-SUM($N361:AA361))*IF($F361>=5,AB$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AC231)-SUM($N361:AB361))*IF($F361>=5,AC$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AD231)-SUM($N361:AC361))*IF($F361>=5,AD$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AE231)-SUM($N361:AD361))*IF($F361>=5,AE$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AF231)-SUM($N361:AE361))*IF($F361>=5,AF$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AG231)-SUM($N361:AF361))*IF($F361>=5,AG$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AH231)-SUM($N361:AG361))*IF($F361>=5,AH$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AI231)-SUM($N361:AH361))*IF($F361>=5,AI$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AJ231)-SUM($N361:AI361))*IF($F361>=5,AJ$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AK231)-SUM($N361:AJ361))*IF($F361>=5,AK$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AL231)-SUM($N361:AK361))*IF($F361>=5,AL$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AM231)-SUM($N361:AL361))*IF($F361>=5,AM$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AN231)-SUM($N361:AM361))*IF($F361>=5,AN$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AO231)-SUM($N361:AN361))*IF($F361>=5,AO$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AP231)-SUM($N361:AO361))*IF($F361>=5,AP$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AQ231)-SUM($N361:AP361))*IF($F361>=5,AQ$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AR231)-SUM($N361:AQ361))*IF($F361>=5,AR$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AS231)-SUM($N361:AR361))*IF($F361>=5,AS$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AT231)-SUM($N361:AS361))*IF($F361>=5,AT$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AU231)-SUM($N361:AT361))*IF($F361>=5,AU$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AV231)-SUM($N361:AU361))*IF($F361>=5,AV$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AW231)-SUM($N361:AV361))*IF($F361>=5,AW$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AX231)-SUM($N361:AW361))*IF($F361>=5,AX$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AY231)-SUM($N361:AX361))*IF($F361>=5,AY$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:AZ231)-SUM($N361:AY361))*IF($F361>=5,AZ$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:BA231)-SUM($N361:AZ361))*IF($F361>=5,BA$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:BB231)-SUM($N361:BA361))*IF($F361>=5,BB$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:BC231)-SUM($N361:BB361))*IF($F361>=5,BC$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:BD231)-SUM($N361:BC361))*IF($F361>=5,BD$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:BE231)-SUM($N361:BD361))*IF($F361>=5,BE$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:BF231)-SUM($N361:BE361))*IF($F361>=5,BF$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:BG231)-SUM($N361:BF361))*IF($F361>=5,BG$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:BH231)-SUM($N361:BG361))*IF($F361>=5,BH$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:BI231)-SUM($N361:BH361))*IF($F361>=5,BI$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:BJ231)-SUM($N361:BI361))*IF($F361>=5,BJ$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:BK231)-SUM($N361:BJ361))*IF($F361>=5,BK$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:BL231)-SUM($N361:BK361))*IF($F361>=5,BL$9>=YEAR($I361),1)*($F361>=3)","v":0},{"$f":"(SUM($N231:BM231)-SUM($N361:BL361))*IF($F361>=5,BM$9>=YEAR($I361),1)*($F361>=3)","v":0}]
[null,null,{"$f":"C361+1","v":76},"Gulf Power","Capital",4,null,{"$f":"Input!L87","v":40},{"$f":"Input!I87","v":"2020-07-01"},null,21.828444795856587,25.6338548193044,null,null,{"$f":"(SUM($N232:O232)-SUM($N362:N362))*IF($F362>=5,O$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:P232)-SUM($N362:O362))*IF($F362>=5,P$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:Q232)-SUM($N362:P362))*IF($F362>=5,Q$9>=YEAR($I362),1)*($F362>=3)","v":3.1143726200000001},{"$f":"(SUM($N232:R232)-SUM($N362:Q362))*IF($F362>=5,R$9>=YEAR($I362),1)*($F362>=3)","v":1.7470539294284997},{"$f":"(SUM($N232:S232)-SUM($N362:R362))*IF($F362>=5,S$9>=YEAR($I362),1)*($F362>=3)","v":1.7886135800284002},{"$f":"(SUM($N232:T232)-SUM($N362:S362))*IF($F362>=5,T$9>=YEAR($I362),1)*($F362>=3)","v":9.9569123524720986},{"$f":"(SUM($N232:U232)-SUM($N362:T362))*IF($F362>=5,U$9>=YEAR($I362),1)*($F362>=3)","v":9.0269023373754003},{"$f":"(SUM($N232:V232)-SUM($N362:U362))*IF($F362>=5,V$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:W232)-SUM($N362:V362))*IF($F362>=5,W$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:X232)-SUM($N362:W362))*IF($F362>=5,X$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:Y232)-SUM($N362:X362))*IF($F362>=5,Y$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:Z232)-SUM($N362:Y362))*IF($F362>=5,Z$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AA232)-SUM($N362:Z362))*IF($F362>=5,AA$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AB232)-SUM($N362:AA362))*IF($F362>=5,AB$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AC232)-SUM($N362:AB362))*IF($F362>=5,AC$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AD232)-SUM($N362:AC362))*IF($F362>=5,AD$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AE232)-SUM($N362:AD362))*IF($F362>=5,AE$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AF232)-SUM($N362:AE362))*IF($F362>=5,AF$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AG232)-SUM($N362:AF362))*IF($F362>=5,AG$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AH232)-SUM($N362:AG362))*IF($F362>=5,AH$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AI232)-SUM($N362:AH362))*IF($F362>=5,AI$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AJ232)-SUM($N362:AI362))*IF($F362>=5,AJ$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AK232)-SUM($N362:AJ362))*IF($F362>=5,AK$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AL232)-SUM($N362:AK362))*IF($F362>=5,AL$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AM232)-SUM($N362:AL362))*IF($F362>=5,AM$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AN232)-SUM($N362:AM362))*IF($F362>=5,AN$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AO232)-SUM($N362:AN362))*IF($F362>=5,AO$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AP232)-SUM($N362:AO362))*IF($F362>=5,AP$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AQ232)-SUM($N362:AP362))*IF($F362>=5,AQ$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AR232)-SUM($N362:AQ362))*IF($F362>=5,AR$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AS232)-SUM($N362:AR362))*IF($F362>=5,AS$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AT232)-SUM($N362:AS362))*IF($F362>=5,AT$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AU232)-SUM($N362:AT362))*IF($F362>=5,AU$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AV232)-SUM($N362:AU362))*IF($F362>=5,AV$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AW232)-SUM($N362:AV362))*IF($F362>=5,AW$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AX232)-SUM($N362:AW362))*IF($F362>=5,AX$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AY232)-SUM($N362:AX362))*IF($F362>=5,AY$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:AZ232)-SUM($N362:AY362))*IF($F362>=5,AZ$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:BA232)-SUM($N362:AZ362))*IF($F362>=5,BA$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:BB232)-SUM($N362:BA362))*IF($F362>=5,BB$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:BC232)-SUM($N362:BB362))*IF($F362>=5,BC$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:BD232)-SUM($N362:BC362))*IF($F362>=5,BD$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:BE232)-SUM($N362:BD362))*IF($F362>=5,BE$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:BF232)-SUM($N362:BE362))*IF($F362>=5,BF$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:BG232)-SUM($N362:BF362))*IF($F362>=5,BG$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:BH232)-SUM($N362:BG362))*IF($F362>=5,BH$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:BI232)-SUM($N362:BH362))*IF($F362>=5,BI$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:BJ232)-SUM($N362:BI362))*IF($F362>=5,BJ$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:BK232)-SUM($N362:BJ362))*IF($F362>=5,BK$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:BL232)-SUM($N362:BK362))*IF($F362>=5,BL$9>=YEAR($I362),1)*($F362>=3)","v":0},{"$f":"(SUM($N232:BM232)-SUM($N362:BL362))*IF($F362>=5,BM$9>=YEAR($I362),1)*($F362>=3)","v":0}]
[null,null,77,"CT Overhauls (Outage Execution and Not Parts)","Capital",4,null,{"$f":"Input!L88","v":23.255813953488374},{"$f":"Input!I88","v":"2020-07-01"},null,1872.0285034454362,1948.4155356418516,null,null,{"$f":"(SUM($N233:O233)-SUM($N363:N363))*IF($F363>=5,O$9>=YEAR($I363),1)*($F363>=3)","v":254.83289331000003},{"$f":"(SUM($N233:P233)-SUM($N363:O363))*IF($F363>=5,P$9>=YEAR($I363),1)*($F363>=3)","v":119.08991967999998},{"$f":"(SUM($N233:Q233)-SUM($N363:P363))*IF($F363>=5,Q$9>=YEAR($I363),1)*($F363>=3)","v":294.62577414999998},{"$f":"(SUM($N233:R233)-SUM($N363:Q363))*IF($F363>=5,R$9>=YEAR($I363),1)*($F363>=3)","v":342.96900586305833},{"$f":"(SUM($N233:S233)-SUM($N363:R363))*IF($F363>=5,S$9>=YEAR($I363),1)*($F363>=3)","v":403.49783585443208},{"$f":"(SUM($N233:T233)-SUM($N363:S363))*IF($F363>=5,T$9>=YEAR($I363),1)*($F363>=3)","v":370.79559235938495},{"$f":"(SUM($N233:U233)-SUM($N363:T363))*IF($F363>=5,U$9>=YEAR($I363),1)*($F363>=3)","v":162.60451442497629},{"$f":"(SUM($N233:V233)-SUM($N363:U363))*IF($F363>=5,V$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:W233)-SUM($N363:V363))*IF($F363>=5,W$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:X233)-SUM($N363:W363))*IF($F363>=5,X$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:Y233)-SUM($N363:X363))*IF($F363>=5,Y$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:Z233)-SUM($N363:Y363))*IF($F363>=5,Z$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AA233)-SUM($N363:Z363))*IF($F363>=5,AA$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AB233)-SUM($N363:AA363))*IF($F363>=5,AB$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AC233)-SUM($N363:AB363))*IF($F363>=5,AC$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AD233)-SUM($N363:AC363))*IF($F363>=5,AD$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AE233)-SUM($N363:AD363))*IF($F363>=5,AE$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AF233)-SUM($N363:AE363))*IF($F363>=5,AF$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AG233)-SUM($N363:AF363))*IF($F363>=5,AG$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AH233)-SUM($N363:AG363))*IF($F363>=5,AH$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AI233)-SUM($N363:AH363))*IF($F363>=5,AI$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AJ233)-SUM($N363:AI363))*IF($F363>=5,AJ$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AK233)-SUM($N363:AJ363))*IF($F363>=5,AK$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AL233)-SUM($N363:AK363))*IF($F363>=5,AL$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AM233)-SUM($N363:AL363))*IF($F363>=5,AM$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AN233)-SUM($N363:AM363))*IF($F363>=5,AN$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AO233)-SUM($N363:AN363))*IF($F363>=5,AO$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AP233)-SUM($N363:AO363))*IF($F363>=5,AP$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AQ233)-SUM($N363:AP363))*IF($F363>=5,AQ$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AR233)-SUM($N363:AQ363))*IF($F363>=5,AR$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AS233)-SUM($N363:AR363))*IF($F363>=5,AS$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AT233)-SUM($N363:AS363))*IF($F363>=5,AT$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AU233)-SUM($N363:AT363))*IF($F363>=5,AU$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AV233)-SUM($N363:AU363))*IF($F363>=5,AV$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AW233)-SUM($N363:AV363))*IF($F363>=5,AW$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AX233)-SUM($N363:AW363))*IF($F363>=5,AX$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AY233)-SUM($N363:AX363))*IF($F363>=5,AY$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:AZ233)-SUM($N363:AY363))*IF($F363>=5,AZ$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:BA233)-SUM($N363:AZ363))*IF($F363>=5,BA$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:BB233)-SUM($N363:BA363))*IF($F363>=5,BB$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:BC233)-SUM($N363:BB363))*IF($F363>=5,BC$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:BD233)-SUM($N363:BC363))*IF($F363>=5,BD$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:BE233)-SUM($N363:BD363))*IF($F363>=5,BE$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:BF233)-SUM($N363:BE363))*IF($F363>=5,BF$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:BG233)-SUM($N363:BF363))*IF($F363>=5,BG$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:BH233)-SUM($N363:BG363))*IF($F363>=5,BH$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:BI233)-SUM($N363:BH363))*IF($F363>=5,BI$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:BJ233)-SUM($N363:BI363))*IF($F363>=5,BJ$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:BK233)-SUM($N363:BJ363))*IF($F363>=5,BK$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:BL233)-SUM($N363:BK363))*IF($F363>=5,BL$9>=YEAR($I363),1)*($F363>=3)","v":0},{"$f":"(SUM($N233:BM233)-SUM($N363:BL363))*IF($F363>=5,BM$9>=YEAR($I363),1)*($F363>=3)","v":0}]
[null,null,78,"CT Parts","Capital",4,null,{"$f":"Input!L89","v":23.255813953488374},{"$f":"Input!I89","v":"2020-07-01"},null,1231.5233414401291,1248.4863560574788,null,null,{"$f":"(SUM($N234:O234)-SUM($N364:N364))*IF($F364>=5,O$9>=YEAR($I364),1)*($F364>=3)","v":124.41533208},{"$f":"(SUM($N234:P234)-SUM($N364:O364))*IF($F364>=5,P$9>=YEAR($I364),1)*($F364>=3)","v":304.16415037000002},{"$f":"(SUM($N234:Q234)-SUM($N364:P364))*IF($F364>=5,Q$9>=YEAR($I364),1)*($F364>=3)","v":259.92006586000002},{"$f":"(SUM($N234:R234)-SUM($N364:Q364))*IF($F364>=5,R$9>=YEAR($I364),1)*($F364>=3)","v":79.272436384999992},{"$f":"(SUM($N234:S234)-SUM($N364:R364))*IF($F364>=5,S$9>=YEAR($I364),1)*($F364>=3)","v":103.73573735247896},{"$f":"(SUM($N234:T234)-SUM($N364:S364))*IF($F364>=5,T$9>=YEAR($I364),1)*($F364>=3)","v":199.8824222175009},{"$f":"(SUM($N234:U234)-SUM($N364:T364))*IF($F364>=5,U$9>=YEAR($I364),1)*($F364>=3)","v":177.09621179249893},{"$f":"(SUM($N234:V234)-SUM($N364:U364))*IF($F364>=5,V$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:W234)-SUM($N364:V364))*IF($F364>=5,W$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:X234)-SUM($N364:W364))*IF($F364>=5,X$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:Y234)-SUM($N364:X364))*IF($F364>=5,Y$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:Z234)-SUM($N364:Y364))*IF($F364>=5,Z$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AA234)-SUM($N364:Z364))*IF($F364>=5,AA$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AB234)-SUM($N364:AA364))*IF($F364>=5,AB$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AC234)-SUM($N364:AB364))*IF($F364>=5,AC$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AD234)-SUM($N364:AC364))*IF($F364>=5,AD$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AE234)-SUM($N364:AD364))*IF($F364>=5,AE$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AF234)-SUM($N364:AE364))*IF($F364>=5,AF$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AG234)-SUM($N364:AF364))*IF($F364>=5,AG$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AH234)-SUM($N364:AG364))*IF($F364>=5,AH$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AI234)-SUM($N364:AH364))*IF($F364>=5,AI$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AJ234)-SUM($N364:AI364))*IF($F364>=5,AJ$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AK234)-SUM($N364:AJ364))*IF($F364>=5,AK$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AL234)-SUM($N364:AK364))*IF($F364>=5,AL$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AM234)-SUM($N364:AL364))*IF($F364>=5,AM$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AN234)-SUM($N364:AM364))*IF($F364>=5,AN$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AO234)-SUM($N364:AN364))*IF($F364>=5,AO$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AP234)-SUM($N364:AO364))*IF($F364>=5,AP$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AQ234)-SUM($N364:AP364))*IF($F364>=5,AQ$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AR234)-SUM($N364:AQ364))*IF($F364>=5,AR$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AS234)-SUM($N364:AR364))*IF($F364>=5,AS$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AT234)-SUM($N364:AS364))*IF($F364>=5,AT$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AU234)-SUM($N364:AT364))*IF($F364>=5,AU$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AV234)-SUM($N364:AU364))*IF($F364>=5,AV$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AW234)-SUM($N364:AV364))*IF($F364>=5,AW$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AX234)-SUM($N364:AW364))*IF($F364>=5,AX$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AY234)-SUM($N364:AX364))*IF($F364>=5,AY$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:AZ234)-SUM($N364:AY364))*IF($F364>=5,AZ$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:BA234)-SUM($N364:AZ364))*IF($F364>=5,BA$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:BB234)-SUM($N364:BA364))*IF($F364>=5,BB$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:BC234)-SUM($N364:BB364))*IF($F364>=5,BC$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:BD234)-SUM($N364:BC364))*IF($F364>=5,BD$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:BE234)-SUM($N364:BD364))*IF($F364>=5,BE$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:BF234)-SUM($N364:BE364))*IF($F364>=5,BF$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:BG234)-SUM($N364:BF364))*IF($F364>=5,BG$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:BH234)-SUM($N364:BG364))*IF($F364>=5,BH$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:BI234)-SUM($N364:BH364))*IF($F364>=5,BI$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:BJ234)-SUM($N364:BI364))*IF($F364>=5,BJ$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:BK234)-SUM($N364:BJ364))*IF($F364>=5,BK$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:BL234)-SUM($N364:BK364))*IF($F364>=5,BL$9>=YEAR($I364),1)*($F364>=3)","v":0},{"$f":"(SUM($N234:BM234)-SUM($N364:BL364))*IF($F364>=5,BM$9>=YEAR($I364),1)*($F364>=3)","v":0}]
[null,null,79,"CT Gas Turbines","Capital",4,null,{"$f":"Input!L90","v":23.255813953488374},{"$f":"Input!I90","v":"2020-07-01"},null,51.492740650528098,49.523330265001,null,null,{"$f":"(SUM($N235:O235)-SUM($N365:N365))*IF($F365>=5,O$9>=YEAR($I365),1)*($F365>=3)","v":1.81539129},{"$f":"(SUM($N235:P235)-SUM($N365:O365))*IF($F365>=5,P$9>=YEAR($I365),1)*($F365>=3)","v":1.7800365300000003},{"$f":"(SUM($N235:Q235)-SUM($N365:P365))*IF($F365>=5,Q$9>=YEAR($I365),1)*($F365>=3)","v":44.64059726},{"$f":"(SUM($N235:R235)-SUM($N365:Q365))*IF($F365>=5,R$9>=YEAR($I365),1)*($F365>=3)","v":-8.940690999899914E-2},{"$f":"(SUM($N235:S235)-SUM($N365:R365))*IF($F365>=5,S$9>=YEAR($I365),1)*($F365>=3)","v":0.30833709499999884},{"$f":"(SUM($N235:T235)-SUM($N365:S365))*IF($F365>=5,T$9>=YEAR($I365),1)*($F365>=3)","v":0.30525000000000091},{"$f":"(SUM($N235:U235)-SUM($N365:T365))*IF($F365>=5,U$9>=YEAR($I365),1)*($F365>=3)","v":0.76312500000000227},{"$f":"(SUM($N235:V235)-SUM($N365:U365))*IF($F365>=5,V$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:W235)-SUM($N365:V365))*IF($F365>=5,W$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:X235)-SUM($N365:W365))*IF($F365>=5,X$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:Y235)-SUM($N365:X365))*IF($F365>=5,Y$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:Z235)-SUM($N365:Y365))*IF($F365>=5,Z$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AA235)-SUM($N365:Z365))*IF($F365>=5,AA$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AB235)-SUM($N365:AA365))*IF($F365>=5,AB$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AC235)-SUM($N365:AB365))*IF($F365>=5,AC$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AD235)-SUM($N365:AC365))*IF($F365>=5,AD$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AE235)-SUM($N365:AD365))*IF($F365>=5,AE$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AF235)-SUM($N365:AE365))*IF($F365>=5,AF$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AG235)-SUM($N365:AF365))*IF($F365>=5,AG$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AH235)-SUM($N365:AG365))*IF($F365>=5,AH$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AI235)-SUM($N365:AH365))*IF($F365>=5,AI$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AJ235)-SUM($N365:AI365))*IF($F365>=5,AJ$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AK235)-SUM($N365:AJ365))*IF($F365>=5,AK$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AL235)-SUM($N365:AK365))*IF($F365>=5,AL$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AM235)-SUM($N365:AL365))*IF($F365>=5,AM$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AN235)-SUM($N365:AM365))*IF($F365>=5,AN$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AO235)-SUM($N365:AN365))*IF($F365>=5,AO$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AP235)-SUM($N365:AO365))*IF($F365>=5,AP$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AQ235)-SUM($N365:AP365))*IF($F365>=5,AQ$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AR235)-SUM($N365:AQ365))*IF($F365>=5,AR$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AS235)-SUM($N365:AR365))*IF($F365>=5,AS$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AT235)-SUM($N365:AS365))*IF($F365>=5,AT$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AU235)-SUM($N365:AT365))*IF($F365>=5,AU$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AV235)-SUM($N365:AU365))*IF($F365>=5,AV$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AW235)-SUM($N365:AV365))*IF($F365>=5,AW$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AX235)-SUM($N365:AW365))*IF($F365>=5,AX$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AY235)-SUM($N365:AX365))*IF($F365>=5,AY$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:AZ235)-SUM($N365:AY365))*IF($F365>=5,AZ$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:BA235)-SUM($N365:AZ365))*IF($F365>=5,BA$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:BB235)-SUM($N365:BA365))*IF($F365>=5,BB$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:BC235)-SUM($N365:BB365))*IF($F365>=5,BC$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:BD235)-SUM($N365:BC365))*IF($F365>=5,BD$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:BE235)-SUM($N365:BD365))*IF($F365>=5,BE$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:BF235)-SUM($N365:BE365))*IF($F365>=5,BF$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:BG235)-SUM($N365:BF365))*IF($F365>=5,BG$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:BH235)-SUM($N365:BG365))*IF($F365>=5,BH$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:BI235)-SUM($N365:BH365))*IF($F365>=5,BI$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:BJ235)-SUM($N365:BI365))*IF($F365>=5,BJ$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:BK235)-SUM($N365:BJ365))*IF($F365>=5,BK$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:BL235)-SUM($N365:BK365))*IF($F365>=5,BL$9>=YEAR($I365),1)*($F365>=3)","v":0},{"$f":"(SUM($N235:BM235)-SUM($N365:BL365))*IF($F365>=5,BM$9>=YEAR($I365),1)*($F365>=3)","v":0}]
[null,null,80,"Coal Sites","Capital",4,null,{"$f":"Input!L91","v":45.45454545454546},{"$f":"Input!I91","v":"2020-07-01"},null,64.908654582898706,60.846993586967606,null,null,{"$f":"(SUM($N236:O236)-SUM($N366:N366))*IF($F366>=5,O$9>=YEAR($I366),1)*($F366>=3)","v":11.218887349999999},{"$f":"(SUM($N236:P236)-SUM($N366:O366))*IF($F366>=5,P$9>=YEAR($I366),1)*($F366>=3)","v":24.989250020000004},{"$f":"(SUM($N236:Q236)-SUM($N366:P366))*IF($F366>=5,Q$9>=YEAR($I366),1)*($F366>=3)","v":6.469876400000004},{"$f":"(SUM($N236:R236)-SUM($N366:Q366))*IF($F366>=5,R$9>=YEAR($I366),1)*($F366>=3)","v":8.6928884984000021},{"$f":"(SUM($N236:S236)-SUM($N366:R366))*IF($F366>=5,S$9>=YEAR($I366),1)*($F366>=3)","v":9.4760913185675975},{"$f":"(SUM($N236:T236)-SUM($N366:S366))*IF($F366>=5,T$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:U236)-SUM($N366:T366))*IF($F366>=5,U$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:V236)-SUM($N366:U366))*IF($F366>=5,V$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:W236)-SUM($N366:V366))*IF($F366>=5,W$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:X236)-SUM($N366:W366))*IF($F366>=5,X$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:Y236)-SUM($N366:X366))*IF($F366>=5,Y$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:Z236)-SUM($N366:Y366))*IF($F366>=5,Z$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AA236)-SUM($N366:Z366))*IF($F366>=5,AA$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AB236)-SUM($N366:AA366))*IF($F366>=5,AB$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AC236)-SUM($N366:AB366))*IF($F366>=5,AC$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AD236)-SUM($N366:AC366))*IF($F366>=5,AD$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AE236)-SUM($N366:AD366))*IF($F366>=5,AE$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AF236)-SUM($N366:AE366))*IF($F366>=5,AF$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AG236)-SUM($N366:AF366))*IF($F366>=5,AG$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AH236)-SUM($N366:AG366))*IF($F366>=5,AH$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AI236)-SUM($N366:AH366))*IF($F366>=5,AI$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AJ236)-SUM($N366:AI366))*IF($F366>=5,AJ$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AK236)-SUM($N366:AJ366))*IF($F366>=5,AK$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AL236)-SUM($N366:AK366))*IF($F366>=5,AL$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AM236)-SUM($N366:AL366))*IF($F366>=5,AM$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AN236)-SUM($N366:AM366))*IF($F366>=5,AN$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AO236)-SUM($N366:AN366))*IF($F366>=5,AO$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AP236)-SUM($N366:AO366))*IF($F366>=5,AP$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AQ236)-SUM($N366:AP366))*IF($F366>=5,AQ$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AR236)-SUM($N366:AQ366))*IF($F366>=5,AR$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AS236)-SUM($N366:AR366))*IF($F366>=5,AS$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AT236)-SUM($N366:AS366))*IF($F366>=5,AT$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AU236)-SUM($N366:AT366))*IF($F366>=5,AU$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AV236)-SUM($N366:AU366))*IF($F366>=5,AV$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AW236)-SUM($N366:AV366))*IF($F366>=5,AW$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AX236)-SUM($N366:AW366))*IF($F366>=5,AX$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AY236)-SUM($N366:AX366))*IF($F366>=5,AY$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:AZ236)-SUM($N366:AY366))*IF($F366>=5,AZ$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:BA236)-SUM($N366:AZ366))*IF($F366>=5,BA$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:BB236)-SUM($N366:BA366))*IF($F366>=5,BB$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:BC236)-SUM($N366:BB366))*IF($F366>=5,BC$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:BD236)-SUM($N366:BC366))*IF($F366>=5,BD$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:BE236)-SUM($N366:BD366))*IF($F366>=5,BE$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:BF236)-SUM($N366:BE366))*IF($F366>=5,BF$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:BG236)-SUM($N366:BF366))*IF($F366>=5,BG$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:BH236)-SUM($N366:BG366))*IF($F366>=5,BH$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:BI236)-SUM($N366:BH366))*IF($F366>=5,BI$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:BJ236)-SUM($N366:BI366))*IF($F366>=5,BJ$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:BK236)-SUM($N366:BJ366))*IF($F366>=5,BK$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:BL236)-SUM($N366:BK366))*IF($F366>=5,BL$9>=YEAR($I366),1)*($F366>=3)","v":0},{"$f":"(SUM($N236:BM236)-SUM($N366:BL366))*IF($F366>=5,BM$9>=YEAR($I366),1)*($F366>=3)","v":0}]
[null,null,81,{"$f":"INDEX(D$157:D$281,$C367,1)","v":"Steam Sites"},"Capital",4,null,{"$f":"Input!L92","v":28.571428571428569},{"$f":"Input!I92","v":"2020-07-01"},null,495.9796515981235,504.36712987429121,null,null,{"$f":"(SUM($N237:O237)-SUM($N367:N367))*IF($F367>=5,O$9>=YEAR($I367),1)*($F367>=3)","v":82.126073340000005},{"$f":"(SUM($N237:P237)-SUM($N367:O367))*IF($F367>=5,P$9>=YEAR($I367),1)*($F367>=3)","v":62.69139690999998},{"$f":"(SUM($N237:Q237)-SUM($N367:P367))*IF($F367>=5,Q$9>=YEAR($I367),1)*($F367>=3)","v":90.531972260000003},{"$f":"(SUM($N237:R237)-SUM($N367:Q367))*IF($F367>=5,R$9>=YEAR($I367),1)*($F367>=3)","v":73.562047810278528},{"$f":"(SUM($N237:S237)-SUM($N367:R367))*IF($F367>=5,S$9>=YEAR($I367),1)*($F367>=3)","v":52.471028895236316},{"$f":"(SUM($N237:T237)-SUM($N367:S367))*IF($F367>=5,T$9>=YEAR($I367),1)*($F367>=3)","v":81.918240516804701},{"$f":"(SUM($N237:U237)-SUM($N367:T367))*IF($F367>=5,U$9>=YEAR($I367),1)*($F367>=3)","v":61.066370141971674},{"$f":"(SUM($N237:V237)-SUM($N367:U367))*IF($F367>=5,V$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:W237)-SUM($N367:V367))*IF($F367>=5,W$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:X237)-SUM($N367:W367))*IF($F367>=5,X$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:Y237)-SUM($N367:X367))*IF($F367>=5,Y$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:Z237)-SUM($N367:Y367))*IF($F367>=5,Z$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AA237)-SUM($N367:Z367))*IF($F367>=5,AA$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AB237)-SUM($N367:AA367))*IF($F367>=5,AB$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AC237)-SUM($N367:AB367))*IF($F367>=5,AC$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AD237)-SUM($N367:AC367))*IF($F367>=5,AD$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AE237)-SUM($N367:AD367))*IF($F367>=5,AE$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AF237)-SUM($N367:AE367))*IF($F367>=5,AF$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AG237)-SUM($N367:AF367))*IF($F367>=5,AG$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AH237)-SUM($N367:AG367))*IF($F367>=5,AH$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AI237)-SUM($N367:AH367))*IF($F367>=5,AI$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AJ237)-SUM($N367:AI367))*IF($F367>=5,AJ$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AK237)-SUM($N367:AJ367))*IF($F367>=5,AK$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AL237)-SUM($N367:AK367))*IF($F367>=5,AL$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AM237)-SUM($N367:AL367))*IF($F367>=5,AM$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AN237)-SUM($N367:AM367))*IF($F367>=5,AN$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AO237)-SUM($N367:AN367))*IF($F367>=5,AO$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AP237)-SUM($N367:AO367))*IF($F367>=5,AP$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AQ237)-SUM($N367:AP367))*IF($F367>=5,AQ$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AR237)-SUM($N367:AQ367))*IF($F367>=5,AR$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AS237)-SUM($N367:AR367))*IF($F367>=5,AS$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AT237)-SUM($N367:AS367))*IF($F367>=5,AT$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AU237)-SUM($N367:AT367))*IF($F367>=5,AU$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AV237)-SUM($N367:AU367))*IF($F367>=5,AV$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AW237)-SUM($N367:AV367))*IF($F367>=5,AW$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AX237)-SUM($N367:AW367))*IF($F367>=5,AX$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AY237)-SUM($N367:AX367))*IF($F367>=5,AY$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:AZ237)-SUM($N367:AY367))*IF($F367>=5,AZ$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:BA237)-SUM($N367:AZ367))*IF($F367>=5,BA$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:BB237)-SUM($N367:BA367))*IF($F367>=5,BB$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:BC237)-SUM($N367:BB367))*IF($F367>=5,BC$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:BD237)-SUM($N367:BC367))*IF($F367>=5,BD$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:BE237)-SUM($N367:BD367))*IF($F367>=5,BE$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:BF237)-SUM($N367:BE367))*IF($F367>=5,BF$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:BG237)-SUM($N367:BF367))*IF($F367>=5,BG$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:BH237)-SUM($N367:BG367))*IF($F367>=5,BH$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:BI237)-SUM($N367:BH367))*IF($F367>=5,BI$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:BJ237)-SUM($N367:BI367))*IF($F367>=5,BJ$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:BK237)-SUM($N367:BJ367))*IF($F367>=5,BK$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:BL237)-SUM($N367:BK367))*IF($F367>=5,BL$9>=YEAR($I367),1)*($F367>=3)","v":0},{"$f":"(SUM($N237:BM237)-SUM($N367:BL367))*IF($F367>=5,BM$9>=YEAR($I367),1)*($F367>=3)","v":0}]
[null,null,82,"GE DOT05 Tech 2","Capital",4,null,{"$f":"Input!L93","v":23.255813953488374},{"$f":"Input!I93","v":"2020-07-01"},null,112.74060785007222,140.29324293250312,null,null,{"$f":"(SUM($N238:O238)-SUM($N368:N368))*IF($F368>=5,O$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:P238)-SUM($N368:O368))*IF($F368>=5,P$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:Q238)-SUM($N368:P368))*IF($F368>=5,Q$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:R238)-SUM($N368:Q368))*IF($F368>=5,R$9>=YEAR($I368),1)*($F368>=3)","v":0.56761541415000005},{"$f":"(SUM($N238:S238)-SUM($N368:R368))*IF($F368>=5,S$9>=YEAR($I368),1)*($F368>=3)","v":1.2953662051248001},{"$f":"(SUM($N238:T238)-SUM($N368:S368))*IF($F368>=5,T$9>=YEAR($I368),1)*($F368>=3)","v":62.223450635491709},{"$f":"(SUM($N238:U238)-SUM($N368:T368))*IF($F368>=5,U$9>=YEAR($I368),1)*($F368>=3)","v":76.206810677736613},{"$f":"(SUM($N238:V238)-SUM($N368:U368))*IF($F368>=5,V$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:W238)-SUM($N368:V368))*IF($F368>=5,W$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:X238)-SUM($N368:W368))*IF($F368>=5,X$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:Y238)-SUM($N368:X368))*IF($F368>=5,Y$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:Z238)-SUM($N368:Y368))*IF($F368>=5,Z$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AA238)-SUM($N368:Z368))*IF($F368>=5,AA$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AB238)-SUM($N368:AA368))*IF($F368>=5,AB$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AC238)-SUM($N368:AB368))*IF($F368>=5,AC$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AD238)-SUM($N368:AC368))*IF($F368>=5,AD$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AE238)-SUM($N368:AD368))*IF($F368>=5,AE$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AF238)-SUM($N368:AE368))*IF($F368>=5,AF$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AG238)-SUM($N368:AF368))*IF($F368>=5,AG$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AH238)-SUM($N368:AG368))*IF($F368>=5,AH$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AI238)-SUM($N368:AH368))*IF($F368>=5,AI$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AJ238)-SUM($N368:AI368))*IF($F368>=5,AJ$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AK238)-SUM($N368:AJ368))*IF($F368>=5,AK$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AL238)-SUM($N368:AK368))*IF($F368>=5,AL$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AM238)-SUM($N368:AL368))*IF($F368>=5,AM$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AN238)-SUM($N368:AM368))*IF($F368>=5,AN$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AO238)-SUM($N368:AN368))*IF($F368>=5,AO$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AP238)-SUM($N368:AO368))*IF($F368>=5,AP$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AQ238)-SUM($N368:AP368))*IF($F368>=5,AQ$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AR238)-SUM($N368:AQ368))*IF($F368>=5,AR$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AS238)-SUM($N368:AR368))*IF($F368>=5,AS$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AT238)-SUM($N368:AS368))*IF($F368>=5,AT$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AU238)-SUM($N368:AT368))*IF($F368>=5,AU$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AV238)-SUM($N368:AU368))*IF($F368>=5,AV$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AW238)-SUM($N368:AV368))*IF($F368>=5,AW$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AX238)-SUM($N368:AW368))*IF($F368>=5,AX$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AY238)-SUM($N368:AX368))*IF($F368>=5,AY$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:AZ238)-SUM($N368:AY368))*IF($F368>=5,AZ$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:BA238)-SUM($N368:AZ368))*IF($F368>=5,BA$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:BB238)-SUM($N368:BA368))*IF($F368>=5,BB$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:BC238)-SUM($N368:BB368))*IF($F368>=5,BC$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:BD238)-SUM($N368:BC368))*IF($F368>=5,BD$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:BE238)-SUM($N368:BD368))*IF($F368>=5,BE$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:BF238)-SUM($N368:BE368))*IF($F368>=5,BF$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:BG238)-SUM($N368:BF368))*IF($F368>=5,BG$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:BH238)-SUM($N368:BG368))*IF($F368>=5,BH$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:BI238)-SUM($N368:BH368))*IF($F368>=5,BI$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:BJ238)-SUM($N368:BI368))*IF($F368>=5,BJ$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:BK238)-SUM($N368:BJ368))*IF($F368>=5,BK$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:BL238)-SUM($N368:BK368))*IF($F368>=5,BL$9>=YEAR($I368),1)*($F368>=3)","v":0},{"$f":"(SUM($N238:BM238)-SUM($N368:BL368))*IF($F368>=5,BM$9>=YEAR($I368),1)*($F368>=3)","v":0}]
[null,null,83,"Manatee 1&2 Dismantlement","Capital",4,null,{"$f":"Input!L94","v":23.255813953488374},{"$f":"Input!I94","v":"2020-07-01"},null,9.9836080222461181,11.130247315,null,null,{"$f":"(SUM($N239:O239)-SUM($N369:N369))*IF($F369>=5,O$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:P239)-SUM($N369:O369))*IF($F369>=5,P$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:Q239)-SUM($N369:P369))*IF($F369>=5,Q$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:R239)-SUM($N369:Q369))*IF($F369>=5,R$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:S239)-SUM($N369:R369))*IF($F369>=5,S$9>=YEAR($I369),1)*($F369>=3)","v":11.130247315},{"$f":"(SUM($N239:T239)-SUM($N369:S369))*IF($F369>=5,T$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:U239)-SUM($N369:T369))*IF($F369>=5,U$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:V239)-SUM($N369:U369))*IF($F369>=5,V$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:W239)-SUM($N369:V369))*IF($F369>=5,W$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:X239)-SUM($N369:W369))*IF($F369>=5,X$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:Y239)-SUM($N369:X369))*IF($F369>=5,Y$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:Z239)-SUM($N369:Y369))*IF($F369>=5,Z$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AA239)-SUM($N369:Z369))*IF($F369>=5,AA$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AB239)-SUM($N369:AA369))*IF($F369>=5,AB$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AC239)-SUM($N369:AB369))*IF($F369>=5,AC$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AD239)-SUM($N369:AC369))*IF($F369>=5,AD$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AE239)-SUM($N369:AD369))*IF($F369>=5,AE$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AF239)-SUM($N369:AE369))*IF($F369>=5,AF$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AG239)-SUM($N369:AF369))*IF($F369>=5,AG$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AH239)-SUM($N369:AG369))*IF($F369>=5,AH$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AI239)-SUM($N369:AH369))*IF($F369>=5,AI$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AJ239)-SUM($N369:AI369))*IF($F369>=5,AJ$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AK239)-SUM($N369:AJ369))*IF($F369>=5,AK$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AL239)-SUM($N369:AK369))*IF($F369>=5,AL$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AM239)-SUM($N369:AL369))*IF($F369>=5,AM$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AN239)-SUM($N369:AM369))*IF($F369>=5,AN$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AO239)-SUM($N369:AN369))*IF($F369>=5,AO$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AP239)-SUM($N369:AO369))*IF($F369>=5,AP$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AQ239)-SUM($N369:AP369))*IF($F369>=5,AQ$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AR239)-SUM($N369:AQ369))*IF($F369>=5,AR$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AS239)-SUM($N369:AR369))*IF($F369>=5,AS$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AT239)-SUM($N369:AS369))*IF($F369>=5,AT$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AU239)-SUM($N369:AT369))*IF($F369>=5,AU$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AV239)-SUM($N369:AU369))*IF($F369>=5,AV$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AW239)-SUM($N369:AV369))*IF($F369>=5,AW$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AX239)-SUM($N369:AW369))*IF($F369>=5,AX$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AY239)-SUM($N369:AX369))*IF($F369>=5,AY$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:AZ239)-SUM($N369:AY369))*IF($F369>=5,AZ$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:BA239)-SUM($N369:AZ369))*IF($F369>=5,BA$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:BB239)-SUM($N369:BA369))*IF($F369>=5,BB$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:BC239)-SUM($N369:BB369))*IF($F369>=5,BC$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:BD239)-SUM($N369:BC369))*IF($F369>=5,BD$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:BE239)-SUM($N369:BD369))*IF($F369>=5,BE$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:BF239)-SUM($N369:BE369))*IF($F369>=5,BF$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:BG239)-SUM($N369:BF369))*IF($F369>=5,BG$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:BH239)-SUM($N369:BG369))*IF($F369>=5,BH$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:BI239)-SUM($N369:BH369))*IF($F369>=5,BI$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:BJ239)-SUM($N369:BI369))*IF($F369>=5,BJ$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:BK239)-SUM($N369:BJ369))*IF($F369>=5,BK$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:BL239)-SUM($N369:BK369))*IF($F369>=5,BL$9>=YEAR($I369),1)*($F369>=3)","v":0},{"$f":"(SUM($N239:BM239)-SUM($N369:BL369))*IF($F369>=5,BM$9>=YEAR($I369),1)*($F369>=3)","v":0}]
[null,null,84,"Martin 1&2 Dismantlement","Capital",4,null,{"$f":"Input!L95","v":23.255813953488374},{"$f":"Input!I95","v":"2020-07-01"},null,75.710193899007507,79.258485591735308,null,null,{"$f":"(SUM($N240:O240)-SUM($N370:N370))*IF($F370>=5,O$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:P240)-SUM($N370:O370))*IF($F370>=5,P$9>=YEAR($I370),1)*($F370>=3)","v":13.34548013},{"$f":"(SUM($N240:Q240)-SUM($N370:P370))*IF($F370>=5,Q$9>=YEAR($I370),1)*($F370>=3)","v":15.8130021},{"$f":"(SUM($N240:R240)-SUM($N370:Q370))*IF($F370>=5,R$9>=YEAR($I370),1)*($F370>=3)","v":12.207205408538204},{"$f":"(SUM($N240:S240)-SUM($N370:R370))*IF($F370>=5,S$9>=YEAR($I370),1)*($F370>=3)","v":19.368288636844198},{"$f":"(SUM($N240:T240)-SUM($N370:S370))*IF($F370>=5,T$9>=YEAR($I370),1)*($F370>=3)","v":15.639662818781503},{"$f":"(SUM($N240:U240)-SUM($N370:T370))*IF($F370>=5,U$9>=YEAR($I370),1)*($F370>=3)","v":2.8848464975714023},{"$f":"(SUM($N240:V240)-SUM($N370:U370))*IF($F370>=5,V$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:W240)-SUM($N370:V370))*IF($F370>=5,W$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:X240)-SUM($N370:W370))*IF($F370>=5,X$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:Y240)-SUM($N370:X370))*IF($F370>=5,Y$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:Z240)-SUM($N370:Y370))*IF($F370>=5,Z$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AA240)-SUM($N370:Z370))*IF($F370>=5,AA$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AB240)-SUM($N370:AA370))*IF($F370>=5,AB$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AC240)-SUM($N370:AB370))*IF($F370>=5,AC$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AD240)-SUM($N370:AC370))*IF($F370>=5,AD$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AE240)-SUM($N370:AD370))*IF($F370>=5,AE$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AF240)-SUM($N370:AE370))*IF($F370>=5,AF$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AG240)-SUM($N370:AF370))*IF($F370>=5,AG$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AH240)-SUM($N370:AG370))*IF($F370>=5,AH$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AI240)-SUM($N370:AH370))*IF($F370>=5,AI$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AJ240)-SUM($N370:AI370))*IF($F370>=5,AJ$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AK240)-SUM($N370:AJ370))*IF($F370>=5,AK$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AL240)-SUM($N370:AK370))*IF($F370>=5,AL$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AM240)-SUM($N370:AL370))*IF($F370>=5,AM$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AN240)-SUM($N370:AM370))*IF($F370>=5,AN$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AO240)-SUM($N370:AN370))*IF($F370>=5,AO$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AP240)-SUM($N370:AO370))*IF($F370>=5,AP$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AQ240)-SUM($N370:AP370))*IF($F370>=5,AQ$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AR240)-SUM($N370:AQ370))*IF($F370>=5,AR$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AS240)-SUM($N370:AR370))*IF($F370>=5,AS$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AT240)-SUM($N370:AS370))*IF($F370>=5,AT$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AU240)-SUM($N370:AT370))*IF($F370>=5,AU$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AV240)-SUM($N370:AU370))*IF($F370>=5,AV$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AW240)-SUM($N370:AV370))*IF($F370>=5,AW$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AX240)-SUM($N370:AW370))*IF($F370>=5,AX$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AY240)-SUM($N370:AX370))*IF($F370>=5,AY$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:AZ240)-SUM($N370:AY370))*IF($F370>=5,AZ$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:BA240)-SUM($N370:AZ370))*IF($F370>=5,BA$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:BB240)-SUM($N370:BA370))*IF($F370>=5,BB$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:BC240)-SUM($N370:BB370))*IF($F370>=5,BC$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:BD240)-SUM($N370:BC370))*IF($F370>=5,BD$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:BE240)-SUM($N370:BD370))*IF($F370>=5,BE$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:BF240)-SUM($N370:BE370))*IF($F370>=5,BF$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:BG240)-SUM($N370:BF370))*IF($F370>=5,BG$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:BH240)-SUM($N370:BG370))*IF($F370>=5,BH$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:BI240)-SUM($N370:BH370))*IF($F370>=5,BI$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:BJ240)-SUM($N370:BI370))*IF($F370>=5,BJ$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:BK240)-SUM($N370:BJ370))*IF($F370>=5,BK$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:BL240)-SUM($N370:BK370))*IF($F370>=5,BL$9>=YEAR($I370),1)*($F370>=3)","v":0},{"$f":"(SUM($N240:BM240)-SUM($N370:BL370))*IF($F370>=5,BM$9>=YEAR($I370),1)*($F370>=3)","v":0}]
[null,null,85,"Scherer 4 Dismantlement","Capital",4,null,{"$f":"Input!L96","v":23.255813953488374},{"$f":"Input!I96","v":"2020-07-01"},null,33.697031784297792,39.7952132340505,null,null,{"$f":"(SUM($N241:O241)-SUM($N371:N371))*IF($F371>=5,O$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:P241)-SUM($N371:O371))*IF($F371>=5,P$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:Q241)-SUM($N371:P371))*IF($F371>=5,Q$9>=YEAR($I371),1)*($F371>=3)","v":1.8613088900000001},{"$f":"(SUM($N241:R241)-SUM($N371:Q371))*IF($F371>=5,R$9>=YEAR($I371),1)*($F371>=3)","v":2.0430947851000001},{"$f":"(SUM($N241:S241)-SUM($N371:R371))*IF($F371>=5,S$9>=YEAR($I371),1)*($F371>=3)","v":6.8528146775006986},{"$f":"(SUM($N241:T241)-SUM($N371:S371))*IF($F371>=5,T$9>=YEAR($I371),1)*($F371>=3)","v":19.202241724629502},{"$f":"(SUM($N241:U241)-SUM($N371:T371))*IF($F371>=5,U$9>=YEAR($I371),1)*($F371>=3)","v":9.8357531568202994},{"$f":"(SUM($N241:V241)-SUM($N371:U371))*IF($F371>=5,V$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:W241)-SUM($N371:V371))*IF($F371>=5,W$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:X241)-SUM($N371:W371))*IF($F371>=5,X$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:Y241)-SUM($N371:X371))*IF($F371>=5,Y$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:Z241)-SUM($N371:Y371))*IF($F371>=5,Z$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AA241)-SUM($N371:Z371))*IF($F371>=5,AA$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AB241)-SUM($N371:AA371))*IF($F371>=5,AB$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AC241)-SUM($N371:AB371))*IF($F371>=5,AC$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AD241)-SUM($N371:AC371))*IF($F371>=5,AD$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AE241)-SUM($N371:AD371))*IF($F371>=5,AE$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AF241)-SUM($N371:AE371))*IF($F371>=5,AF$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AG241)-SUM($N371:AF371))*IF($F371>=5,AG$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AH241)-SUM($N371:AG371))*IF($F371>=5,AH$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AI241)-SUM($N371:AH371))*IF($F371>=5,AI$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AJ241)-SUM($N371:AI371))*IF($F371>=5,AJ$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AK241)-SUM($N371:AJ371))*IF($F371>=5,AK$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AL241)-SUM($N371:AK371))*IF($F371>=5,AL$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AM241)-SUM($N371:AL371))*IF($F371>=5,AM$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AN241)-SUM($N371:AM371))*IF($F371>=5,AN$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AO241)-SUM($N371:AN371))*IF($F371>=5,AO$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AP241)-SUM($N371:AO371))*IF($F371>=5,AP$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AQ241)-SUM($N371:AP371))*IF($F371>=5,AQ$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AR241)-SUM($N371:AQ371))*IF($F371>=5,AR$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AS241)-SUM($N371:AR371))*IF($F371>=5,AS$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AT241)-SUM($N371:AS371))*IF($F371>=5,AT$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AU241)-SUM($N371:AT371))*IF($F371>=5,AU$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AV241)-SUM($N371:AU371))*IF($F371>=5,AV$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AW241)-SUM($N371:AV371))*IF($F371>=5,AW$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AX241)-SUM($N371:AW371))*IF($F371>=5,AX$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AY241)-SUM($N371:AX371))*IF($F371>=5,AY$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:AZ241)-SUM($N371:AY371))*IF($F371>=5,AZ$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:BA241)-SUM($N371:AZ371))*IF($F371>=5,BA$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:BB241)-SUM($N371:BA371))*IF($F371>=5,BB$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:BC241)-SUM($N371:BB371))*IF($F371>=5,BC$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:BD241)-SUM($N371:BC371))*IF($F371>=5,BD$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:BE241)-SUM($N371:BD371))*IF($F371>=5,BE$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:BF241)-SUM($N371:BE371))*IF($F371>=5,BF$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:BG241)-SUM($N371:BF371))*IF($F371>=5,BG$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:BH241)-SUM($N371:BG371))*IF($F371>=5,BH$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:BI241)-SUM($N371:BH371))*IF($F371>=5,BI$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:BJ241)-SUM($N371:BI371))*IF($F371>=5,BJ$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:BK241)-SUM($N371:BJ371))*IF($F371>=5,BK$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:BL241)-SUM($N371:BK371))*IF($F371>=5,BL$9>=YEAR($I371),1)*($F371>=3)","v":0},{"$f":"(SUM($N241:BM241)-SUM($N371:BL371))*IF($F371>=5,BM$9>=YEAR($I371),1)*($F371>=3)","v":0}]
[null,null,86,"Other","Capital",4,null,{"$f":"Input!L97","v":23.255813953488374},{"$f":"Input!I97","v":"2020-07-01"},null,344.98432202372226,346.13353011512794,null,null,{"$f":"(SUM($N242:O242)-SUM($N372:N372))*IF($F372>=5,O$9>=YEAR($I372),1)*($F372>=3)","v":60.78086081},{"$f":"(SUM($N242:P242)-SUM($N372:O372))*IF($F372>=5,P$9>=YEAR($I372),1)*($F372>=3)","v":39.266014450000007},{"$f":"(SUM($N242:Q242)-SUM($N372:P372))*IF($F372>=5,Q$9>=YEAR($I372),1)*($F372>=3)","v":72.306439690000019},{"$f":"(SUM($N242:R242)-SUM($N372:Q372))*IF($F372>=5,R$9>=YEAR($I372),1)*($F372>=3)","v":45.413519923212704},{"$f":"(SUM($N242:S242)-SUM($N372:R372))*IF($F372>=5,S$9>=YEAR($I372),1)*($F372>=3)","v":62.689490574330506},{"$f":"(SUM($N242:T242)-SUM($N372:S372))*IF($F372>=5,T$9>=YEAR($I372),1)*($F372>=3)","v":40.403172311308083},{"$f":"(SUM($N242:U242)-SUM($N372:T372))*IF($F372>=5,U$9>=YEAR($I372),1)*($F372>=3)","v":25.274032356276621},{"$f":"(SUM($N242:V242)-SUM($N372:U372))*IF($F372>=5,V$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:W242)-SUM($N372:V372))*IF($F372>=5,W$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:X242)-SUM($N372:W372))*IF($F372>=5,X$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:Y242)-SUM($N372:X372))*IF($F372>=5,Y$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:Z242)-SUM($N372:Y372))*IF($F372>=5,Z$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AA242)-SUM($N372:Z372))*IF($F372>=5,AA$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AB242)-SUM($N372:AA372))*IF($F372>=5,AB$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AC242)-SUM($N372:AB372))*IF($F372>=5,AC$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AD242)-SUM($N372:AC372))*IF($F372>=5,AD$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AE242)-SUM($N372:AD372))*IF($F372>=5,AE$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AF242)-SUM($N372:AE372))*IF($F372>=5,AF$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AG242)-SUM($N372:AF372))*IF($F372>=5,AG$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AH242)-SUM($N372:AG372))*IF($F372>=5,AH$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AI242)-SUM($N372:AH372))*IF($F372>=5,AI$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AJ242)-SUM($N372:AI372))*IF($F372>=5,AJ$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AK242)-SUM($N372:AJ372))*IF($F372>=5,AK$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AL242)-SUM($N372:AK372))*IF($F372>=5,AL$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AM242)-SUM($N372:AL372))*IF($F372>=5,AM$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AN242)-SUM($N372:AM372))*IF($F372>=5,AN$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AO242)-SUM($N372:AN372))*IF($F372>=5,AO$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AP242)-SUM($N372:AO372))*IF($F372>=5,AP$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AQ242)-SUM($N372:AP372))*IF($F372>=5,AQ$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AR242)-SUM($N372:AQ372))*IF($F372>=5,AR$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AS242)-SUM($N372:AR372))*IF($F372>=5,AS$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AT242)-SUM($N372:AS372))*IF($F372>=5,AT$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AU242)-SUM($N372:AT372))*IF($F372>=5,AU$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AV242)-SUM($N372:AU372))*IF($F372>=5,AV$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AW242)-SUM($N372:AV372))*IF($F372>=5,AW$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AX242)-SUM($N372:AW372))*IF($F372>=5,AX$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AY242)-SUM($N372:AX372))*IF($F372>=5,AY$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:AZ242)-SUM($N372:AY372))*IF($F372>=5,AZ$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:BA242)-SUM($N372:AZ372))*IF($F372>=5,BA$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:BB242)-SUM($N372:BA372))*IF($F372>=5,BB$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:BC242)-SUM($N372:BB372))*IF($F372>=5,BC$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:BD242)-SUM($N372:BC372))*IF($F372>=5,BD$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:BE242)-SUM($N372:BD372))*IF($F372>=5,BE$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:BF242)-SUM($N372:BE372))*IF($F372>=5,BF$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:BG242)-SUM($N372:BF372))*IF($F372>=5,BG$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:BH242)-SUM($N372:BG372))*IF($F372>=5,BH$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:BI242)-SUM($N372:BH372))*IF($F372>=5,BI$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:BJ242)-SUM($N372:BI372))*IF($F372>=5,BJ$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:BK242)-SUM($N372:BJ372))*IF($F372>=5,BK$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:BL242)-SUM($N372:BK372))*IF($F372>=5,BL$9>=YEAR($I372),1)*($F372>=3)","v":0},{"$f":"(SUM($N242:BM242)-SUM($N372:BL372))*IF($F372>=5,BM$9>=YEAR($I372),1)*($F372>=3)","v":0}]
[null,null,87,"Turbine Reliability","Capital",4,null,{"$f":"Input!L98","v":25},{"$f":"Input!I98","v":"2020-07-01"},null,638.01129914583657,653.29742151504036,null,null,{"$f":"(SUM($N243:O243)-SUM($N373:N373))*IF($F373>=5,O$9>=YEAR($I373),1)*($F373>=3)","v":72.984613670000002},{"$f":"(SUM($N243:P243)-SUM($N373:O373))*IF($F373>=5,P$9>=YEAR($I373),1)*($F373>=3)","v":105.33975744999999},{"$f":"(SUM($N243:Q243)-SUM($N373:P373))*IF($F373>=5,Q$9>=YEAR($I373),1)*($F373>=3)","v":128.41645589999999},{"$f":"(SUM($N243:R243)-SUM($N373:Q373))*IF($F373>=5,R$9>=YEAR($I373),1)*($F373>=3)","v":88.482137072497096},{"$f":"(SUM($N243:S243)-SUM($N373:R373))*IF($F373>=5,S$9>=YEAR($I373),1)*($F373>=3)","v":77.332006784777207},{"$f":"(SUM($N243:T243)-SUM($N373:S373))*IF($F373>=5,T$9>=YEAR($I373),1)*($F373>=3)","v":84.761026659570348},{"$f":"(SUM($N243:U243)-SUM($N373:T373))*IF($F373>=5,U$9>=YEAR($I373),1)*($F373>=3)","v":95.981423978195721},{"$f":"(SUM($N243:V243)-SUM($N373:U373))*IF($F373>=5,V$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:W243)-SUM($N373:V373))*IF($F373>=5,W$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:X243)-SUM($N373:W373))*IF($F373>=5,X$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:Y243)-SUM($N373:X373))*IF($F373>=5,Y$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:Z243)-SUM($N373:Y373))*IF($F373>=5,Z$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AA243)-SUM($N373:Z373))*IF($F373>=5,AA$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AB243)-SUM($N373:AA373))*IF($F373>=5,AB$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AC243)-SUM($N373:AB373))*IF($F373>=5,AC$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AD243)-SUM($N373:AC373))*IF($F373>=5,AD$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AE243)-SUM($N373:AD373))*IF($F373>=5,AE$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AF243)-SUM($N373:AE373))*IF($F373>=5,AF$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AG243)-SUM($N373:AF373))*IF($F373>=5,AG$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AH243)-SUM($N373:AG373))*IF($F373>=5,AH$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AI243)-SUM($N373:AH373))*IF($F373>=5,AI$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AJ243)-SUM($N373:AI373))*IF($F373>=5,AJ$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AK243)-SUM($N373:AJ373))*IF($F373>=5,AK$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AL243)-SUM($N373:AK373))*IF($F373>=5,AL$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AM243)-SUM($N373:AL373))*IF($F373>=5,AM$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AN243)-SUM($N373:AM373))*IF($F373>=5,AN$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AO243)-SUM($N373:AN373))*IF($F373>=5,AO$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AP243)-SUM($N373:AO373))*IF($F373>=5,AP$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AQ243)-SUM($N373:AP373))*IF($F373>=5,AQ$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AR243)-SUM($N373:AQ373))*IF($F373>=5,AR$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AS243)-SUM($N373:AR373))*IF($F373>=5,AS$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AT243)-SUM($N373:AS373))*IF($F373>=5,AT$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AU243)-SUM($N373:AT373))*IF($F373>=5,AU$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AV243)-SUM($N373:AU373))*IF($F373>=5,AV$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AW243)-SUM($N373:AV373))*IF($F373>=5,AW$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AX243)-SUM($N373:AW373))*IF($F373>=5,AX$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AY243)-SUM($N373:AX373))*IF($F373>=5,AY$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:AZ243)-SUM($N373:AY373))*IF($F373>=5,AZ$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:BA243)-SUM($N373:AZ373))*IF($F373>=5,BA$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:BB243)-SUM($N373:BA373))*IF($F373>=5,BB$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:BC243)-SUM($N373:BB373))*IF($F373>=5,BC$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:BD243)-SUM($N373:BC373))*IF($F373>=5,BD$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:BE243)-SUM($N373:BD373))*IF($F373>=5,BE$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:BF243)-SUM($N373:BE373))*IF($F373>=5,BF$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:BG243)-SUM($N373:BF373))*IF($F373>=5,BG$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:BH243)-SUM($N373:BG373))*IF($F373>=5,BH$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:BI243)-SUM($N373:BH373))*IF($F373>=5,BI$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:BJ243)-SUM($N373:BI373))*IF($F373>=5,BJ$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:BK243)-SUM($N373:BJ373))*IF($F373>=5,BK$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:BL243)-SUM($N373:BK373))*IF($F373>=5,BL$9>=YEAR($I373),1)*($F373>=3)","v":0},{"$f":"(SUM($N243:BM243)-SUM($N373:BL373))*IF($F373>=5,BM$9>=YEAR($I373),1)*($F373>=3)","v":0}]
[null,null,88,"Projects","Capital",4,null,{"$f":"Input!L99","v":25},{"$f":"Input!I99","v":"2020-07-01"},null,776.28687603039702,879.01643437662801,null,null,{"$f":"(SUM($N244:O244)-SUM($N374:N374))*IF($F374>=5,O$9>=YEAR($I374),1)*($F374>=3)","v":51.61043609},{"$f":"(SUM($N244:P244)-SUM($N374:O374))*IF($F374>=5,P$9>=YEAR($I374),1)*($F374>=3)","v":32.695892359999995},{"$f":"(SUM($N244:Q244)-SUM($N374:P374))*IF($F374>=5,Q$9>=YEAR($I374),1)*($F374>=3)","v":52.699679910000015},{"$f":"(SUM($N244:R244)-SUM($N374:Q374))*IF($F374>=5,R$9>=YEAR($I374),1)*($F374>=3)","v":103.50355371661499},{"$f":"(SUM($N244:S244)-SUM($N374:R374))*IF($F374>=5,S$9>=YEAR($I374),1)*($F374>=3)","v":119.07791295252503},{"$f":"(SUM($N244:T244)-SUM($N374:S374))*IF($F374>=5,T$9>=YEAR($I374),1)*($F374>=3)","v":234.33240930910097},{"$f":"(SUM($N244:U244)-SUM($N374:T374))*IF($F374>=5,U$9>=YEAR($I374),1)*($F374>=3)","v":285.09655003838702},{"$f":"(SUM($N244:V244)-SUM($N374:U374))*IF($F374>=5,V$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:W244)-SUM($N374:V374))*IF($F374>=5,W$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:X244)-SUM($N374:W374))*IF($F374>=5,X$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:Y244)-SUM($N374:X374))*IF($F374>=5,Y$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:Z244)-SUM($N374:Y374))*IF($F374>=5,Z$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AA244)-SUM($N374:Z374))*IF($F374>=5,AA$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AB244)-SUM($N374:AA374))*IF($F374>=5,AB$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AC244)-SUM($N374:AB374))*IF($F374>=5,AC$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AD244)-SUM($N374:AC374))*IF($F374>=5,AD$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AE244)-SUM($N374:AD374))*IF($F374>=5,AE$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AF244)-SUM($N374:AE374))*IF($F374>=5,AF$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AG244)-SUM($N374:AF374))*IF($F374>=5,AG$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AH244)-SUM($N374:AG374))*IF($F374>=5,AH$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AI244)-SUM($N374:AH374))*IF($F374>=5,AI$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AJ244)-SUM($N374:AI374))*IF($F374>=5,AJ$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AK244)-SUM($N374:AJ374))*IF($F374>=5,AK$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AL244)-SUM($N374:AK374))*IF($F374>=5,AL$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AM244)-SUM($N374:AL374))*IF($F374>=5,AM$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AN244)-SUM($N374:AM374))*IF($F374>=5,AN$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AO244)-SUM($N374:AN374))*IF($F374>=5,AO$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AP244)-SUM($N374:AO374))*IF($F374>=5,AP$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AQ244)-SUM($N374:AP374))*IF($F374>=5,AQ$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AR244)-SUM($N374:AQ374))*IF($F374>=5,AR$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AS244)-SUM($N374:AR374))*IF($F374>=5,AS$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AT244)-SUM($N374:AS374))*IF($F374>=5,AT$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AU244)-SUM($N374:AT374))*IF($F374>=5,AU$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AV244)-SUM($N374:AU374))*IF($F374>=5,AV$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AW244)-SUM($N374:AV374))*IF($F374>=5,AW$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AX244)-SUM($N374:AW374))*IF($F374>=5,AX$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AY244)-SUM($N374:AX374))*IF($F374>=5,AY$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:AZ244)-SUM($N374:AY374))*IF($F374>=5,AZ$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:BA244)-SUM($N374:AZ374))*IF($F374>=5,BA$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:BB244)-SUM($N374:BA374))*IF($F374>=5,BB$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:BC244)-SUM($N374:BB374))*IF($F374>=5,BC$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:BD244)-SUM($N374:BC374))*IF($F374>=5,BD$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:BE244)-SUM($N374:BD374))*IF($F374>=5,BE$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:BF244)-SUM($N374:BE374))*IF($F374>=5,BF$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:BG244)-SUM($N374:BF374))*IF($F374>=5,BG$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:BH244)-SUM($N374:BG374))*IF($F374>=5,BH$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:BI244)-SUM($N374:BH374))*IF($F374>=5,BI$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:BJ244)-SUM($N374:BI374))*IF($F374>=5,BJ$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:BK244)-SUM($N374:BJ374))*IF($F374>=5,BK$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:BL244)-SUM($N374:BK374))*IF($F374>=5,BL$9>=YEAR($I374),1)*($F374>=3)","v":0},{"$f":"(SUM($N244:BM244)-SUM($N374:BL374))*IF($F374>=5,BM$9>=YEAR($I374),1)*($F374>=3)","v":0}]
[null,null,89,"PTN Brighter Future","Capital",4,null,{"$f":"Input!L100","v":25},{"$f":"Input!I100","v":"2020-07-01"},null,{"$f":"SUMPRODUCT(O375:BM375,$O$11:$BM$11)","v":112.56219695046995},{"$f":"SUM(O375:BM375)","v":121.2761083197357},null,null,{"$f":"(SUM($N245:O245)-SUM($N375:N375))*IF($F375>=5,O$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:P245)-SUM($N375:O375))*IF($F375>=5,P$9>=YEAR($I375),1)*($F375>=3)","v":4.1426039100000001},{"$f":"(SUM($N245:Q245)-SUM($N375:P375))*IF($F375>=5,Q$9>=YEAR($I375),1)*($F375>=3)","v":23.457416550000005},{"$f":"(SUM($N245:R245)-SUM($N375:Q375))*IF($F375>=5,R$9>=YEAR($I375),1)*($F375>=3)","v":36.516327494807705},{"$f":"(SUM($N245:S245)-SUM($N375:R375))*IF($F375>=5,S$9>=YEAR($I375),1)*($F375>=3)","v":19.349760695262603},{"$f":"(SUM($N245:T245)-SUM($N375:S375))*IF($F375>=5,T$9>=YEAR($I375),1)*($F375>=3)","v":29.299999669666192},{"$f":"(SUM($N245:U245)-SUM($N375:T375))*IF($F375>=5,U$9>=YEAR($I375),1)*($F375>=3)","v":8.5099999999991951},{"$f":"(SUM($N245:V245)-SUM($N375:U375))*IF($F375>=5,V$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:W245)-SUM($N375:V375))*IF($F375>=5,W$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:X245)-SUM($N375:W375))*IF($F375>=5,X$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:Y245)-SUM($N375:X375))*IF($F375>=5,Y$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:Z245)-SUM($N375:Y375))*IF($F375>=5,Z$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AA245)-SUM($N375:Z375))*IF($F375>=5,AA$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AB245)-SUM($N375:AA375))*IF($F375>=5,AB$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AC245)-SUM($N375:AB375))*IF($F375>=5,AC$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AD245)-SUM($N375:AC375))*IF($F375>=5,AD$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AE245)-SUM($N375:AD375))*IF($F375>=5,AE$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AF245)-SUM($N375:AE375))*IF($F375>=5,AF$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AG245)-SUM($N375:AF375))*IF($F375>=5,AG$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AH245)-SUM($N375:AG375))*IF($F375>=5,AH$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AI245)-SUM($N375:AH375))*IF($F375>=5,AI$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AJ245)-SUM($N375:AI375))*IF($F375>=5,AJ$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AK245)-SUM($N375:AJ375))*IF($F375>=5,AK$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AL245)-SUM($N375:AK375))*IF($F375>=5,AL$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AM245)-SUM($N375:AL375))*IF($F375>=5,AM$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AN245)-SUM($N375:AM375))*IF($F375>=5,AN$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AO245)-SUM($N375:AN375))*IF($F375>=5,AO$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AP245)-SUM($N375:AO375))*IF($F375>=5,AP$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AQ245)-SUM($N375:AP375))*IF($F375>=5,AQ$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AR245)-SUM($N375:AQ375))*IF($F375>=5,AR$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AS245)-SUM($N375:AR375))*IF($F375>=5,AS$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AT245)-SUM($N375:AS375))*IF($F375>=5,AT$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AU245)-SUM($N375:AT375))*IF($F375>=5,AU$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AV245)-SUM($N375:AU375))*IF($F375>=5,AV$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AW245)-SUM($N375:AV375))*IF($F375>=5,AW$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AX245)-SUM($N375:AW375))*IF($F375>=5,AX$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AY245)-SUM($N375:AX375))*IF($F375>=5,AY$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:AZ245)-SUM($N375:AY375))*IF($F375>=5,AZ$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:BA245)-SUM($N375:AZ375))*IF($F375>=5,BA$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:BB245)-SUM($N375:BA375))*IF($F375>=5,BB$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:BC245)-SUM($N375:BB375))*IF($F375>=5,BC$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:BD245)-SUM($N375:BC375))*IF($F375>=5,BD$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:BE245)-SUM($N375:BD375))*IF($F375>=5,BE$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:BF245)-SUM($N375:BE375))*IF($F375>=5,BF$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:BG245)-SUM($N375:BF375))*IF($F375>=5,BG$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:BH245)-SUM($N375:BG375))*IF($F375>=5,BH$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:BI245)-SUM($N375:BH375))*IF($F375>=5,BI$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:BJ245)-SUM($N375:BI375))*IF($F375>=5,BJ$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:BK245)-SUM($N375:BJ375))*IF($F375>=5,BK$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:BL245)-SUM($N375:BK375))*IF($F375>=5,BL$9>=YEAR($I375),1)*($F375>=3)","v":0},{"$f":"(SUM($N245:BM245)-SUM($N375:BL375))*IF($F375>=5,BM$9>=YEAR($I375),1)*($F375>=3)","v":0}]
[null,null,90,"Other Reliability","Capital",4,null,{"$f":"Input!L101","v":25},{"$f":"Input!I101","v":"2020-07-01"},null,211.36760833623282,222.71252932244209,null,null,{"$f":"(SUM($N246:O246)-SUM($N376:N376))*IF($F376>=5,O$9>=YEAR($I376),1)*($F376>=3)","v":20.917455969999999},{"$f":"(SUM($N246:P246)-SUM($N376:O376))*IF($F376>=5,P$9>=YEAR($I376),1)*($F376>=3)","v":25.769165429999994},{"$f":"(SUM($N246:Q246)-SUM($N376:P376))*IF($F376>=5,Q$9>=YEAR($I376),1)*($F376>=3)","v":34.945581680000004},{"$f":"(SUM($N246:R246)-SUM($N376:Q376))*IF($F376>=5,R$9>=YEAR($I376),1)*($F376>=3)","v":34.071195964209508},{"$f":"(SUM($N246:S246)-SUM($N376:R376))*IF($F376>=5,S$9>=YEAR($I376),1)*($F376>=3)","v":27.463140115043302},{"$f":"(SUM($N246:T246)-SUM($N376:S376))*IF($F376>=5,T$9>=YEAR($I376),1)*($F376>=3)","v":36.10475264369029},{"$f":"(SUM($N246:U246)-SUM($N376:T376))*IF($F376>=5,U$9>=YEAR($I376),1)*($F376>=3)","v":43.441237519498998},{"$f":"(SUM($N246:V246)-SUM($N376:U376))*IF($F376>=5,V$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:W246)-SUM($N376:V376))*IF($F376>=5,W$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:X246)-SUM($N376:W376))*IF($F376>=5,X$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:Y246)-SUM($N376:X376))*IF($F376>=5,Y$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:Z246)-SUM($N376:Y376))*IF($F376>=5,Z$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AA246)-SUM($N376:Z376))*IF($F376>=5,AA$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AB246)-SUM($N376:AA376))*IF($F376>=5,AB$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AC246)-SUM($N376:AB376))*IF($F376>=5,AC$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AD246)-SUM($N376:AC376))*IF($F376>=5,AD$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AE246)-SUM($N376:AD376))*IF($F376>=5,AE$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AF246)-SUM($N376:AE376))*IF($F376>=5,AF$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AG246)-SUM($N376:AF376))*IF($F376>=5,AG$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AH246)-SUM($N376:AG376))*IF($F376>=5,AH$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AI246)-SUM($N376:AH376))*IF($F376>=5,AI$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AJ246)-SUM($N376:AI376))*IF($F376>=5,AJ$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AK246)-SUM($N376:AJ376))*IF($F376>=5,AK$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AL246)-SUM($N376:AK376))*IF($F376>=5,AL$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AM246)-SUM($N376:AL376))*IF($F376>=5,AM$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AN246)-SUM($N376:AM376))*IF($F376>=5,AN$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AO246)-SUM($N376:AN376))*IF($F376>=5,AO$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AP246)-SUM($N376:AO376))*IF($F376>=5,AP$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AQ246)-SUM($N376:AP376))*IF($F376>=5,AQ$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AR246)-SUM($N376:AQ376))*IF($F376>=5,AR$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AS246)-SUM($N376:AR376))*IF($F376>=5,AS$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AT246)-SUM($N376:AS376))*IF($F376>=5,AT$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AU246)-SUM($N376:AT376))*IF($F376>=5,AU$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AV246)-SUM($N376:AU376))*IF($F376>=5,AV$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AW246)-SUM($N376:AV376))*IF($F376>=5,AW$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AX246)-SUM($N376:AW376))*IF($F376>=5,AX$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AY246)-SUM($N376:AX376))*IF($F376>=5,AY$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:AZ246)-SUM($N376:AY376))*IF($F376>=5,AZ$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:BA246)-SUM($N376:AZ376))*IF($F376>=5,BA$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:BB246)-SUM($N376:BA376))*IF($F376>=5,BB$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:BC246)-SUM($N376:BB376))*IF($F376>=5,BC$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:BD246)-SUM($N376:BC376))*IF($F376>=5,BD$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:BE246)-SUM($N376:BD376))*IF($F376>=5,BE$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:BF246)-SUM($N376:BE376))*IF($F376>=5,BF$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:BG246)-SUM($N376:BF376))*IF($F376>=5,BG$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:BH246)-SUM($N376:BG376))*IF($F376>=5,BH$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:BI246)-SUM($N376:BH376))*IF($F376>=5,BI$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:BJ246)-SUM($N376:BI376))*IF($F376>=5,BJ$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:BK246)-SUM($N376:BJ376))*IF($F376>=5,BK$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:BL246)-SUM($N376:BK376))*IF($F376>=5,BL$9>=YEAR($I376),1)*($F376>=3)","v":0},{"$f":"(SUM($N246:BM246)-SUM($N376:BL376))*IF($F376>=5,BM$9>=YEAR($I376),1)*($F376>=3)","v":0}]
[null,null,91,"Regulatory","Capital",4,null,{"$f":"Input!L102","v":25},{"$f":"Input!I102","v":"2020-07-01"},null,112.10643015724158,108.3564488920933,null,null,{"$f":"(SUM($N247:O247)-SUM($N377:N377))*IF($F377>=5,O$9>=YEAR($I377),1)*($F377>=3)","v":29.46061229},{"$f":"(SUM($N247:P247)-SUM($N377:O377))*IF($F377>=5,P$9>=YEAR($I377),1)*($F377>=3)","v":20.714289839999999},{"$f":"(SUM($N247:Q247)-SUM($N377:P377))*IF($F377>=5,Q$9>=YEAR($I377),1)*($F377>=3)","v":14.133532730000006},{"$f":"(SUM($N247:R247)-SUM($N377:Q377))*IF($F377>=5,R$9>=YEAR($I377),1)*($F377>=3)","v":8.3779584228588959},{"$f":"(SUM($N247:S247)-SUM($N377:R377))*IF($F377>=5,S$9>=YEAR($I377),1)*($F377>=3)","v":19.218846027240801},{"$f":"(SUM($N247:T247)-SUM($N377:S377))*IF($F377>=5,T$9>=YEAR($I377),1)*($F377>=3)","v":16.221995079662193},{"$f":"(SUM($N247:U247)-SUM($N377:T377))*IF($F377>=5,U$9>=YEAR($I377),1)*($F377>=3)","v":0.22921450233140206},{"$f":"(SUM($N247:V247)-SUM($N377:U377))*IF($F377>=5,V$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:W247)-SUM($N377:V377))*IF($F377>=5,W$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:X247)-SUM($N377:W377))*IF($F377>=5,X$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:Y247)-SUM($N377:X377))*IF($F377>=5,Y$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:Z247)-SUM($N377:Y377))*IF($F377>=5,Z$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AA247)-SUM($N377:Z377))*IF($F377>=5,AA$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AB247)-SUM($N377:AA377))*IF($F377>=5,AB$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AC247)-SUM($N377:AB377))*IF($F377>=5,AC$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AD247)-SUM($N377:AC377))*IF($F377>=5,AD$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AE247)-SUM($N377:AD377))*IF($F377>=5,AE$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AF247)-SUM($N377:AE377))*IF($F377>=5,AF$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AG247)-SUM($N377:AF377))*IF($F377>=5,AG$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AH247)-SUM($N377:AG377))*IF($F377>=5,AH$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AI247)-SUM($N377:AH377))*IF($F377>=5,AI$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AJ247)-SUM($N377:AI377))*IF($F377>=5,AJ$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AK247)-SUM($N377:AJ377))*IF($F377>=5,AK$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AL247)-SUM($N377:AK377))*IF($F377>=5,AL$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AM247)-SUM($N377:AL377))*IF($F377>=5,AM$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AN247)-SUM($N377:AM377))*IF($F377>=5,AN$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AO247)-SUM($N377:AN377))*IF($F377>=5,AO$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AP247)-SUM($N377:AO377))*IF($F377>=5,AP$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AQ247)-SUM($N377:AP377))*IF($F377>=5,AQ$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AR247)-SUM($N377:AQ377))*IF($F377>=5,AR$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AS247)-SUM($N377:AR377))*IF($F377>=5,AS$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AT247)-SUM($N377:AS377))*IF($F377>=5,AT$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AU247)-SUM($N377:AT377))*IF($F377>=5,AU$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AV247)-SUM($N377:AU377))*IF($F377>=5,AV$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AW247)-SUM($N377:AV377))*IF($F377>=5,AW$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AX247)-SUM($N377:AW377))*IF($F377>=5,AX$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AY247)-SUM($N377:AX377))*IF($F377>=5,AY$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:AZ247)-SUM($N377:AY377))*IF($F377>=5,AZ$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:BA247)-SUM($N377:AZ377))*IF($F377>=5,BA$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:BB247)-SUM($N377:BA377))*IF($F377>=5,BB$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:BC247)-SUM($N377:BB377))*IF($F377>=5,BC$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:BD247)-SUM($N377:BC377))*IF($F377>=5,BD$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:BE247)-SUM($N377:BD377))*IF($F377>=5,BE$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:BF247)-SUM($N377:BE377))*IF($F377>=5,BF$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:BG247)-SUM($N377:BF377))*IF($F377>=5,BG$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:BH247)-SUM($N377:BG377))*IF($F377>=5,BH$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:BI247)-SUM($N377:BH377))*IF($F377>=5,BI$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:BJ247)-SUM($N377:BI377))*IF($F377>=5,BJ$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:BK247)-SUM($N377:BJ377))*IF($F377>=5,BK$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:BL247)-SUM($N377:BK377))*IF($F377>=5,BL$9>=YEAR($I377),1)*($F377>=3)","v":0},{"$f":"(SUM($N247:BM247)-SUM($N377:BL377))*IF($F377>=5,BM$9>=YEAR($I377),1)*($F377>=3)","v":0}]
[null,null,92,"All other","Capital",4,null,{"$f":"Input!L103","v":25},{"$f":"Input!I103","v":"2020-07-01"},null,15.080354203284317,16.770779797591626,null,null,{"$f":"(SUM($N248:O248)-SUM($N378:N378))*IF($F378>=5,O$9>=YEAR($I378),1)*($F378>=3)","v":0.31365064999999959},{"$f":"(SUM($N248:P248)-SUM($N378:O378))*IF($F378>=5,P$9>=YEAR($I378),1)*($F378>=3)","v":-0.10385499999996028},{"$f":"(SUM($N248:Q248)-SUM($N378:P378))*IF($F378>=5,Q$9>=YEAR($I378),1)*($F378>=3)","v":2.7625165599999786},{"$f":"(SUM($N248:R248)-SUM($N378:Q378))*IF($F378>=5,R$9>=YEAR($I378),1)*($F378>=3)","v":4.3885307593708482},{"$f":"(SUM($N248:S248)-SUM($N378:R378))*IF($F378>=5,S$9>=YEAR($I378),1)*($F378>=3)","v":2.719775304224072},{"$f":"(SUM($N248:T248)-SUM($N378:S378))*IF($F378>=5,T$9>=YEAR($I378),1)*($F378>=3)","v":1.5934404231379986},{"$f":"(SUM($N248:U248)-SUM($N378:T378))*IF($F378>=5,U$9>=YEAR($I378),1)*($F378>=3)","v":5.096721100858689},{"$f":"(SUM($N248:V248)-SUM($N378:U378))*IF($F378>=5,V$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:W248)-SUM($N378:V378))*IF($F378>=5,W$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:X248)-SUM($N378:W378))*IF($F378>=5,X$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:Y248)-SUM($N378:X378))*IF($F378>=5,Y$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:Z248)-SUM($N378:Y378))*IF($F378>=5,Z$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AA248)-SUM($N378:Z378))*IF($F378>=5,AA$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AB248)-SUM($N378:AA378))*IF($F378>=5,AB$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AC248)-SUM($N378:AB378))*IF($F378>=5,AC$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AD248)-SUM($N378:AC378))*IF($F378>=5,AD$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AE248)-SUM($N378:AD378))*IF($F378>=5,AE$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AF248)-SUM($N378:AE378))*IF($F378>=5,AF$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AG248)-SUM($N378:AF378))*IF($F378>=5,AG$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AH248)-SUM($N378:AG378))*IF($F378>=5,AH$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AI248)-SUM($N378:AH378))*IF($F378>=5,AI$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AJ248)-SUM($N378:AI378))*IF($F378>=5,AJ$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AK248)-SUM($N378:AJ378))*IF($F378>=5,AK$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AL248)-SUM($N378:AK378))*IF($F378>=5,AL$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AM248)-SUM($N378:AL378))*IF($F378>=5,AM$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AN248)-SUM($N378:AM378))*IF($F378>=5,AN$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AO248)-SUM($N378:AN378))*IF($F378>=5,AO$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AP248)-SUM($N378:AO378))*IF($F378>=5,AP$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AQ248)-SUM($N378:AP378))*IF($F378>=5,AQ$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AR248)-SUM($N378:AQ378))*IF($F378>=5,AR$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AS248)-SUM($N378:AR378))*IF($F378>=5,AS$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AT248)-SUM($N378:AS378))*IF($F378>=5,AT$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AU248)-SUM($N378:AT378))*IF($F378>=5,AU$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AV248)-SUM($N378:AU378))*IF($F378>=5,AV$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AW248)-SUM($N378:AV378))*IF($F378>=5,AW$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AX248)-SUM($N378:AW378))*IF($F378>=5,AX$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AY248)-SUM($N378:AX378))*IF($F378>=5,AY$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:AZ248)-SUM($N378:AY378))*IF($F378>=5,AZ$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:BA248)-SUM($N378:AZ378))*IF($F378>=5,BA$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:BB248)-SUM($N378:BA378))*IF($F378>=5,BB$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:BC248)-SUM($N378:BB378))*IF($F378>=5,BC$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:BD248)-SUM($N378:BC378))*IF($F378>=5,BD$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:BE248)-SUM($N378:BD378))*IF($F378>=5,BE$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:BF248)-SUM($N378:BE378))*IF($F378>=5,BF$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:BG248)-SUM($N378:BF378))*IF($F378>=5,BG$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:BH248)-SUM($N378:BG378))*IF($F378>=5,BH$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:BI248)-SUM($N378:BH378))*IF($F378>=5,BI$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:BJ248)-SUM($N378:BI378))*IF($F378>=5,BJ$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:BK248)-SUM($N378:BJ378))*IF($F378>=5,BK$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:BL248)-SUM($N378:BK378))*IF($F378>=5,BL$9>=YEAR($I378),1)*($F378>=3)","v":0},{"$f":"(SUM($N248:BM248)-SUM($N378:BL378))*IF($F378>=5,BM$9>=YEAR($I378),1)*($F378>=3)","v":0}]
[null,null,93,"Dania Beach Energy Center","Capital",4,null,{"$f":"Input!L104","v":28.571428571428569},{"$f":"Input!I104","v":"2020-07-01"},null,27.747747073745309,26.608742985871203,null,null,{"$f":"(SUM($N249:O249)-SUM($N379:N379))*IF($F379>=5,O$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:P249)-SUM($N379:O379))*IF($F379>=5,P$9>=YEAR($I379),1)*($F379>=3)","v":6.6162283799999999},{"$f":"(SUM($N249:Q249)-SUM($N379:P379))*IF($F379>=5,Q$9>=YEAR($I379),1)*($F379>=3)","v":14.998084260000002},{"$f":"(SUM($N249:R249)-SUM($N379:Q379))*IF($F379>=5,R$9>=YEAR($I379),1)*($F379>=3)","v":4.9944303458712014},{"$f":"(SUM($N249:S249)-SUM($N379:R379))*IF($F379>=5,S$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:T249)-SUM($N379:S379))*IF($F379>=5,T$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:U249)-SUM($N379:T379))*IF($F379>=5,U$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:V249)-SUM($N379:U379))*IF($F379>=5,V$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:W249)-SUM($N379:V379))*IF($F379>=5,W$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:X249)-SUM($N379:W379))*IF($F379>=5,X$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:Y249)-SUM($N379:X379))*IF($F379>=5,Y$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:Z249)-SUM($N379:Y379))*IF($F379>=5,Z$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AA249)-SUM($N379:Z379))*IF($F379>=5,AA$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AB249)-SUM($N379:AA379))*IF($F379>=5,AB$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AC249)-SUM($N379:AB379))*IF($F379>=5,AC$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AD249)-SUM($N379:AC379))*IF($F379>=5,AD$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AE249)-SUM($N379:AD379))*IF($F379>=5,AE$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AF249)-SUM($N379:AE379))*IF($F379>=5,AF$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AG249)-SUM($N379:AF379))*IF($F379>=5,AG$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AH249)-SUM($N379:AG379))*IF($F379>=5,AH$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AI249)-SUM($N379:AH379))*IF($F379>=5,AI$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AJ249)-SUM($N379:AI379))*IF($F379>=5,AJ$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AK249)-SUM($N379:AJ379))*IF($F379>=5,AK$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AL249)-SUM($N379:AK379))*IF($F379>=5,AL$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AM249)-SUM($N379:AL379))*IF($F379>=5,AM$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AN249)-SUM($N379:AM379))*IF($F379>=5,AN$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AO249)-SUM($N379:AN379))*IF($F379>=5,AO$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AP249)-SUM($N379:AO379))*IF($F379>=5,AP$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AQ249)-SUM($N379:AP379))*IF($F379>=5,AQ$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AR249)-SUM($N379:AQ379))*IF($F379>=5,AR$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AS249)-SUM($N379:AR379))*IF($F379>=5,AS$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AT249)-SUM($N379:AS379))*IF($F379>=5,AT$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AU249)-SUM($N379:AT379))*IF($F379>=5,AU$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AV249)-SUM($N379:AU379))*IF($F379>=5,AV$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AW249)-SUM($N379:AV379))*IF($F379>=5,AW$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AX249)-SUM($N379:AW379))*IF($F379>=5,AX$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AY249)-SUM($N379:AX379))*IF($F379>=5,AY$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:AZ249)-SUM($N379:AY379))*IF($F379>=5,AZ$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:BA249)-SUM($N379:AZ379))*IF($F379>=5,BA$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:BB249)-SUM($N379:BA379))*IF($F379>=5,BB$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:BC249)-SUM($N379:BB379))*IF($F379>=5,BC$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:BD249)-SUM($N379:BC379))*IF($F379>=5,BD$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:BE249)-SUM($N379:BD379))*IF($F379>=5,BE$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:BF249)-SUM($N379:BE379))*IF($F379>=5,BF$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:BG249)-SUM($N379:BF379))*IF($F379>=5,BG$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:BH249)-SUM($N379:BG379))*IF($F379>=5,BH$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:BI249)-SUM($N379:BH379))*IF($F379>=5,BI$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:BJ249)-SUM($N379:BI379))*IF($F379>=5,BJ$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:BK249)-SUM($N379:BJ379))*IF($F379>=5,BK$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:BL249)-SUM($N379:BK379))*IF($F379>=5,BL$9>=YEAR($I379),1)*($F379>=3)","v":0},{"$f":"(SUM($N249:BM249)-SUM($N379:BL379))*IF($F379>=5,BM$9>=YEAR($I379),1)*($F379>=3)","v":0}]
[null,null,94,"DG EV Chargers","Capital",4,null,{"$f":"Input!L105","v":30.303030303030301},{"$f":"Input!I105","v":"2020-07-01"},null,41.474419820122861,50.037172640000001,null,null,{"$f":"(SUM($N250:O250)-SUM($N380:N380))*IF($F380>=5,O$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:P250)-SUM($N380:O380))*IF($F380>=5,P$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:Q250)-SUM($N380:P380))*IF($F380>=5,Q$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:R250)-SUM($N380:Q380))*IF($F380>=5,R$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:S250)-SUM($N380:R380))*IF($F380>=5,S$9>=YEAR($I380),1)*($F380>=3)","v":19.0228},{"$f":"(SUM($N250:T250)-SUM($N380:S380))*IF($F380>=5,T$9>=YEAR($I380),1)*($F380>=3)","v":5.9843726400000001},{"$f":"(SUM($N250:U250)-SUM($N380:T380))*IF($F380>=5,U$9>=YEAR($I380),1)*($F380>=3)","v":25.03},{"$f":"(SUM($N250:V250)-SUM($N380:U380))*IF($F380>=5,V$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:W250)-SUM($N380:V380))*IF($F380>=5,W$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:X250)-SUM($N380:W380))*IF($F380>=5,X$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:Y250)-SUM($N380:X380))*IF($F380>=5,Y$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:Z250)-SUM($N380:Y380))*IF($F380>=5,Z$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AA250)-SUM($N380:Z380))*IF($F380>=5,AA$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AB250)-SUM($N380:AA380))*IF($F380>=5,AB$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AC250)-SUM($N380:AB380))*IF($F380>=5,AC$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AD250)-SUM($N380:AC380))*IF($F380>=5,AD$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AE250)-SUM($N380:AD380))*IF($F380>=5,AE$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AF250)-SUM($N380:AE380))*IF($F380>=5,AF$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AG250)-SUM($N380:AF380))*IF($F380>=5,AG$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AH250)-SUM($N380:AG380))*IF($F380>=5,AH$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AI250)-SUM($N380:AH380))*IF($F380>=5,AI$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AJ250)-SUM($N380:AI380))*IF($F380>=5,AJ$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AK250)-SUM($N380:AJ380))*IF($F380>=5,AK$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AL250)-SUM($N380:AK380))*IF($F380>=5,AL$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AM250)-SUM($N380:AL380))*IF($F380>=5,AM$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AN250)-SUM($N380:AM380))*IF($F380>=5,AN$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AO250)-SUM($N380:AN380))*IF($F380>=5,AO$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AP250)-SUM($N380:AO380))*IF($F380>=5,AP$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AQ250)-SUM($N380:AP380))*IF($F380>=5,AQ$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AR250)-SUM($N380:AQ380))*IF($F380>=5,AR$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AS250)-SUM($N380:AR380))*IF($F380>=5,AS$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AT250)-SUM($N380:AS380))*IF($F380>=5,AT$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AU250)-SUM($N380:AT380))*IF($F380>=5,AU$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AV250)-SUM($N380:AU380))*IF($F380>=5,AV$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AW250)-SUM($N380:AV380))*IF($F380>=5,AW$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AX250)-SUM($N380:AW380))*IF($F380>=5,AX$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AY250)-SUM($N380:AX380))*IF($F380>=5,AY$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:AZ250)-SUM($N380:AY380))*IF($F380>=5,AZ$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:BA250)-SUM($N380:AZ380))*IF($F380>=5,BA$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:BB250)-SUM($N380:BA380))*IF($F380>=5,BB$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:BC250)-SUM($N380:BB380))*IF($F380>=5,BC$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:BD250)-SUM($N380:BC380))*IF($F380>=5,BD$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:BE250)-SUM($N380:BD380))*IF($F380>=5,BE$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:BF250)-SUM($N380:BE380))*IF($F380>=5,BF$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:BG250)-SUM($N380:BF380))*IF($F380>=5,BG$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:BH250)-SUM($N380:BG380))*IF($F380>=5,BH$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:BI250)-SUM($N380:BH380))*IF($F380>=5,BI$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:BJ250)-SUM($N380:BI380))*IF($F380>=5,BJ$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:BK250)-SUM($N380:BJ380))*IF($F380>=5,BK$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:BL250)-SUM($N380:BK380))*IF($F380>=5,BL$9>=YEAR($I380),1)*($F380>=3)","v":0},{"$f":"(SUM($N250:BM250)-SUM($N380:BL380))*IF($F380>=5,BM$9>=YEAR($I380),1)*($F380>=3)","v":0}]
[null,null,95,"Other Projects","Capital",4,null,{"$f":"Input!L106","v":28.571428571428569},{"$f":"Input!I106","v":"2020-07-01"},null,105.84374162549244,122.99431908267331,null,null,{"$f":"(SUM($N251:O251)-SUM($N381:N381))*IF($F381>=5,O$9>=YEAR($I381),1)*($F381>=3)","v":4.7568871900000005},{"$f":"(SUM($N251:P251)-SUM($N381:O381))*IF($F381>=5,P$9>=YEAR($I381),1)*($F381>=3)","v":4.0088729500000007},{"$f":"(SUM($N251:Q251)-SUM($N381:P381))*IF($F381>=5,Q$9>=YEAR($I381),1)*($F381>=3)","v":5.5511748500000007},{"$f":"(SUM($N251:R251)-SUM($N381:Q381))*IF($F381>=5,R$9>=YEAR($I381),1)*($F381>=3)","v":7.1495488645946974},{"$f":"(SUM($N251:S251)-SUM($N381:R381))*IF($F381>=5,S$9>=YEAR($I381),1)*($F381>=3)","v":18.829576084013901},{"$f":"(SUM($N251:T251)-SUM($N381:S381))*IF($F381>=5,T$9>=YEAR($I381),1)*($F381>=3)","v":33.722859037441104},{"$f":"(SUM($N251:U251)-SUM($N381:T381))*IF($F381>=5,U$9>=YEAR($I381),1)*($F381>=3)","v":48.97540010662361},{"$f":"(SUM($N251:V251)-SUM($N381:U381))*IF($F381>=5,V$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:W251)-SUM($N381:V381))*IF($F381>=5,W$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:X251)-SUM($N381:W381))*IF($F381>=5,X$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:Y251)-SUM($N381:X381))*IF($F381>=5,Y$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:Z251)-SUM($N381:Y381))*IF($F381>=5,Z$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AA251)-SUM($N381:Z381))*IF($F381>=5,AA$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AB251)-SUM($N381:AA381))*IF($F381>=5,AB$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AC251)-SUM($N381:AB381))*IF($F381>=5,AC$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AD251)-SUM($N381:AC381))*IF($F381>=5,AD$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AE251)-SUM($N381:AD381))*IF($F381>=5,AE$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AF251)-SUM($N381:AE381))*IF($F381>=5,AF$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AG251)-SUM($N381:AF381))*IF($F381>=5,AG$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AH251)-SUM($N381:AG381))*IF($F381>=5,AH$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AI251)-SUM($N381:AH381))*IF($F381>=5,AI$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AJ251)-SUM($N381:AI381))*IF($F381>=5,AJ$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AK251)-SUM($N381:AJ381))*IF($F381>=5,AK$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AL251)-SUM($N381:AK381))*IF($F381>=5,AL$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AM251)-SUM($N381:AL381))*IF($F381>=5,AM$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AN251)-SUM($N381:AM381))*IF($F381>=5,AN$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AO251)-SUM($N381:AN381))*IF($F381>=5,AO$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AP251)-SUM($N381:AO381))*IF($F381>=5,AP$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AQ251)-SUM($N381:AP381))*IF($F381>=5,AQ$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AR251)-SUM($N381:AQ381))*IF($F381>=5,AR$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AS251)-SUM($N381:AR381))*IF($F381>=5,AS$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AT251)-SUM($N381:AS381))*IF($F381>=5,AT$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AU251)-SUM($N381:AT381))*IF($F381>=5,AU$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AV251)-SUM($N381:AU381))*IF($F381>=5,AV$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AW251)-SUM($N381:AV381))*IF($F381>=5,AW$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AX251)-SUM($N381:AW381))*IF($F381>=5,AX$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AY251)-SUM($N381:AX381))*IF($F381>=5,AY$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:AZ251)-SUM($N381:AY381))*IF($F381>=5,AZ$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:BA251)-SUM($N381:AZ381))*IF($F381>=5,BA$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:BB251)-SUM($N381:BA381))*IF($F381>=5,BB$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:BC251)-SUM($N381:BB381))*IF($F381>=5,BC$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:BD251)-SUM($N381:BC381))*IF($F381>=5,BD$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:BE251)-SUM($N381:BD381))*IF($F381>=5,BE$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:BF251)-SUM($N381:BE381))*IF($F381>=5,BF$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:BG251)-SUM($N381:BF381))*IF($F381>=5,BG$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:BH251)-SUM($N381:BG381))*IF($F381>=5,BH$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:BI251)-SUM($N381:BH381))*IF($F381>=5,BI$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:BJ251)-SUM($N381:BI381))*IF($F381>=5,BJ$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:BK251)-SUM($N381:BJ381))*IF($F381>=5,BK$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:BL251)-SUM($N381:BK381))*IF($F381>=5,BL$9>=YEAR($I381),1)*($F381>=3)","v":0},{"$f":"(SUM($N251:BM251)-SUM($N381:BL381))*IF($F381>=5,BM$9>=YEAR($I381),1)*($F381>=3)","v":0}]
[null,null,96,"SolarTogether 3","Capital",4,null,{"$f":"Input!L107","v":29.411764705882351},{"$f":"Input!I107","v":"2020-07-01"},null,484.04903743045435,492.85471085610743,null,null,{"$f":"(SUM($N252:O252)-SUM($N382:N382))*IF($F382>=5,O$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:P252)-SUM($N382:O382))*IF($F382>=5,P$9>=YEAR($I382),1)*($F382>=3)","v":4.4366000000000002E-4},{"$f":"(SUM($N252:Q252)-SUM($N382:P382))*IF($F382>=5,Q$9>=YEAR($I382),1)*($F382>=3)","v":120.43499294},{"$f":"(SUM($N252:R252)-SUM($N382:Q382))*IF($F382>=5,R$9>=YEAR($I382),1)*($F382>=3)","v":372.41927425610743},{"$f":"(SUM($N252:S252)-SUM($N382:R382))*IF($F382>=5,S$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:T252)-SUM($N382:S382))*IF($F382>=5,T$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:U252)-SUM($N382:T382))*IF($F382>=5,U$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:V252)-SUM($N382:U382))*IF($F382>=5,V$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:W252)-SUM($N382:V382))*IF($F382>=5,W$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:X252)-SUM($N382:W382))*IF($F382>=5,X$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:Y252)-SUM($N382:X382))*IF($F382>=5,Y$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:Z252)-SUM($N382:Y382))*IF($F382>=5,Z$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AA252)-SUM($N382:Z382))*IF($F382>=5,AA$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AB252)-SUM($N382:AA382))*IF($F382>=5,AB$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AC252)-SUM($N382:AB382))*IF($F382>=5,AC$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AD252)-SUM($N382:AC382))*IF($F382>=5,AD$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AE252)-SUM($N382:AD382))*IF($F382>=5,AE$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AF252)-SUM($N382:AE382))*IF($F382>=5,AF$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AG252)-SUM($N382:AF382))*IF($F382>=5,AG$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AH252)-SUM($N382:AG382))*IF($F382>=5,AH$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AI252)-SUM($N382:AH382))*IF($F382>=5,AI$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AJ252)-SUM($N382:AI382))*IF($F382>=5,AJ$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AK252)-SUM($N382:AJ382))*IF($F382>=5,AK$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AL252)-SUM($N382:AK382))*IF($F382>=5,AL$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AM252)-SUM($N382:AL382))*IF($F382>=5,AM$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AN252)-SUM($N382:AM382))*IF($F382>=5,AN$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AO252)-SUM($N382:AN382))*IF($F382>=5,AO$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AP252)-SUM($N382:AO382))*IF($F382>=5,AP$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AQ252)-SUM($N382:AP382))*IF($F382>=5,AQ$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AR252)-SUM($N382:AQ382))*IF($F382>=5,AR$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AS252)-SUM($N382:AR382))*IF($F382>=5,AS$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AT252)-SUM($N382:AS382))*IF($F382>=5,AT$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AU252)-SUM($N382:AT382))*IF($F382>=5,AU$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AV252)-SUM($N382:AU382))*IF($F382>=5,AV$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AW252)-SUM($N382:AV382))*IF($F382>=5,AW$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AX252)-SUM($N382:AW382))*IF($F382>=5,AX$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AY252)-SUM($N382:AX382))*IF($F382>=5,AY$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:AZ252)-SUM($N382:AY382))*IF($F382>=5,AZ$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:BA252)-SUM($N382:AZ382))*IF($F382>=5,BA$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:BB252)-SUM($N382:BA382))*IF($F382>=5,BB$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:BC252)-SUM($N382:BB382))*IF($F382>=5,BC$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:BD252)-SUM($N382:BC382))*IF($F382>=5,BD$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:BE252)-SUM($N382:BD382))*IF($F382>=5,BE$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:BF252)-SUM($N382:BE382))*IF($F382>=5,BF$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:BG252)-SUM($N382:BF382))*IF($F382>=5,BG$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:BH252)-SUM($N382:BG382))*IF($F382>=5,BH$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:BI252)-SUM($N382:BH382))*IF($F382>=5,BI$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:BJ252)-SUM($N382:BI382))*IF($F382>=5,BJ$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:BK252)-SUM($N382:BJ382))*IF($F382>=5,BK$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:BL252)-SUM($N382:BK382))*IF($F382>=5,BL$9>=YEAR($I382),1)*($F382>=3)","v":0},{"$f":"(SUM($N252:BM252)-SUM($N382:BL382))*IF($F382>=5,BM$9>=YEAR($I382),1)*($F382>=3)","v":0}]
[null,null,97,"SolarTogether 4","Capital",4,null,{"$f":"Input!L108","v":29.411764705882351},{"$f":"Input!I108","v":"2020-07-01"},null,324.26659187630611,340.73993331370036,null,null,{"$f":"(SUM($N253:O253)-SUM($N383:N383))*IF($F383>=5,O$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:P253)-SUM($N383:O383))*IF($F383>=5,P$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:Q253)-SUM($N383:P383))*IF($F383>=5,Q$9>=YEAR($I383),1)*($F383>=3)","v":2.686533E-2},{"$f":"(SUM($N253:R253)-SUM($N383:Q383))*IF($F383>=5,R$9>=YEAR($I383),1)*($F383>=3)","v":276.36441242828403},{"$f":"(SUM($N253:S253)-SUM($N383:R383))*IF($F383>=5,S$9>=YEAR($I383),1)*($F383>=3)","v":64.348655555416315},{"$f":"(SUM($N253:T253)-SUM($N383:S383))*IF($F383>=5,T$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:U253)-SUM($N383:T383))*IF($F383>=5,U$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:V253)-SUM($N383:U383))*IF($F383>=5,V$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:W253)-SUM($N383:V383))*IF($F383>=5,W$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:X253)-SUM($N383:W383))*IF($F383>=5,X$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:Y253)-SUM($N383:X383))*IF($F383>=5,Y$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:Z253)-SUM($N383:Y383))*IF($F383>=5,Z$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AA253)-SUM($N383:Z383))*IF($F383>=5,AA$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AB253)-SUM($N383:AA383))*IF($F383>=5,AB$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AC253)-SUM($N383:AB383))*IF($F383>=5,AC$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AD253)-SUM($N383:AC383))*IF($F383>=5,AD$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AE253)-SUM($N383:AD383))*IF($F383>=5,AE$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AF253)-SUM($N383:AE383))*IF($F383>=5,AF$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AG253)-SUM($N383:AF383))*IF($F383>=5,AG$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AH253)-SUM($N383:AG383))*IF($F383>=5,AH$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AI253)-SUM($N383:AH383))*IF($F383>=5,AI$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AJ253)-SUM($N383:AI383))*IF($F383>=5,AJ$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AK253)-SUM($N383:AJ383))*IF($F383>=5,AK$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AL253)-SUM($N383:AK383))*IF($F383>=5,AL$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AM253)-SUM($N383:AL383))*IF($F383>=5,AM$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AN253)-SUM($N383:AM383))*IF($F383>=5,AN$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AO253)-SUM($N383:AN383))*IF($F383>=5,AO$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AP253)-SUM($N383:AO383))*IF($F383>=5,AP$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AQ253)-SUM($N383:AP383))*IF($F383>=5,AQ$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AR253)-SUM($N383:AQ383))*IF($F383>=5,AR$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AS253)-SUM($N383:AR383))*IF($F383>=5,AS$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AT253)-SUM($N383:AS383))*IF($F383>=5,AT$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AU253)-SUM($N383:AT383))*IF($F383>=5,AU$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AV253)-SUM($N383:AU383))*IF($F383>=5,AV$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AW253)-SUM($N383:AV383))*IF($F383>=5,AW$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AX253)-SUM($N383:AW383))*IF($F383>=5,AX$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AY253)-SUM($N383:AX383))*IF($F383>=5,AY$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:AZ253)-SUM($N383:AY383))*IF($F383>=5,AZ$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:BA253)-SUM($N383:AZ383))*IF($F383>=5,BA$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:BB253)-SUM($N383:BA383))*IF($F383>=5,BB$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:BC253)-SUM($N383:BB383))*IF($F383>=5,BC$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:BD253)-SUM($N383:BC383))*IF($F383>=5,BD$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:BE253)-SUM($N383:BD383))*IF($F383>=5,BE$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:BF253)-SUM($N383:BE383))*IF($F383>=5,BF$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:BG253)-SUM($N383:BF383))*IF($F383>=5,BG$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:BH253)-SUM($N383:BG383))*IF($F383>=5,BH$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:BI253)-SUM($N383:BH383))*IF($F383>=5,BI$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:BJ253)-SUM($N383:BI383))*IF($F383>=5,BJ$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:BK253)-SUM($N383:BJ383))*IF($F383>=5,BK$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:BL253)-SUM($N383:BK383))*IF($F383>=5,BL$9>=YEAR($I383),1)*($F383>=3)","v":0},{"$f":"(SUM($N253:BM253)-SUM($N383:BL383))*IF($F383>=5,BM$9>=YEAR($I383),1)*($F383>=3)","v":0}]
[null,null,98,"SolarTogether 5","Capital",4,null,{"$f":"Input!L109","v":29.411764705882351},{"$f":"Input!I109","v":"2020-07-01"},null,309.00543143384283,325.0030344032939,null,null,{"$f":"(SUM($N254:O254)-SUM($N384:N384))*IF($F384>=5,O$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:P254)-SUM($N384:O384))*IF($F384>=5,P$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:Q254)-SUM($N384:P384))*IF($F384>=5,Q$9>=YEAR($I384),1)*($F384>=3)","v":1.4156300000000002E-3},{"$f":"(SUM($N254:R254)-SUM($N384:Q384))*IF($F384>=5,R$9>=YEAR($I384),1)*($F384>=3)","v":259.42115782742678},{"$f":"(SUM($N254:S254)-SUM($N384:R384))*IF($F384>=5,S$9>=YEAR($I384),1)*($F384>=3)","v":65.580460945867117},{"$f":"(SUM($N254:T254)-SUM($N384:S384))*IF($F384>=5,T$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:U254)-SUM($N384:T384))*IF($F384>=5,U$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:V254)-SUM($N384:U384))*IF($F384>=5,V$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:W254)-SUM($N384:V384))*IF($F384>=5,W$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:X254)-SUM($N384:W384))*IF($F384>=5,X$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:Y254)-SUM($N384:X384))*IF($F384>=5,Y$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:Z254)-SUM($N384:Y384))*IF($F384>=5,Z$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AA254)-SUM($N384:Z384))*IF($F384>=5,AA$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AB254)-SUM($N384:AA384))*IF($F384>=5,AB$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AC254)-SUM($N384:AB384))*IF($F384>=5,AC$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AD254)-SUM($N384:AC384))*IF($F384>=5,AD$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AE254)-SUM($N384:AD384))*IF($F384>=5,AE$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AF254)-SUM($N384:AE384))*IF($F384>=5,AF$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AG254)-SUM($N384:AF384))*IF($F384>=5,AG$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AH254)-SUM($N384:AG384))*IF($F384>=5,AH$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AI254)-SUM($N384:AH384))*IF($F384>=5,AI$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AJ254)-SUM($N384:AI384))*IF($F384>=5,AJ$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AK254)-SUM($N384:AJ384))*IF($F384>=5,AK$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AL254)-SUM($N384:AK384))*IF($F384>=5,AL$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AM254)-SUM($N384:AL384))*IF($F384>=5,AM$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AN254)-SUM($N384:AM384))*IF($F384>=5,AN$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AO254)-SUM($N384:AN384))*IF($F384>=5,AO$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AP254)-SUM($N384:AO384))*IF($F384>=5,AP$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AQ254)-SUM($N384:AP384))*IF($F384>=5,AQ$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AR254)-SUM($N384:AQ384))*IF($F384>=5,AR$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AS254)-SUM($N384:AR384))*IF($F384>=5,AS$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AT254)-SUM($N384:AS384))*IF($F384>=5,AT$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AU254)-SUM($N384:AT384))*IF($F384>=5,AU$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AV254)-SUM($N384:AU384))*IF($F384>=5,AV$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AW254)-SUM($N384:AV384))*IF($F384>=5,AW$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AX254)-SUM($N384:AW384))*IF($F384>=5,AX$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AY254)-SUM($N384:AX384))*IF($F384>=5,AY$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:AZ254)-SUM($N384:AY384))*IF($F384>=5,AZ$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:BA254)-SUM($N384:AZ384))*IF($F384>=5,BA$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:BB254)-SUM($N384:BA384))*IF($F384>=5,BB$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:BC254)-SUM($N384:BB384))*IF($F384>=5,BC$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:BD254)-SUM($N384:BC384))*IF($F384>=5,BD$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:BE254)-SUM($N384:BD384))*IF($F384>=5,BE$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:BF254)-SUM($N384:BE384))*IF($F384>=5,BF$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:BG254)-SUM($N384:BF384))*IF($F384>=5,BG$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:BH254)-SUM($N384:BG384))*IF($F384>=5,BH$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:BI254)-SUM($N384:BH384))*IF($F384>=5,BI$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:BJ254)-SUM($N384:BI384))*IF($F384>=5,BJ$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:BK254)-SUM($N384:BJ384))*IF($F384>=5,BK$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:BL254)-SUM($N384:BK384))*IF($F384>=5,BL$9>=YEAR($I384),1)*($F384>=3)","v":0},{"$f":"(SUM($N254:BM254)-SUM($N384:BL384))*IF($F384>=5,BM$9>=YEAR($I384),1)*($F384>=3)","v":0}]
[null,null,{"$f":"C384+1","v":99},"Safe Harbor Panels - 2020","CWIP Capital",6,null,{"$f":"Input!L110","v":29.411764705882351},{"$f":"Input!I110","v":"2020-07-01"},null,0,0,null,null,{"$f":"(SUM($N255:O255)-SUM($N385:N385))*IF($F385>=5,O$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:P255)-SUM($N385:O385))*IF($F385>=5,P$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:Q255)-SUM($N385:P385))*IF($F385>=5,Q$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:R255)-SUM($N385:Q385))*IF($F385>=5,R$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:S255)-SUM($N385:R385))*IF($F385>=5,S$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:T255)-SUM($N385:S385))*IF($F385>=5,T$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:U255)-SUM($N385:T385))*IF($F385>=5,U$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:V255)-SUM($N385:U385))*IF($F385>=5,V$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:W255)-SUM($N385:V385))*IF($F385>=5,W$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:X255)-SUM($N385:W385))*IF($F385>=5,X$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:Y255)-SUM($N385:X385))*IF($F385>=5,Y$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:Z255)-SUM($N385:Y385))*IF($F385>=5,Z$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AA255)-SUM($N385:Z385))*IF($F385>=5,AA$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AB255)-SUM($N385:AA385))*IF($F385>=5,AB$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AC255)-SUM($N385:AB385))*IF($F385>=5,AC$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AD255)-SUM($N385:AC385))*IF($F385>=5,AD$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AE255)-SUM($N385:AD385))*IF($F385>=5,AE$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AF255)-SUM($N385:AE385))*IF($F385>=5,AF$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AG255)-SUM($N385:AF385))*IF($F385>=5,AG$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AH255)-SUM($N385:AG385))*IF($F385>=5,AH$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AI255)-SUM($N385:AH385))*IF($F385>=5,AI$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AJ255)-SUM($N385:AI385))*IF($F385>=5,AJ$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AK255)-SUM($N385:AJ385))*IF($F385>=5,AK$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AL255)-SUM($N385:AK385))*IF($F385>=5,AL$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AM255)-SUM($N385:AL385))*IF($F385>=5,AM$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AN255)-SUM($N385:AM385))*IF($F385>=5,AN$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AO255)-SUM($N385:AN385))*IF($F385>=5,AO$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AP255)-SUM($N385:AO385))*IF($F385>=5,AP$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AQ255)-SUM($N385:AP385))*IF($F385>=5,AQ$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AR255)-SUM($N385:AQ385))*IF($F385>=5,AR$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AS255)-SUM($N385:AR385))*IF($F385>=5,AS$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AT255)-SUM($N385:AS385))*IF($F385>=5,AT$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AU255)-SUM($N385:AT385))*IF($F385>=5,AU$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AV255)-SUM($N385:AU385))*IF($F385>=5,AV$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AW255)-SUM($N385:AV385))*IF($F385>=5,AW$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AX255)-SUM($N385:AW385))*IF($F385>=5,AX$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AY255)-SUM($N385:AX385))*IF($F385>=5,AY$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:AZ255)-SUM($N385:AY385))*IF($F385>=5,AZ$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:BA255)-SUM($N385:AZ385))*IF($F385>=5,BA$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:BB255)-SUM($N385:BA385))*IF($F385>=5,BB$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:BC255)-SUM($N385:BB385))*IF($F385>=5,BC$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:BD255)-SUM($N385:BC385))*IF($F385>=5,BD$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:BE255)-SUM($N385:BD385))*IF($F385>=5,BE$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:BF255)-SUM($N385:BE385))*IF($F385>=5,BF$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:BG255)-SUM($N385:BF385))*IF($F385>=5,BG$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:BH255)-SUM($N385:BG385))*IF($F385>=5,BH$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:BI255)-SUM($N385:BH385))*IF($F385>=5,BI$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:BJ255)-SUM($N385:BI385))*IF($F385>=5,BJ$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:BK255)-SUM($N385:BJ385))*IF($F385>=5,BK$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:BL255)-SUM($N385:BK385))*IF($F385>=5,BL$9>=YEAR($I385),1)*($F385>=3)","v":0},{"$f":"(SUM($N255:BM255)-SUM($N385:BL385))*IF($F385>=5,BM$9>=YEAR($I385),1)*($F385>=3)","v":0}]
[null,null,{"$f":"C385+1","v":100},{"$f":"INDEX(D$157:D$281,$C386,1)","v":"Safe Harbor Panels - 2021"},"CWIP Capital",6,null,{"$f":"Input!L111","v":29.411764705882351},{"$f":"Input!I111","v":"2021-07-01"},null,{"$f":"SUMPRODUCT(O386:BM386,$O$11:$BM$11)","v":0},{"$f":"SUM(O386:BM386)","v":0},null,null,{"$f":"(SUM($N256:O256)-SUM($N386:N386))*IF($F386>=5,O$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:P256)-SUM($N386:O386))*IF($F386>=5,P$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:Q256)-SUM($N386:P386))*IF($F386>=5,Q$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:R256)-SUM($N386:Q386))*IF($F386>=5,R$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:S256)-SUM($N386:R386))*IF($F386>=5,S$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:T256)-SUM($N386:S386))*IF($F386>=5,T$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:U256)-SUM($N386:T386))*IF($F386>=5,U$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:V256)-SUM($N386:U386))*IF($F386>=5,V$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:W256)-SUM($N386:V386))*IF($F386>=5,W$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:X256)-SUM($N386:W386))*IF($F386>=5,X$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:Y256)-SUM($N386:X386))*IF($F386>=5,Y$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:Z256)-SUM($N386:Y386))*IF($F386>=5,Z$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AA256)-SUM($N386:Z386))*IF($F386>=5,AA$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AB256)-SUM($N386:AA386))*IF($F386>=5,AB$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AC256)-SUM($N386:AB386))*IF($F386>=5,AC$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AD256)-SUM($N386:AC386))*IF($F386>=5,AD$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AE256)-SUM($N386:AD386))*IF($F386>=5,AE$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AF256)-SUM($N386:AE386))*IF($F386>=5,AF$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AG256)-SUM($N386:AF386))*IF($F386>=5,AG$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AH256)-SUM($N386:AG386))*IF($F386>=5,AH$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AI256)-SUM($N386:AH386))*IF($F386>=5,AI$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AJ256)-SUM($N386:AI386))*IF($F386>=5,AJ$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AK256)-SUM($N386:AJ386))*IF($F386>=5,AK$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AL256)-SUM($N386:AK386))*IF($F386>=5,AL$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AM256)-SUM($N386:AL386))*IF($F386>=5,AM$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AN256)-SUM($N386:AM386))*IF($F386>=5,AN$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AO256)-SUM($N386:AN386))*IF($F386>=5,AO$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AP256)-SUM($N386:AO386))*IF($F386>=5,AP$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AQ256)-SUM($N386:AP386))*IF($F386>=5,AQ$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AR256)-SUM($N386:AQ386))*IF($F386>=5,AR$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AS256)-SUM($N386:AR386))*IF($F386>=5,AS$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AT256)-SUM($N386:AS386))*IF($F386>=5,AT$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AU256)-SUM($N386:AT386))*IF($F386>=5,AU$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AV256)-SUM($N386:AU386))*IF($F386>=5,AV$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AW256)-SUM($N386:AV386))*IF($F386>=5,AW$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AX256)-SUM($N386:AW386))*IF($F386>=5,AX$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AY256)-SUM($N386:AX386))*IF($F386>=5,AY$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:AZ256)-SUM($N386:AY386))*IF($F386>=5,AZ$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:BA256)-SUM($N386:AZ386))*IF($F386>=5,BA$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:BB256)-SUM($N386:BA386))*IF($F386>=5,BB$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:BC256)-SUM($N386:BB386))*IF($F386>=5,BC$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:BD256)-SUM($N386:BC386))*IF($F386>=5,BD$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:BE256)-SUM($N386:BD386))*IF($F386>=5,BE$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:BF256)-SUM($N386:BE386))*IF($F386>=5,BF$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:BG256)-SUM($N386:BF386))*IF($F386>=5,BG$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:BH256)-SUM($N386:BG386))*IF($F386>=5,BH$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:BI256)-SUM($N386:BH386))*IF($F386>=5,BI$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:BJ256)-SUM($N386:BI386))*IF($F386>=5,BJ$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:BK256)-SUM($N386:BJ386))*IF($F386>=5,BK$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:BL256)-SUM($N386:BK386))*IF($F386>=5,BL$9>=YEAR($I386),1)*($F386>=3)","v":0},{"$f":"(SUM($N256:BM256)-SUM($N386:BL386))*IF($F386>=5,BM$9>=YEAR($I386),1)*($F386>=3)","v":0}]
[null,null,101,"Safe Harbor Panels - 2022","CWIP Capital",6,null,{"$f":"Input!L112","v":29.411764705882351},{"$f":"Input!I112","v":"2022-07-01"},null,0,0,null,null,{"$f":"(SUM($N257:O257)-SUM($N387:N387))*IF($F387>=5,O$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:P257)-SUM($N387:O387))*IF($F387>=5,P$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:Q257)-SUM($N387:P387))*IF($F387>=5,Q$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:R257)-SUM($N387:Q387))*IF($F387>=5,R$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:S257)-SUM($N387:R387))*IF($F387>=5,S$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:T257)-SUM($N387:S387))*IF($F387>=5,T$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:U257)-SUM($N387:T387))*IF($F387>=5,U$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:V257)-SUM($N387:U387))*IF($F387>=5,V$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:W257)-SUM($N387:V387))*IF($F387>=5,W$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:X257)-SUM($N387:W387))*IF($F387>=5,X$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:Y257)-SUM($N387:X387))*IF($F387>=5,Y$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:Z257)-SUM($N387:Y387))*IF($F387>=5,Z$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AA257)-SUM($N387:Z387))*IF($F387>=5,AA$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AB257)-SUM($N387:AA387))*IF($F387>=5,AB$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AC257)-SUM($N387:AB387))*IF($F387>=5,AC$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AD257)-SUM($N387:AC387))*IF($F387>=5,AD$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AE257)-SUM($N387:AD387))*IF($F387>=5,AE$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AF257)-SUM($N387:AE387))*IF($F387>=5,AF$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AG257)-SUM($N387:AF387))*IF($F387>=5,AG$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AH257)-SUM($N387:AG387))*IF($F387>=5,AH$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AI257)-SUM($N387:AH387))*IF($F387>=5,AI$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AJ257)-SUM($N387:AI387))*IF($F387>=5,AJ$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AK257)-SUM($N387:AJ387))*IF($F387>=5,AK$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AL257)-SUM($N387:AK387))*IF($F387>=5,AL$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AM257)-SUM($N387:AL387))*IF($F387>=5,AM$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AN257)-SUM($N387:AM387))*IF($F387>=5,AN$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AO257)-SUM($N387:AN387))*IF($F387>=5,AO$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AP257)-SUM($N387:AO387))*IF($F387>=5,AP$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AQ257)-SUM($N387:AP387))*IF($F387>=5,AQ$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AR257)-SUM($N387:AQ387))*IF($F387>=5,AR$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AS257)-SUM($N387:AR387))*IF($F387>=5,AS$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AT257)-SUM($N387:AS387))*IF($F387>=5,AT$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AU257)-SUM($N387:AT387))*IF($F387>=5,AU$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AV257)-SUM($N387:AU387))*IF($F387>=5,AV$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AW257)-SUM($N387:AV387))*IF($F387>=5,AW$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AX257)-SUM($N387:AW387))*IF($F387>=5,AX$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AY257)-SUM($N387:AX387))*IF($F387>=5,AY$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:AZ257)-SUM($N387:AY387))*IF($F387>=5,AZ$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:BA257)-SUM($N387:AZ387))*IF($F387>=5,BA$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:BB257)-SUM($N387:BA387))*IF($F387>=5,BB$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:BC257)-SUM($N387:BB387))*IF($F387>=5,BC$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:BD257)-SUM($N387:BC387))*IF($F387>=5,BD$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:BE257)-SUM($N387:BD387))*IF($F387>=5,BE$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:BF257)-SUM($N387:BE387))*IF($F387>=5,BF$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:BG257)-SUM($N387:BF387))*IF($F387>=5,BG$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:BH257)-SUM($N387:BG387))*IF($F387>=5,BH$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:BI257)-SUM($N387:BH387))*IF($F387>=5,BI$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:BJ257)-SUM($N387:BI387))*IF($F387>=5,BJ$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:BK257)-SUM($N387:BJ387))*IF($F387>=5,BK$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:BL257)-SUM($N387:BK387))*IF($F387>=5,BL$9>=YEAR($I387),1)*($F387>=3)","v":0},{"$f":"(SUM($N257:BM257)-SUM($N387:BL387))*IF($F387>=5,BM$9>=YEAR($I387),1)*($F387>=3)","v":0}]
[null,null,102,"Safe Harbor Panels - 2023","CWIP Capital",6,null,{"$f":"Input!L113","v":29.411764705882351},{"$f":"Input!I113","v":"2023-07-01"},null,0,0,null,null,{"$f":"(SUM($N258:O258)-SUM($N388:N388))*IF($F388>=5,O$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:P258)-SUM($N388:O388))*IF($F388>=5,P$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:Q258)-SUM($N388:P388))*IF($F388>=5,Q$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:R258)-SUM($N388:Q388))*IF($F388>=5,R$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:S258)-SUM($N388:R388))*IF($F388>=5,S$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:T258)-SUM($N388:S388))*IF($F388>=5,T$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:U258)-SUM($N388:T388))*IF($F388>=5,U$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:V258)-SUM($N388:U388))*IF($F388>=5,V$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:W258)-SUM($N388:V388))*IF($F388>=5,W$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:X258)-SUM($N388:W388))*IF($F388>=5,X$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:Y258)-SUM($N388:X388))*IF($F388>=5,Y$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:Z258)-SUM($N388:Y388))*IF($F388>=5,Z$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AA258)-SUM($N388:Z388))*IF($F388>=5,AA$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AB258)-SUM($N388:AA388))*IF($F388>=5,AB$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AC258)-SUM($N388:AB388))*IF($F388>=5,AC$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AD258)-SUM($N388:AC388))*IF($F388>=5,AD$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AE258)-SUM($N388:AD388))*IF($F388>=5,AE$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AF258)-SUM($N388:AE388))*IF($F388>=5,AF$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AG258)-SUM($N388:AF388))*IF($F388>=5,AG$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AH258)-SUM($N388:AG388))*IF($F388>=5,AH$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AI258)-SUM($N388:AH388))*IF($F388>=5,AI$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AJ258)-SUM($N388:AI388))*IF($F388>=5,AJ$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AK258)-SUM($N388:AJ388))*IF($F388>=5,AK$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AL258)-SUM($N388:AK388))*IF($F388>=5,AL$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AM258)-SUM($N388:AL388))*IF($F388>=5,AM$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AN258)-SUM($N388:AM388))*IF($F388>=5,AN$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AO258)-SUM($N388:AN388))*IF($F388>=5,AO$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AP258)-SUM($N388:AO388))*IF($F388>=5,AP$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AQ258)-SUM($N388:AP388))*IF($F388>=5,AQ$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AR258)-SUM($N388:AQ388))*IF($F388>=5,AR$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AS258)-SUM($N388:AR388))*IF($F388>=5,AS$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AT258)-SUM($N388:AS388))*IF($F388>=5,AT$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AU258)-SUM($N388:AT388))*IF($F388>=5,AU$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AV258)-SUM($N388:AU388))*IF($F388>=5,AV$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AW258)-SUM($N388:AV388))*IF($F388>=5,AW$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AX258)-SUM($N388:AW388))*IF($F388>=5,AX$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AY258)-SUM($N388:AX388))*IF($F388>=5,AY$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:AZ258)-SUM($N388:AY388))*IF($F388>=5,AZ$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:BA258)-SUM($N388:AZ388))*IF($F388>=5,BA$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:BB258)-SUM($N388:BA388))*IF($F388>=5,BB$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:BC258)-SUM($N388:BB388))*IF($F388>=5,BC$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:BD258)-SUM($N388:BC388))*IF($F388>=5,BD$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:BE258)-SUM($N388:BD388))*IF($F388>=5,BE$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:BF258)-SUM($N388:BE388))*IF($F388>=5,BF$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:BG258)-SUM($N388:BF388))*IF($F388>=5,BG$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:BH258)-SUM($N388:BG388))*IF($F388>=5,BH$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:BI258)-SUM($N388:BH388))*IF($F388>=5,BI$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:BJ258)-SUM($N388:BI388))*IF($F388>=5,BJ$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:BK258)-SUM($N388:BJ388))*IF($F388>=5,BK$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:BL258)-SUM($N388:BK388))*IF($F388>=5,BL$9>=YEAR($I388),1)*($F388>=3)","v":0},{"$f":"(SUM($N258:BM258)-SUM($N388:BL388))*IF($F388>=5,BM$9>=YEAR($I388),1)*($F388>=3)","v":0}]
[null,null,103,"Other Solar","Capital",4,null,{"$f":"Input!L114","v":29.411764705882351},{"$f":"Input!I114","v":"2020-07-01"},null,80.555408866587868,83.059858189460101,null,null,{"$f":"(SUM($N259:O259)-SUM($N389:N389))*IF($F389>=5,O$9>=YEAR($I389),1)*($F389>=3)","v":9.92568363},{"$f":"(SUM($N259:P259)-SUM($N389:O389))*IF($F389>=5,P$9>=YEAR($I389),1)*($F389>=3)","v":12.546123379999999},{"$f":"(SUM($N259:Q259)-SUM($N389:P389))*IF($F389>=5,Q$9>=YEAR($I389),1)*($F389>=3)","v":8.4300293599999989},{"$f":"(SUM($N259:R259)-SUM($N389:Q389))*IF($F389>=5,R$9>=YEAR($I389),1)*($F389>=3)","v":5.5110149948},{"$f":"(SUM($N259:S259)-SUM($N389:R389))*IF($F389>=5,S$9>=YEAR($I389),1)*($F389>=3)","v":28.857560074660107},{"$f":"(SUM($N259:T259)-SUM($N389:S389))*IF($F389>=5,T$9>=YEAR($I389),1)*($F389>=3)","v":15.787046750000002},{"$f":"(SUM($N259:U259)-SUM($N389:T389))*IF($F389>=5,U$9>=YEAR($I389),1)*($F389>=3)","v":2.0023999999999944},{"$f":"(SUM($N259:V259)-SUM($N389:U389))*IF($F389>=5,V$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:W259)-SUM($N389:V389))*IF($F389>=5,W$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:X259)-SUM($N389:W389))*IF($F389>=5,X$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:Y259)-SUM($N389:X389))*IF($F389>=5,Y$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:Z259)-SUM($N389:Y389))*IF($F389>=5,Z$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AA259)-SUM($N389:Z389))*IF($F389>=5,AA$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AB259)-SUM($N389:AA389))*IF($F389>=5,AB$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AC259)-SUM($N389:AB389))*IF($F389>=5,AC$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AD259)-SUM($N389:AC389))*IF($F389>=5,AD$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AE259)-SUM($N389:AD389))*IF($F389>=5,AE$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AF259)-SUM($N389:AE389))*IF($F389>=5,AF$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AG259)-SUM($N389:AF389))*IF($F389>=5,AG$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AH259)-SUM($N389:AG389))*IF($F389>=5,AH$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AI259)-SUM($N389:AH389))*IF($F389>=5,AI$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AJ259)-SUM($N389:AI389))*IF($F389>=5,AJ$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AK259)-SUM($N389:AJ389))*IF($F389>=5,AK$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AL259)-SUM($N389:AK389))*IF($F389>=5,AL$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AM259)-SUM($N389:AL389))*IF($F389>=5,AM$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AN259)-SUM($N389:AM389))*IF($F389>=5,AN$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AO259)-SUM($N389:AN389))*IF($F389>=5,AO$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AP259)-SUM($N389:AO389))*IF($F389>=5,AP$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AQ259)-SUM($N389:AP389))*IF($F389>=5,AQ$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AR259)-SUM($N389:AQ389))*IF($F389>=5,AR$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AS259)-SUM($N389:AR389))*IF($F389>=5,AS$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AT259)-SUM($N389:AS389))*IF($F389>=5,AT$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AU259)-SUM($N389:AT389))*IF($F389>=5,AU$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AV259)-SUM($N389:AU389))*IF($F389>=5,AV$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AW259)-SUM($N389:AV389))*IF($F389>=5,AW$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AX259)-SUM($N389:AW389))*IF($F389>=5,AX$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AY259)-SUM($N389:AX389))*IF($F389>=5,AY$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:AZ259)-SUM($N389:AY389))*IF($F389>=5,AZ$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:BA259)-SUM($N389:AZ389))*IF($F389>=5,BA$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:BB259)-SUM($N389:BA389))*IF($F389>=5,BB$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:BC259)-SUM($N389:BB389))*IF($F389>=5,BC$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:BD259)-SUM($N389:BC389))*IF($F389>=5,BD$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:BE259)-SUM($N389:BD389))*IF($F389>=5,BE$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:BF259)-SUM($N389:BE389))*IF($F389>=5,BF$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:BG259)-SUM($N389:BF389))*IF($F389>=5,BG$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:BH259)-SUM($N389:BG389))*IF($F389>=5,BH$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:BI259)-SUM($N389:BH389))*IF($F389>=5,BI$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:BJ259)-SUM($N389:BI389))*IF($F389>=5,BJ$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:BK259)-SUM($N389:BJ389))*IF($F389>=5,BK$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:BL259)-SUM($N389:BK389))*IF($F389>=5,BL$9>=YEAR($I389),1)*($F389>=3)","v":0},{"$f":"(SUM($N259:BM259)-SUM($N389:BL389))*IF($F389>=5,BM$9>=YEAR($I389),1)*($F389>=3)","v":0}]
[null,null,104,"Battery Storage","Capital",4,null,{"$f":"Input!L115","v":10},{"$f":"Input!I115","v":"2020-07-01"},null,96.888688461035272,95.631621829375007,null,null,{"$f":"(SUM($N260:O260)-SUM($N390:N390))*IF($F390>=5,O$9>=YEAR($I390),1)*($F390>=3)","v":4.1165410800000002},{"$f":"(SUM($N260:P260)-SUM($N390:O390))*IF($F390>=5,P$9>=YEAR($I390),1)*($F390>=3)","v":19.590120559999999},{"$f":"(SUM($N260:Q260)-SUM($N390:P390))*IF($F390>=5,Q$9>=YEAR($I390),1)*($F390>=3)","v":23.94106189},{"$f":"(SUM($N260:R260)-SUM($N390:Q390))*IF($F390>=5,R$9>=YEAR($I390),1)*($F390>=3)","v":33.589215390325499},{"$f":"(SUM($N260:S260)-SUM($N390:R390))*IF($F390>=5,S$9>=YEAR($I390),1)*($F390>=3)","v":14.138686245810007},{"$f":"(SUM($N260:T260)-SUM($N390:S390))*IF($F390>=5,T$9>=YEAR($I390),1)*($F390>=3)","v":0.12588856732919851},{"$f":"(SUM($N260:U260)-SUM($N390:T390))*IF($F390>=5,U$9>=YEAR($I390),1)*($F390>=3)","v":0.13010809591030181},{"$f":"(SUM($N260:V260)-SUM($N390:U390))*IF($F390>=5,V$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:W260)-SUM($N390:V390))*IF($F390>=5,W$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:X260)-SUM($N390:W390))*IF($F390>=5,X$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:Y260)-SUM($N390:X390))*IF($F390>=5,Y$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:Z260)-SUM($N390:Y390))*IF($F390>=5,Z$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AA260)-SUM($N390:Z390))*IF($F390>=5,AA$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AB260)-SUM($N390:AA390))*IF($F390>=5,AB$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AC260)-SUM($N390:AB390))*IF($F390>=5,AC$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AD260)-SUM($N390:AC390))*IF($F390>=5,AD$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AE260)-SUM($N390:AD390))*IF($F390>=5,AE$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AF260)-SUM($N390:AE390))*IF($F390>=5,AF$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AG260)-SUM($N390:AF390))*IF($F390>=5,AG$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AH260)-SUM($N390:AG390))*IF($F390>=5,AH$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AI260)-SUM($N390:AH390))*IF($F390>=5,AI$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AJ260)-SUM($N390:AI390))*IF($F390>=5,AJ$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AK260)-SUM($N390:AJ390))*IF($F390>=5,AK$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AL260)-SUM($N390:AK390))*IF($F390>=5,AL$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AM260)-SUM($N390:AL390))*IF($F390>=5,AM$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AN260)-SUM($N390:AM390))*IF($F390>=5,AN$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AO260)-SUM($N390:AN390))*IF($F390>=5,AO$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AP260)-SUM($N390:AO390))*IF($F390>=5,AP$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AQ260)-SUM($N390:AP390))*IF($F390>=5,AQ$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AR260)-SUM($N390:AQ390))*IF($F390>=5,AR$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AS260)-SUM($N390:AR390))*IF($F390>=5,AS$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AT260)-SUM($N390:AS390))*IF($F390>=5,AT$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AU260)-SUM($N390:AT390))*IF($F390>=5,AU$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AV260)-SUM($N390:AU390))*IF($F390>=5,AV$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AW260)-SUM($N390:AV390))*IF($F390>=5,AW$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AX260)-SUM($N390:AW390))*IF($F390>=5,AX$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AY260)-SUM($N390:AX390))*IF($F390>=5,AY$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:AZ260)-SUM($N390:AY390))*IF($F390>=5,AZ$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:BA260)-SUM($N390:AZ390))*IF($F390>=5,BA$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:BB260)-SUM($N390:BA390))*IF($F390>=5,BB$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:BC260)-SUM($N390:BB390))*IF($F390>=5,BC$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:BD260)-SUM($N390:BC390))*IF($F390>=5,BD$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:BE260)-SUM($N390:BD390))*IF($F390>=5,BE$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:BF260)-SUM($N390:BE390))*IF($F390>=5,BF$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:BG260)-SUM($N390:BF390))*IF($F390>=5,BG$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:BH260)-SUM($N390:BG390))*IF($F390>=5,BH$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:BI260)-SUM($N390:BH390))*IF($F390>=5,BI$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:BJ260)-SUM($N390:BI390))*IF($F390>=5,BJ$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:BK260)-SUM($N390:BJ390))*IF($F390>=5,BK$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:BL260)-SUM($N390:BK390))*IF($F390>=5,BL$9>=YEAR($I390),1)*($F390>=3)","v":0},{"$f":"(SUM($N260:BM260)-SUM($N390:BL390))*IF($F390>=5,BM$9>=YEAR($I390),1)*($F390>=3)","v":0}]
[null,null,105,"Battery Safe Harbor","CWIP Capital",6,null,{"$f":"Input!L116","v":10},{"$f":"Input!I116","v":"2020-07-01"},null,7.4037480785356909E-3,7.6772399999995855E-3,null,null,{"$f":"(SUM($N261:O261)-SUM($N391:N391))*IF($F391>=5,O$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:P261)-SUM($N391:O391))*IF($F391>=5,P$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:Q261)-SUM($N391:P391))*IF($F391>=5,Q$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:R261)-SUM($N391:Q391))*IF($F391>=5,R$9>=YEAR($I391),1)*($F391>=3)","v":7.6772399999995855E-3},{"$f":"(SUM($N261:S261)-SUM($N391:R391))*IF($F391>=5,S$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:T261)-SUM($N391:S391))*IF($F391>=5,T$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:U261)-SUM($N391:T391))*IF($F391>=5,U$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:V261)-SUM($N391:U391))*IF($F391>=5,V$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:W261)-SUM($N391:V391))*IF($F391>=5,W$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:X261)-SUM($N391:W391))*IF($F391>=5,X$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:Y261)-SUM($N391:X391))*IF($F391>=5,Y$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:Z261)-SUM($N391:Y391))*IF($F391>=5,Z$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AA261)-SUM($N391:Z391))*IF($F391>=5,AA$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AB261)-SUM($N391:AA391))*IF($F391>=5,AB$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AC261)-SUM($N391:AB391))*IF($F391>=5,AC$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AD261)-SUM($N391:AC391))*IF($F391>=5,AD$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AE261)-SUM($N391:AD391))*IF($F391>=5,AE$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AF261)-SUM($N391:AE391))*IF($F391>=5,AF$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AG261)-SUM($N391:AF391))*IF($F391>=5,AG$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AH261)-SUM($N391:AG391))*IF($F391>=5,AH$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AI261)-SUM($N391:AH391))*IF($F391>=5,AI$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AJ261)-SUM($N391:AI391))*IF($F391>=5,AJ$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AK261)-SUM($N391:AJ391))*IF($F391>=5,AK$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AL261)-SUM($N391:AK391))*IF($F391>=5,AL$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AM261)-SUM($N391:AL391))*IF($F391>=5,AM$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AN261)-SUM($N391:AM391))*IF($F391>=5,AN$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AO261)-SUM($N391:AN391))*IF($F391>=5,AO$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AP261)-SUM($N391:AO391))*IF($F391>=5,AP$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AQ261)-SUM($N391:AP391))*IF($F391>=5,AQ$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AR261)-SUM($N391:AQ391))*IF($F391>=5,AR$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AS261)-SUM($N391:AR391))*IF($F391>=5,AS$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AT261)-SUM($N391:AS391))*IF($F391>=5,AT$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AU261)-SUM($N391:AT391))*IF($F391>=5,AU$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AV261)-SUM($N391:AU391))*IF($F391>=5,AV$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AW261)-SUM($N391:AV391))*IF($F391>=5,AW$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AX261)-SUM($N391:AW391))*IF($F391>=5,AX$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AY261)-SUM($N391:AX391))*IF($F391>=5,AY$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:AZ261)-SUM($N391:AY391))*IF($F391>=5,AZ$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:BA261)-SUM($N391:AZ391))*IF($F391>=5,BA$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:BB261)-SUM($N391:BA391))*IF($F391>=5,BB$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:BC261)-SUM($N391:BB391))*IF($F391>=5,BC$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:BD261)-SUM($N391:BC391))*IF($F391>=5,BD$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:BE261)-SUM($N391:BD391))*IF($F391>=5,BE$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:BF261)-SUM($N391:BE391))*IF($F391>=5,BF$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:BG261)-SUM($N391:BF391))*IF($F391>=5,BG$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:BH261)-SUM($N391:BG391))*IF($F391>=5,BH$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:BI261)-SUM($N391:BH391))*IF($F391>=5,BI$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:BJ261)-SUM($N391:BI391))*IF($F391>=5,BJ$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:BK261)-SUM($N391:BJ391))*IF($F391>=5,BK$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:BL261)-SUM($N391:BK391))*IF($F391>=5,BL$9>=YEAR($I391),1)*($F391>=3)","v":0},{"$f":"(SUM($N261:BM261)-SUM($N391:BL391))*IF($F391>=5,BM$9>=YEAR($I391),1)*($F391>=3)","v":0}]
[null,null,106,"Customer Facing Applications ","Capital",4,null,{"$f":"Input!L117","v":6.9930069930069934},{"$f":"Input!I117","v":"2020-07-01"},null,651.32298712454099,684.73300000000006,null,null,{"$f":"(SUM($N262:O262)-SUM($N392:N392))*IF($F392>=5,O$9>=YEAR($I392),1)*($F392>=3)","v":95.051000000000002},{"$f":"(SUM($N262:P262)-SUM($N392:O392))*IF($F392>=5,P$9>=YEAR($I392),1)*($F392>=3)","v":82.281999999999996},{"$f":"(SUM($N262:Q262)-SUM($N392:P392))*IF($F392>=5,Q$9>=YEAR($I392),1)*($F392>=3)","v":69.400000000000006},{"$f":"(SUM($N262:R262)-SUM($N392:Q392))*IF($F392>=5,R$9>=YEAR($I392),1)*($F392>=3)","v":73},{"$f":"(SUM($N262:S262)-SUM($N392:R392))*IF($F392>=5,S$9>=YEAR($I392),1)*($F392>=3)","v":102.5},{"$f":"(SUM($N262:T262)-SUM($N392:S392))*IF($F392>=5,T$9>=YEAR($I392),1)*($F392>=3)","v":130.90000000000003},{"$f":"(SUM($N262:U262)-SUM($N392:T392))*IF($F392>=5,U$9>=YEAR($I392),1)*($F392>=3)","v":131.60000000000002},{"$f":"(SUM($N262:V262)-SUM($N392:U392))*IF($F392>=5,V$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:W262)-SUM($N392:V392))*IF($F392>=5,W$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:X262)-SUM($N392:W392))*IF($F392>=5,X$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:Y262)-SUM($N392:X392))*IF($F392>=5,Y$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:Z262)-SUM($N392:Y392))*IF($F392>=5,Z$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AA262)-SUM($N392:Z392))*IF($F392>=5,AA$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AB262)-SUM($N392:AA392))*IF($F392>=5,AB$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AC262)-SUM($N392:AB392))*IF($F392>=5,AC$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AD262)-SUM($N392:AC392))*IF($F392>=5,AD$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AE262)-SUM($N392:AD392))*IF($F392>=5,AE$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AF262)-SUM($N392:AE392))*IF($F392>=5,AF$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AG262)-SUM($N392:AF392))*IF($F392>=5,AG$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AH262)-SUM($N392:AG392))*IF($F392>=5,AH$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AI262)-SUM($N392:AH392))*IF($F392>=5,AI$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AJ262)-SUM($N392:AI392))*IF($F392>=5,AJ$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AK262)-SUM($N392:AJ392))*IF($F392>=5,AK$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AL262)-SUM($N392:AK392))*IF($F392>=5,AL$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AM262)-SUM($N392:AL392))*IF($F392>=5,AM$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AN262)-SUM($N392:AM392))*IF($F392>=5,AN$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AO262)-SUM($N392:AN392))*IF($F392>=5,AO$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AP262)-SUM($N392:AO392))*IF($F392>=5,AP$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AQ262)-SUM($N392:AP392))*IF($F392>=5,AQ$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AR262)-SUM($N392:AQ392))*IF($F392>=5,AR$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AS262)-SUM($N392:AR392))*IF($F392>=5,AS$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AT262)-SUM($N392:AS392))*IF($F392>=5,AT$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AU262)-SUM($N392:AT392))*IF($F392>=5,AU$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AV262)-SUM($N392:AU392))*IF($F392>=5,AV$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AW262)-SUM($N392:AV392))*IF($F392>=5,AW$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AX262)-SUM($N392:AW392))*IF($F392>=5,AX$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AY262)-SUM($N392:AX392))*IF($F392>=5,AY$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:AZ262)-SUM($N392:AY392))*IF($F392>=5,AZ$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:BA262)-SUM($N392:AZ392))*IF($F392>=5,BA$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:BB262)-SUM($N392:BA392))*IF($F392>=5,BB$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:BC262)-SUM($N392:BB392))*IF($F392>=5,BC$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:BD262)-SUM($N392:BC392))*IF($F392>=5,BD$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:BE262)-SUM($N392:BD392))*IF($F392>=5,BE$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:BF262)-SUM($N392:BE392))*IF($F392>=5,BF$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:BG262)-SUM($N392:BF392))*IF($F392>=5,BG$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:BH262)-SUM($N392:BG392))*IF($F392>=5,BH$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:BI262)-SUM($N392:BH392))*IF($F392>=5,BI$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:BJ262)-SUM($N392:BI392))*IF($F392>=5,BJ$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:BK262)-SUM($N392:BJ392))*IF($F392>=5,BK$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:BL262)-SUM($N392:BK392))*IF($F392>=5,BL$9>=YEAR($I392),1)*($F392>=3)","v":0},{"$f":"(SUM($N262:BM262)-SUM($N392:BL392))*IF($F392>=5,BM$9>=YEAR($I392),1)*($F392>=3)","v":0}]
[null,null,107,"Applications/Hardware","Capital",4,null,{"$f":"Input!L118","v":6.9930069930069934},{"$f":"Input!I118","v":"2020-07-01"},null,799.14692260941865,844.73399999999992,null,null,{"$f":"(SUM($N263:O263)-SUM($N393:N393))*IF($F393>=5,O$9>=YEAR($I393),1)*($F393>=3)","v":90.33},{"$f":"(SUM($N263:P263)-SUM($N393:O393))*IF($F393>=5,P$9>=YEAR($I393),1)*($F393>=3)","v":86.103999999999999},{"$f":"(SUM($N263:Q263)-SUM($N393:P393))*IF($F393>=5,Q$9>=YEAR($I393),1)*($F393>=3)","v":106.1},{"$f":"(SUM($N263:R263)-SUM($N393:Q393))*IF($F393>=5,R$9>=YEAR($I393),1)*($F393>=3)","v":125.69999999999999},{"$f":"(SUM($N263:S263)-SUM($N393:R393))*IF($F393>=5,S$9>=YEAR($I393),1)*($F393>=3)","v":128.99999999999994},{"$f":"(SUM($N263:T263)-SUM($N393:S393))*IF($F393>=5,T$9>=YEAR($I393),1)*($F393>=3)","v":159.29999999999995},{"$f":"(SUM($N263:U263)-SUM($N393:T393))*IF($F393>=5,U$9>=YEAR($I393),1)*($F393>=3)","v":148.20000000000005},{"$f":"(SUM($N263:V263)-SUM($N393:U393))*IF($F393>=5,V$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:W263)-SUM($N393:V393))*IF($F393>=5,W$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:X263)-SUM($N393:W393))*IF($F393>=5,X$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:Y263)-SUM($N393:X393))*IF($F393>=5,Y$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:Z263)-SUM($N393:Y393))*IF($F393>=5,Z$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AA263)-SUM($N393:Z393))*IF($F393>=5,AA$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AB263)-SUM($N393:AA393))*IF($F393>=5,AB$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AC263)-SUM($N393:AB393))*IF($F393>=5,AC$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AD263)-SUM($N393:AC393))*IF($F393>=5,AD$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AE263)-SUM($N393:AD393))*IF($F393>=5,AE$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AF263)-SUM($N393:AE393))*IF($F393>=5,AF$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AG263)-SUM($N393:AF393))*IF($F393>=5,AG$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AH263)-SUM($N393:AG393))*IF($F393>=5,AH$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AI263)-SUM($N393:AH393))*IF($F393>=5,AI$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AJ263)-SUM($N393:AI393))*IF($F393>=5,AJ$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AK263)-SUM($N393:AJ393))*IF($F393>=5,AK$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AL263)-SUM($N393:AK393))*IF($F393>=5,AL$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AM263)-SUM($N393:AL393))*IF($F393>=5,AM$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AN263)-SUM($N393:AM393))*IF($F393>=5,AN$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AO263)-SUM($N393:AN393))*IF($F393>=5,AO$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AP263)-SUM($N393:AO393))*IF($F393>=5,AP$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AQ263)-SUM($N393:AP393))*IF($F393>=5,AQ$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AR263)-SUM($N393:AQ393))*IF($F393>=5,AR$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AS263)-SUM($N393:AR393))*IF($F393>=5,AS$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AT263)-SUM($N393:AS393))*IF($F393>=5,AT$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AU263)-SUM($N393:AT393))*IF($F393>=5,AU$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AV263)-SUM($N393:AU393))*IF($F393>=5,AV$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AW263)-SUM($N393:AV393))*IF($F393>=5,AW$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AX263)-SUM($N393:AW393))*IF($F393>=5,AX$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AY263)-SUM($N393:AX393))*IF($F393>=5,AY$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:AZ263)-SUM($N393:AY393))*IF($F393>=5,AZ$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:BA263)-SUM($N393:AZ393))*IF($F393>=5,BA$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:BB263)-SUM($N393:BA393))*IF($F393>=5,BB$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:BC263)-SUM($N393:BB393))*IF($F393>=5,BC$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:BD263)-SUM($N393:BC393))*IF($F393>=5,BD$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:BE263)-SUM($N393:BD393))*IF($F393>=5,BE$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:BF263)-SUM($N393:BE393))*IF($F393>=5,BF$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:BG263)-SUM($N393:BF393))*IF($F393>=5,BG$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:BH263)-SUM($N393:BG393))*IF($F393>=5,BH$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:BI263)-SUM($N393:BH393))*IF($F393>=5,BI$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:BJ263)-SUM($N393:BI393))*IF($F393>=5,BJ$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:BK263)-SUM($N393:BJ393))*IF($F393>=5,BK$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:BL263)-SUM($N393:BK393))*IF($F393>=5,BL$9>=YEAR($I393),1)*($F393>=3)","v":0},{"$f":"(SUM($N263:BM263)-SUM($N393:BL393))*IF($F393>=5,BM$9>=YEAR($I393),1)*($F393>=3)","v":0}]
[null,null,108,"Momentum/Accelerate","Capital",4,null,{"$f":"Input!L119","v":6.9930069930069934},{"$f":"Input!I119","v":"2020-07-01"},null,346.01470697366995,350.90200000000004,null,null,{"$f":"(SUM($N264:O264)-SUM($N394:N394))*IF($F394>=5,O$9>=YEAR($I394),1)*($F394>=3)","v":37.752000000000002},{"$f":"(SUM($N264:P264)-SUM($N394:O394))*IF($F394>=5,P$9>=YEAR($I394),1)*($F394>=3)","v":36.449999999999996},{"$f":"(SUM($N264:Q264)-SUM($N394:P394))*IF($F394>=5,Q$9>=YEAR($I394),1)*($F394>=3)","v":66.300000000000011},{"$f":"(SUM($N264:R264)-SUM($N394:Q394))*IF($F394>=5,R$9>=YEAR($I394),1)*($F394>=3)","v":91.300000000000011},{"$f":"(SUM($N264:S264)-SUM($N394:R394))*IF($F394>=5,S$9>=YEAR($I394),1)*($F394>=3)","v":77.600000000000023},{"$f":"(SUM($N264:T264)-SUM($N394:S394))*IF($F394>=5,T$9>=YEAR($I394),1)*($F394>=3)","v":25.699999999999989},{"$f":"(SUM($N264:U264)-SUM($N394:T394))*IF($F394>=5,U$9>=YEAR($I394),1)*($F394>=3)","v":15.800000000000011},{"$f":"(SUM($N264:V264)-SUM($N394:U394))*IF($F394>=5,V$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:W264)-SUM($N394:V394))*IF($F394>=5,W$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:X264)-SUM($N394:W394))*IF($F394>=5,X$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:Y264)-SUM($N394:X394))*IF($F394>=5,Y$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:Z264)-SUM($N394:Y394))*IF($F394>=5,Z$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AA264)-SUM($N394:Z394))*IF($F394>=5,AA$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AB264)-SUM($N394:AA394))*IF($F394>=5,AB$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AC264)-SUM($N394:AB394))*IF($F394>=5,AC$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AD264)-SUM($N394:AC394))*IF($F394>=5,AD$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AE264)-SUM($N394:AD394))*IF($F394>=5,AE$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AF264)-SUM($N394:AE394))*IF($F394>=5,AF$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AG264)-SUM($N394:AF394))*IF($F394>=5,AG$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AH264)-SUM($N394:AG394))*IF($F394>=5,AH$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AI264)-SUM($N394:AH394))*IF($F394>=5,AI$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AJ264)-SUM($N394:AI394))*IF($F394>=5,AJ$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AK264)-SUM($N394:AJ394))*IF($F394>=5,AK$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AL264)-SUM($N394:AK394))*IF($F394>=5,AL$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AM264)-SUM($N394:AL394))*IF($F394>=5,AM$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AN264)-SUM($N394:AM394))*IF($F394>=5,AN$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AO264)-SUM($N394:AN394))*IF($F394>=5,AO$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AP264)-SUM($N394:AO394))*IF($F394>=5,AP$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AQ264)-SUM($N394:AP394))*IF($F394>=5,AQ$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AR264)-SUM($N394:AQ394))*IF($F394>=5,AR$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AS264)-SUM($N394:AR394))*IF($F394>=5,AS$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AT264)-SUM($N394:AS394))*IF($F394>=5,AT$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AU264)-SUM($N394:AT394))*IF($F394>=5,AU$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AV264)-SUM($N394:AU394))*IF($F394>=5,AV$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AW264)-SUM($N394:AV394))*IF($F394>=5,AW$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AX264)-SUM($N394:AW394))*IF($F394>=5,AX$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AY264)-SUM($N394:AX394))*IF($F394>=5,AY$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:AZ264)-SUM($N394:AY394))*IF($F394>=5,AZ$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:BA264)-SUM($N394:AZ394))*IF($F394>=5,BA$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:BB264)-SUM($N394:BA394))*IF($F394>=5,BB$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:BC264)-SUM($N394:BB394))*IF($F394>=5,BC$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:BD264)-SUM($N394:BC394))*IF($F394>=5,BD$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:BE264)-SUM($N394:BD394))*IF($F394>=5,BE$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:BF264)-SUM($N394:BE394))*IF($F394>=5,BF$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:BG264)-SUM($N394:BF394))*IF($F394>=5,BG$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:BH264)-SUM($N394:BG394))*IF($F394>=5,BH$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:BI264)-SUM($N394:BH394))*IF($F394>=5,BI$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:BJ264)-SUM($N394:BI394))*IF($F394>=5,BJ$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:BK264)-SUM($N394:BJ394))*IF($F394>=5,BK$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:BL264)-SUM($N394:BK394))*IF($F394>=5,BL$9>=YEAR($I394),1)*($F394>=3)","v":0},{"$f":"(SUM($N264:BM264)-SUM($N394:BL394))*IF($F394>=5,BM$9>=YEAR($I394),1)*($F394>=3)","v":0}]
[null,null,109,"Meters","Capital",4,null,{"$f":"Input!L120","v":16.666666666666668},{"$f":"Input!I120","v":"2020-07-01"},null,319.86556338844957,345.90798983254354,null,null,{"$f":"(SUM($N265:O265)-SUM($N395:N395))*IF($F395>=5,O$9>=YEAR($I395),1)*($F395>=3)","v":24.467665069999999},{"$f":"(SUM($N265:P265)-SUM($N395:O395))*IF($F395>=5,P$9>=YEAR($I395),1)*($F395>=3)","v":31.80043942},{"$f":"(SUM($N265:Q265)-SUM($N395:P395))*IF($F395>=5,Q$9>=YEAR($I395),1)*($F395>=3)","v":37.190746849999996},{"$f":"(SUM($N265:R265)-SUM($N395:Q395))*IF($F395>=5,R$9>=YEAR($I395),1)*($F395>=3)","v":51.067645151928588},{"$f":"(SUM($N265:S265)-SUM($N395:R395))*IF($F395>=5,S$9>=YEAR($I395),1)*($F395>=3)","v":56.838410696749492},{"$f":"(SUM($N265:T265)-SUM($N395:S395))*IF($F395>=5,T$9>=YEAR($I395),1)*($F395>=3)","v":70.720286215489381},{"$f":"(SUM($N265:U265)-SUM($N395:T395))*IF($F395>=5,U$9>=YEAR($I395),1)*($F395>=3)","v":73.82279642837608},{"$f":"(SUM($N265:V265)-SUM($N395:U395))*IF($F395>=5,V$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:W265)-SUM($N395:V395))*IF($F395>=5,W$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:X265)-SUM($N395:W395))*IF($F395>=5,X$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:Y265)-SUM($N395:X395))*IF($F395>=5,Y$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:Z265)-SUM($N395:Y395))*IF($F395>=5,Z$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AA265)-SUM($N395:Z395))*IF($F395>=5,AA$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AB265)-SUM($N395:AA395))*IF($F395>=5,AB$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AC265)-SUM($N395:AB395))*IF($F395>=5,AC$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AD265)-SUM($N395:AC395))*IF($F395>=5,AD$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AE265)-SUM($N395:AD395))*IF($F395>=5,AE$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AF265)-SUM($N395:AE395))*IF($F395>=5,AF$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AG265)-SUM($N395:AF395))*IF($F395>=5,AG$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AH265)-SUM($N395:AG395))*IF($F395>=5,AH$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AI265)-SUM($N395:AH395))*IF($F395>=5,AI$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AJ265)-SUM($N395:AI395))*IF($F395>=5,AJ$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AK265)-SUM($N395:AJ395))*IF($F395>=5,AK$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AL265)-SUM($N395:AK395))*IF($F395>=5,AL$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AM265)-SUM($N395:AL395))*IF($F395>=5,AM$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AN265)-SUM($N395:AM395))*IF($F395>=5,AN$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AO265)-SUM($N395:AN395))*IF($F395>=5,AO$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AP265)-SUM($N395:AO395))*IF($F395>=5,AP$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AQ265)-SUM($N395:AP395))*IF($F395>=5,AQ$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AR265)-SUM($N395:AQ395))*IF($F395>=5,AR$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AS265)-SUM($N395:AR395))*IF($F395>=5,AS$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AT265)-SUM($N395:AS395))*IF($F395>=5,AT$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AU265)-SUM($N395:AT395))*IF($F395>=5,AU$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AV265)-SUM($N395:AU395))*IF($F395>=5,AV$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AW265)-SUM($N395:AV395))*IF($F395>=5,AW$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AX265)-SUM($N395:AW395))*IF($F395>=5,AX$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AY265)-SUM($N395:AX395))*IF($F395>=5,AY$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:AZ265)-SUM($N395:AY395))*IF($F395>=5,AZ$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:BA265)-SUM($N395:AZ395))*IF($F395>=5,BA$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:BB265)-SUM($N395:BA395))*IF($F395>=5,BB$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:BC265)-SUM($N395:BB395))*IF($F395>=5,BC$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:BD265)-SUM($N395:BC395))*IF($F395>=5,BD$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:BE265)-SUM($N395:BD395))*IF($F395>=5,BE$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:BF265)-SUM($N395:BE395))*IF($F395>=5,BF$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:BG265)-SUM($N395:BF395))*IF($F395>=5,BG$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:BH265)-SUM($N395:BG395))*IF($F395>=5,BH$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:BI265)-SUM($N395:BH395))*IF($F395>=5,BI$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:BJ265)-SUM($N395:BI395))*IF($F395>=5,BJ$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:BK265)-SUM($N395:BJ395))*IF($F395>=5,BK$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:BL265)-SUM($N395:BK395))*IF($F395>=5,BL$9>=YEAR($I395),1)*($F395>=3)","v":0},{"$f":"(SUM($N265:BM265)-SUM($N395:BL395))*IF($F395>=5,BM$9>=YEAR($I395),1)*($F395>=3)","v":0}]
[null,null,110,"Other ","Capital",4,null,{"$f":"Input!L121","v":38.46153846153846},{"$f":"Input!I121","v":"2020-07-01"},null,119.82397026293414,123.3264368094919,null,null,{"$f":"(SUM($N266:O266)-SUM($N396:N396))*IF($F396>=5,O$9>=YEAR($I396),1)*($F396>=3)","v":13.145498280000002},{"$f":"(SUM($N266:P266)-SUM($N396:O396))*IF($F396>=5,P$9>=YEAR($I396),1)*($F396>=3)","v":14.020674590000002},{"$f":"(SUM($N266:Q266)-SUM($N396:P396))*IF($F396>=5,Q$9>=YEAR($I396),1)*($F396>=3)","v":23.699210100000002},{"$f":"(SUM($N266:R266)-SUM($N396:Q396))*IF($F396>=5,R$9>=YEAR($I396),1)*($F396>=3)","v":18.061919483650605},{"$f":"(SUM($N266:S266)-SUM($N396:R396))*IF($F396>=5,S$9>=YEAR($I396),1)*($F396>=3)","v":27.662571501088991},{"$f":"(SUM($N266:T266)-SUM($N396:S396))*IF($F396>=5,T$9>=YEAR($I396),1)*($F396>=3)","v":15.027566518474998},{"$f":"(SUM($N266:U266)-SUM($N396:T396))*IF($F396>=5,U$9>=YEAR($I396),1)*($F396>=3)","v":11.708996336277295},{"$f":"(SUM($N266:V266)-SUM($N396:U396))*IF($F396>=5,V$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:W266)-SUM($N396:V396))*IF($F396>=5,W$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:X266)-SUM($N396:W396))*IF($F396>=5,X$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:Y266)-SUM($N396:X396))*IF($F396>=5,Y$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:Z266)-SUM($N396:Y396))*IF($F396>=5,Z$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AA266)-SUM($N396:Z396))*IF($F396>=5,AA$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AB266)-SUM($N396:AA396))*IF($F396>=5,AB$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AC266)-SUM($N396:AB396))*IF($F396>=5,AC$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AD266)-SUM($N396:AC396))*IF($F396>=5,AD$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AE266)-SUM($N396:AD396))*IF($F396>=5,AE$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AF266)-SUM($N396:AE396))*IF($F396>=5,AF$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AG266)-SUM($N396:AF396))*IF($F396>=5,AG$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AH266)-SUM($N396:AG396))*IF($F396>=5,AH$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AI266)-SUM($N396:AH396))*IF($F396>=5,AI$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AJ266)-SUM($N396:AI396))*IF($F396>=5,AJ$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AK266)-SUM($N396:AJ396))*IF($F396>=5,AK$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AL266)-SUM($N396:AK396))*IF($F396>=5,AL$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AM266)-SUM($N396:AL396))*IF($F396>=5,AM$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AN266)-SUM($N396:AM396))*IF($F396>=5,AN$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AO266)-SUM($N396:AN396))*IF($F396>=5,AO$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AP266)-SUM($N396:AO396))*IF($F396>=5,AP$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AQ266)-SUM($N396:AP396))*IF($F396>=5,AQ$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AR266)-SUM($N396:AQ396))*IF($F396>=5,AR$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AS266)-SUM($N396:AR396))*IF($F396>=5,AS$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AT266)-SUM($N396:AS396))*IF($F396>=5,AT$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AU266)-SUM($N396:AT396))*IF($F396>=5,AU$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AV266)-SUM($N396:AU396))*IF($F396>=5,AV$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AW266)-SUM($N396:AV396))*IF($F396>=5,AW$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AX266)-SUM($N396:AW396))*IF($F396>=5,AX$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AY266)-SUM($N396:AX396))*IF($F396>=5,AY$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:AZ266)-SUM($N396:AY396))*IF($F396>=5,AZ$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:BA266)-SUM($N396:AZ396))*IF($F396>=5,BA$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:BB266)-SUM($N396:BA396))*IF($F396>=5,BB$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:BC266)-SUM($N396:BB396))*IF($F396>=5,BC$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:BD266)-SUM($N396:BC396))*IF($F396>=5,BD$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:BE266)-SUM($N396:BD396))*IF($F396>=5,BE$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:BF266)-SUM($N396:BE396))*IF($F396>=5,BF$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:BG266)-SUM($N396:BF396))*IF($F396>=5,BG$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:BH266)-SUM($N396:BG396))*IF($F396>=5,BH$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:BI266)-SUM($N396:BH396))*IF($F396>=5,BI$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:BJ266)-SUM($N396:BI396))*IF($F396>=5,BJ$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:BK266)-SUM($N396:BJ396))*IF($F396>=5,BK$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:BL266)-SUM($N396:BK396))*IF($F396>=5,BL$9>=YEAR($I396),1)*($F396>=3)","v":0},{"$f":"(SUM($N266:BM266)-SUM($N396:BL396))*IF($F396>=5,BM$9>=YEAR($I396),1)*($F396>=3)","v":0}]
[null,null,111,"PGA Campus","Capital",4,null,{"$f":"Input!L122","v":66.666666666666671},{"$f":"Input!I122","v":"2020-07-01"},null,228.40939636158782,260.19310429154882,null,null,{"$f":"(SUM($N267:O267)-SUM($N397:N397))*IF($F397>=5,O$9>=YEAR($I397),1)*($F397>=3)","v":0.25401226999999998},{"$f":"(SUM($N267:P267)-SUM($N397:O397))*IF($F397>=5,P$9>=YEAR($I397),1)*($F397>=3)","v":2.0220196499999998},{"$f":"(SUM($N267:Q267)-SUM($N397:P397))*IF($F397>=5,Q$9>=YEAR($I397),1)*($F397>=3)","v":5.7341454299999999},{"$f":"(SUM($N267:R267)-SUM($N397:Q397))*IF($F397>=5,R$9>=YEAR($I397),1)*($F397>=3)","v":55.197207881772499},{"$f":"(SUM($N267:S267)-SUM($N397:R397))*IF($F397>=5,S$9>=YEAR($I397),1)*($F397>=3)","v":94.764882318078605},{"$f":"(SUM($N267:T267)-SUM($N397:S397))*IF($F397>=5,T$9>=YEAR($I397),1)*($F397>=3)","v":40.497674356308096},{"$f":"(SUM($N267:U267)-SUM($N397:T397))*IF($F397>=5,U$9>=YEAR($I397),1)*($F397>=3)","v":61.723162385389628},{"$f":"(SUM($N267:V267)-SUM($N397:U397))*IF($F397>=5,V$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:W267)-SUM($N397:V397))*IF($F397>=5,W$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:X267)-SUM($N397:W397))*IF($F397>=5,X$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:Y267)-SUM($N397:X397))*IF($F397>=5,Y$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:Z267)-SUM($N397:Y397))*IF($F397>=5,Z$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AA267)-SUM($N397:Z397))*IF($F397>=5,AA$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AB267)-SUM($N397:AA397))*IF($F397>=5,AB$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AC267)-SUM($N397:AB397))*IF($F397>=5,AC$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AD267)-SUM($N397:AC397))*IF($F397>=5,AD$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AE267)-SUM($N397:AD397))*IF($F397>=5,AE$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AF267)-SUM($N397:AE397))*IF($F397>=5,AF$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AG267)-SUM($N397:AF397))*IF($F397>=5,AG$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AH267)-SUM($N397:AG397))*IF($F397>=5,AH$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AI267)-SUM($N397:AH397))*IF($F397>=5,AI$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AJ267)-SUM($N397:AI397))*IF($F397>=5,AJ$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AK267)-SUM($N397:AJ397))*IF($F397>=5,AK$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AL267)-SUM($N397:AK397))*IF($F397>=5,AL$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AM267)-SUM($N397:AL397))*IF($F397>=5,AM$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AN267)-SUM($N397:AM397))*IF($F397>=5,AN$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AO267)-SUM($N397:AN397))*IF($F397>=5,AO$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AP267)-SUM($N397:AO397))*IF($F397>=5,AP$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AQ267)-SUM($N397:AP397))*IF($F397>=5,AQ$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AR267)-SUM($N397:AQ397))*IF($F397>=5,AR$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AS267)-SUM($N397:AR397))*IF($F397>=5,AS$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AT267)-SUM($N397:AS397))*IF($F397>=5,AT$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AU267)-SUM($N397:AT397))*IF($F397>=5,AU$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AV267)-SUM($N397:AU397))*IF($F397>=5,AV$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AW267)-SUM($N397:AV397))*IF($F397>=5,AW$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AX267)-SUM($N397:AW397))*IF($F397>=5,AX$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AY267)-SUM($N397:AX397))*IF($F397>=5,AY$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:AZ267)-SUM($N397:AY397))*IF($F397>=5,AZ$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:BA267)-SUM($N397:AZ397))*IF($F397>=5,BA$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:BB267)-SUM($N397:BA397))*IF($F397>=5,BB$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:BC267)-SUM($N397:BB397))*IF($F397>=5,BC$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:BD267)-SUM($N397:BC397))*IF($F397>=5,BD$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:BE267)-SUM($N397:BD397))*IF($F397>=5,BE$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:BF267)-SUM($N397:BE397))*IF($F397>=5,BF$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:BG267)-SUM($N397:BF397))*IF($F397>=5,BG$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:BH267)-SUM($N397:BG397))*IF($F397>=5,BH$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:BI267)-SUM($N397:BH397))*IF($F397>=5,BI$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:BJ267)-SUM($N397:BI397))*IF($F397>=5,BJ$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:BK267)-SUM($N397:BJ397))*IF($F397>=5,BK$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:BL267)-SUM($N397:BK397))*IF($F397>=5,BL$9>=YEAR($I397),1)*($F397>=3)","v":0},{"$f":"(SUM($N267:BM267)-SUM($N397:BL397))*IF($F397>=5,BM$9>=YEAR($I397),1)*($F397>=3)","v":0}]
[null,null,112,"Land - Solar","Land",3,null,{"$f":"Input!L123","v":66.666666666666671},{"$f":"Input!I123","v":"2020-07-01"},null,833.57522670991455,902.32113267636396,null,null,{"$f":"(SUM($N268:O268)-SUM($N398:N398))*IF($F398>=5,O$9>=YEAR($I398),1)*($F398>=3)","v":60.820156390000001},{"$f":"(SUM($N268:P268)-SUM($N398:O398))*IF($F398>=5,P$9>=YEAR($I398),1)*($F398>=3)","v":93.818967390000012},{"$f":"(SUM($N268:Q268)-SUM($N398:P398))*IF($F398>=5,Q$9>=YEAR($I398),1)*($F398>=3)","v":159.64170082000001},{"$f":"(SUM($N268:R268)-SUM($N398:Q398))*IF($F398>=5,R$9>=YEAR($I398),1)*($F398>=3)","v":63.18894444},{"$f":"(SUM($N268:S268)-SUM($N398:R398))*IF($F398>=5,S$9>=YEAR($I398),1)*($F398>=3)","v":93.789454545454987},{"$f":"(SUM($N268:T268)-SUM($N398:S398))*IF($F398>=5,T$9>=YEAR($I398),1)*($F398>=3)","v":188.18009090909101},{"$f":"(SUM($N268:U268)-SUM($N398:T398))*IF($F398>=5,U$9>=YEAR($I398),1)*($F398>=3)","v":242.88181818181795},{"$f":"(SUM($N268:V268)-SUM($N398:U398))*IF($F398>=5,V$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:W268)-SUM($N398:V398))*IF($F398>=5,W$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:X268)-SUM($N398:W398))*IF($F398>=5,X$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:Y268)-SUM($N398:X398))*IF($F398>=5,Y$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:Z268)-SUM($N398:Y398))*IF($F398>=5,Z$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AA268)-SUM($N398:Z398))*IF($F398>=5,AA$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AB268)-SUM($N398:AA398))*IF($F398>=5,AB$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AC268)-SUM($N398:AB398))*IF($F398>=5,AC$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AD268)-SUM($N398:AC398))*IF($F398>=5,AD$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AE268)-SUM($N398:AD398))*IF($F398>=5,AE$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AF268)-SUM($N398:AE398))*IF($F398>=5,AF$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AG268)-SUM($N398:AF398))*IF($F398>=5,AG$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AH268)-SUM($N398:AG398))*IF($F398>=5,AH$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AI268)-SUM($N398:AH398))*IF($F398>=5,AI$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AJ268)-SUM($N398:AI398))*IF($F398>=5,AJ$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AK268)-SUM($N398:AJ398))*IF($F398>=5,AK$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AL268)-SUM($N398:AK398))*IF($F398>=5,AL$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AM268)-SUM($N398:AL398))*IF($F398>=5,AM$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AN268)-SUM($N398:AM398))*IF($F398>=5,AN$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AO268)-SUM($N398:AN398))*IF($F398>=5,AO$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AP268)-SUM($N398:AO398))*IF($F398>=5,AP$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AQ268)-SUM($N398:AP398))*IF($F398>=5,AQ$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AR268)-SUM($N398:AQ398))*IF($F398>=5,AR$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AS268)-SUM($N398:AR398))*IF($F398>=5,AS$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AT268)-SUM($N398:AS398))*IF($F398>=5,AT$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AU268)-SUM($N398:AT398))*IF($F398>=5,AU$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AV268)-SUM($N398:AU398))*IF($F398>=5,AV$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AW268)-SUM($N398:AV398))*IF($F398>=5,AW$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AX268)-SUM($N398:AW398))*IF($F398>=5,AX$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AY268)-SUM($N398:AX398))*IF($F398>=5,AY$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:AZ268)-SUM($N398:AY398))*IF($F398>=5,AZ$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:BA268)-SUM($N398:AZ398))*IF($F398>=5,BA$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:BB268)-SUM($N398:BA398))*IF($F398>=5,BB$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:BC268)-SUM($N398:BB398))*IF($F398>=5,BC$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:BD268)-SUM($N398:BC398))*IF($F398>=5,BD$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:BE268)-SUM($N398:BD398))*IF($F398>=5,BE$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:BF268)-SUM($N398:BE398))*IF($F398>=5,BF$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:BG268)-SUM($N398:BF398))*IF($F398>=5,BG$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:BH268)-SUM($N398:BG398))*IF($F398>=5,BH$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:BI268)-SUM($N398:BH398))*IF($F398>=5,BI$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:BJ268)-SUM($N398:BI398))*IF($F398>=5,BJ$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:BK268)-SUM($N398:BJ398))*IF($F398>=5,BK$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:BL268)-SUM($N398:BK398))*IF($F398>=5,BL$9>=YEAR($I398),1)*($F398>=3)","v":0},{"$f":"(SUM($N268:BM268)-SUM($N398:BL398))*IF($F398>=5,BM$9>=YEAR($I398),1)*($F398>=3)","v":0}]
[null,null,113,"Land -Other","Land",3,null,{"$f":"Input!L124","v":66.666666666666671},{"$f":"Input!I124","v":"2020-07-01"},null,-31.326357265833224,-44.576571232412313,null,null,{"$f":"(SUM($N269:O269)-SUM($N399:N399))*IF($F399>=5,O$9>=YEAR($I399),1)*($F399>=3)","v":8.7450533799999999},{"$f":"(SUM($N269:P269)-SUM($N399:O399))*IF($F399>=5,P$9>=YEAR($I399),1)*($F399>=3)","v":11.385481980000003},{"$f":"(SUM($N269:Q269)-SUM($N399:P399))*IF($F399>=5,Q$9>=YEAR($I399),1)*($F399>=3)","v":22.432340699999997},{"$f":"(SUM($N269:R269)-SUM($N399:Q399))*IF($F399>=5,R$9>=YEAR($I399),1)*($F399>=3)","v":-38.989361465487001},{"$f":"(SUM($N269:S269)-SUM($N399:R399))*IF($F399>=5,S$9>=YEAR($I399),1)*($F399>=3)","v":-17.882454073497712},{"$f":"(SUM($N269:T269)-SUM($N399:S399))*IF($F399>=5,T$9>=YEAR($I399),1)*($F399>=3)","v":-11.085656351219903},{"$f":"(SUM($N269:U269)-SUM($N399:T399))*IF($F399>=5,U$9>=YEAR($I399),1)*($F399>=3)","v":-19.181975402207698},{"$f":"(SUM($N269:V269)-SUM($N399:U399))*IF($F399>=5,V$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:W269)-SUM($N399:V399))*IF($F399>=5,W$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:X269)-SUM($N399:W399))*IF($F399>=5,X$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:Y269)-SUM($N399:X399))*IF($F399>=5,Y$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:Z269)-SUM($N399:Y399))*IF($F399>=5,Z$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AA269)-SUM($N399:Z399))*IF($F399>=5,AA$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AB269)-SUM($N399:AA399))*IF($F399>=5,AB$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AC269)-SUM($N399:AB399))*IF($F399>=5,AC$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AD269)-SUM($N399:AC399))*IF($F399>=5,AD$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AE269)-SUM($N399:AD399))*IF($F399>=5,AE$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AF269)-SUM($N399:AE399))*IF($F399>=5,AF$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AG269)-SUM($N399:AF399))*IF($F399>=5,AG$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AH269)-SUM($N399:AG399))*IF($F399>=5,AH$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AI269)-SUM($N399:AH399))*IF($F399>=5,AI$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AJ269)-SUM($N399:AI399))*IF($F399>=5,AJ$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AK269)-SUM($N399:AJ399))*IF($F399>=5,AK$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AL269)-SUM($N399:AK399))*IF($F399>=5,AL$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AM269)-SUM($N399:AL399))*IF($F399>=5,AM$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AN269)-SUM($N399:AM399))*IF($F399>=5,AN$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AO269)-SUM($N399:AN399))*IF($F399>=5,AO$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AP269)-SUM($N399:AO399))*IF($F399>=5,AP$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AQ269)-SUM($N399:AP399))*IF($F399>=5,AQ$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AR269)-SUM($N399:AQ399))*IF($F399>=5,AR$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AS269)-SUM($N399:AR399))*IF($F399>=5,AS$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AT269)-SUM($N399:AS399))*IF($F399>=5,AT$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AU269)-SUM($N399:AT399))*IF($F399>=5,AU$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AV269)-SUM($N399:AU399))*IF($F399>=5,AV$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AW269)-SUM($N399:AV399))*IF($F399>=5,AW$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AX269)-SUM($N399:AW399))*IF($F399>=5,AX$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AY269)-SUM($N399:AX399))*IF($F399>=5,AY$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:AZ269)-SUM($N399:AY399))*IF($F399>=5,AZ$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:BA269)-SUM($N399:AZ399))*IF($F399>=5,BA$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:BB269)-SUM($N399:BA399))*IF($F399>=5,BB$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:BC269)-SUM($N399:BB399))*IF($F399>=5,BC$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:BD269)-SUM($N399:BC399))*IF($F399>=5,BD$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:BE269)-SUM($N399:BD399))*IF($F399>=5,BE$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:BF269)-SUM($N399:BE399))*IF($F399>=5,BF$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:BG269)-SUM($N399:BF399))*IF($F399>=5,BG$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:BH269)-SUM($N399:BG399))*IF($F399>=5,BH$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:BI269)-SUM($N399:BH399))*IF($F399>=5,BI$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:BJ269)-SUM($N399:BI399))*IF($F399>=5,BJ$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:BK269)-SUM($N399:BJ399))*IF($F399>=5,BK$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:BL269)-SUM($N399:BK399))*IF($F399>=5,BL$9>=YEAR($I399),1)*($F399>=3)","v":0},{"$f":"(SUM($N269:BM269)-SUM($N399:BL399))*IF($F399>=5,BM$9>=YEAR($I399),1)*($F399>=3)","v":0}]
[null,null,114,"Corporate Real Estate - Other","Capital",4,null,{"$f":"Input!L125","v":66.666666666666671},{"$f":"Input!I125","v":"2020-07-01"},null,766.68742782873824,822.76599304405556,null,null,{"$f":"(SUM($N270:O270)-SUM($N400:N400))*IF($F400>=5,O$9>=YEAR($I400),1)*($F400>=3)","v":83.602518680000003},{"$f":"(SUM($N270:P270)-SUM($N400:O400))*IF($F400>=5,P$9>=YEAR($I400),1)*($F400>=3)","v":44.478912330000014},{"$f":"(SUM($N270:Q270)-SUM($N400:P400))*IF($F400>=5,Q$9>=YEAR($I400),1)*($F400>=3)","v":67.896645899999982},{"$f":"(SUM($N270:R270)-SUM($N400:Q400))*IF($F400>=5,R$9>=YEAR($I400),1)*($F400>=3)","v":150.82866006365251},{"$f":"(SUM($N270:S270)-SUM($N400:R400))*IF($F400>=5,S$9>=YEAR($I400),1)*($F400>=3)","v":197.31743954715114},{"$f":"(SUM($N270:T270)-SUM($N400:S400))*IF($F400>=5,T$9>=YEAR($I400),1)*($F400>=3)","v":133.88671618454384},{"$f":"(SUM($N270:U270)-SUM($N400:T400))*IF($F400>=5,U$9>=YEAR($I400),1)*($F400>=3)","v":144.75510033870808},{"$f":"(SUM($N270:V270)-SUM($N400:U400))*IF($F400>=5,V$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:W270)-SUM($N400:V400))*IF($F400>=5,W$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:X270)-SUM($N400:W400))*IF($F400>=5,X$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:Y270)-SUM($N400:X400))*IF($F400>=5,Y$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:Z270)-SUM($N400:Y400))*IF($F400>=5,Z$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AA270)-SUM($N400:Z400))*IF($F400>=5,AA$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AB270)-SUM($N400:AA400))*IF($F400>=5,AB$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AC270)-SUM($N400:AB400))*IF($F400>=5,AC$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AD270)-SUM($N400:AC400))*IF($F400>=5,AD$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AE270)-SUM($N400:AD400))*IF($F400>=5,AE$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AF270)-SUM($N400:AE400))*IF($F400>=5,AF$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AG270)-SUM($N400:AF400))*IF($F400>=5,AG$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AH270)-SUM($N400:AG400))*IF($F400>=5,AH$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AI270)-SUM($N400:AH400))*IF($F400>=5,AI$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AJ270)-SUM($N400:AI400))*IF($F400>=5,AJ$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AK270)-SUM($N400:AJ400))*IF($F400>=5,AK$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AL270)-SUM($N400:AK400))*IF($F400>=5,AL$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AM270)-SUM($N400:AL400))*IF($F400>=5,AM$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AN270)-SUM($N400:AM400))*IF($F400>=5,AN$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AO270)-SUM($N400:AN400))*IF($F400>=5,AO$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AP270)-SUM($N400:AO400))*IF($F400>=5,AP$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AQ270)-SUM($N400:AP400))*IF($F400>=5,AQ$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AR270)-SUM($N400:AQ400))*IF($F400>=5,AR$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AS270)-SUM($N400:AR400))*IF($F400>=5,AS$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AT270)-SUM($N400:AS400))*IF($F400>=5,AT$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AU270)-SUM($N400:AT400))*IF($F400>=5,AU$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AV270)-SUM($N400:AU400))*IF($F400>=5,AV$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AW270)-SUM($N400:AV400))*IF($F400>=5,AW$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AX270)-SUM($N400:AW400))*IF($F400>=5,AX$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AY270)-SUM($N400:AX400))*IF($F400>=5,AY$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:AZ270)-SUM($N400:AY400))*IF($F400>=5,AZ$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:BA270)-SUM($N400:AZ400))*IF($F400>=5,BA$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:BB270)-SUM($N400:BA400))*IF($F400>=5,BB$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:BC270)-SUM($N400:BB400))*IF($F400>=5,BC$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:BD270)-SUM($N400:BC400))*IF($F400>=5,BD$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:BE270)-SUM($N400:BD400))*IF($F400>=5,BE$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:BF270)-SUM($N400:BE400))*IF($F400>=5,BF$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:BG270)-SUM($N400:BF400))*IF($F400>=5,BG$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:BH270)-SUM($N400:BG400))*IF($F400>=5,BH$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:BI270)-SUM($N400:BH400))*IF($F400>=5,BI$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:BJ270)-SUM($N400:BI400))*IF($F400>=5,BJ$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:BK270)-SUM($N400:BJ400))*IF($F400>=5,BK$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:BL270)-SUM($N400:BK400))*IF($F400>=5,BL$9>=YEAR($I400),1)*($F400>=3)","v":0},{"$f":"(SUM($N270:BM270)-SUM($N400:BL400))*IF($F400>=5,BM$9>=YEAR($I400),1)*($F400>=3)","v":0}]
[null,null,115,"LED Lighting (Sales Programs)","Capital",4,null,{"$f":"Input!L126","v":30.303030303030301},{"$f":"Input!I126","v":"2020-07-01"},null,400.90529127956461,435.36270653892609,null,null,{"$f":"(SUM($N271:O271)-SUM($N401:N401))*IF($F401>=5,O$9>=YEAR($I401),1)*($F401>=3)","v":2.2172988899999999},{"$f":"(SUM($N271:P271)-SUM($N401:O401))*IF($F401>=5,P$9>=YEAR($I401),1)*($F401>=3)","v":58.836206099999998},{"$f":"(SUM($N271:Q271)-SUM($N401:P401))*IF($F401>=5,Q$9>=YEAR($I401),1)*($F401>=3)","v":54.233253869999992},{"$f":"(SUM($N271:R271)-SUM($N401:Q401))*IF($F401>=5,R$9>=YEAR($I401),1)*($F401>=3)","v":76.665107630290009},{"$f":"(SUM($N271:S271)-SUM($N401:R401))*IF($F401>=5,S$9>=YEAR($I401),1)*($F401>=3)","v":71.566399994512494},{"$f":"(SUM($N271:T271)-SUM($N401:S401))*IF($F401>=5,T$9>=YEAR($I401),1)*($F401>=3)","v":84.75140004526321},{"$f":"(SUM($N271:U271)-SUM($N401:T401))*IF($F401>=5,U$9>=YEAR($I401),1)*($F401>=3)","v":87.093040008860385},{"$f":"(SUM($N271:V271)-SUM($N401:U401))*IF($F401>=5,V$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:W271)-SUM($N401:V401))*IF($F401>=5,W$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:X271)-SUM($N401:W401))*IF($F401>=5,X$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:Y271)-SUM($N401:X401))*IF($F401>=5,Y$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:Z271)-SUM($N401:Y401))*IF($F401>=5,Z$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AA271)-SUM($N401:Z401))*IF($F401>=5,AA$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AB271)-SUM($N401:AA401))*IF($F401>=5,AB$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AC271)-SUM($N401:AB401))*IF($F401>=5,AC$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AD271)-SUM($N401:AC401))*IF($F401>=5,AD$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AE271)-SUM($N401:AD401))*IF($F401>=5,AE$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AF271)-SUM($N401:AE401))*IF($F401>=5,AF$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AG271)-SUM($N401:AF401))*IF($F401>=5,AG$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AH271)-SUM($N401:AG401))*IF($F401>=5,AH$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AI271)-SUM($N401:AH401))*IF($F401>=5,AI$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AJ271)-SUM($N401:AI401))*IF($F401>=5,AJ$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AK271)-SUM($N401:AJ401))*IF($F401>=5,AK$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AL271)-SUM($N401:AK401))*IF($F401>=5,AL$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AM271)-SUM($N401:AL401))*IF($F401>=5,AM$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AN271)-SUM($N401:AM401))*IF($F401>=5,AN$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AO271)-SUM($N401:AN401))*IF($F401>=5,AO$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AP271)-SUM($N401:AO401))*IF($F401>=5,AP$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AQ271)-SUM($N401:AP401))*IF($F401>=5,AQ$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AR271)-SUM($N401:AQ401))*IF($F401>=5,AR$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AS271)-SUM($N401:AR401))*IF($F401>=5,AS$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AT271)-SUM($N401:AS401))*IF($F401>=5,AT$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AU271)-SUM($N401:AT401))*IF($F401>=5,AU$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AV271)-SUM($N401:AU401))*IF($F401>=5,AV$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AW271)-SUM($N401:AV401))*IF($F401>=5,AW$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AX271)-SUM($N401:AW401))*IF($F401>=5,AX$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AY271)-SUM($N401:AX401))*IF($F401>=5,AY$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:AZ271)-SUM($N401:AY401))*IF($F401>=5,AZ$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:BA271)-SUM($N401:AZ401))*IF($F401>=5,BA$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:BB271)-SUM($N401:BA401))*IF($F401>=5,BB$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:BC271)-SUM($N401:BB401))*IF($F401>=5,BC$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:BD271)-SUM($N401:BC401))*IF($F401>=5,BD$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:BE271)-SUM($N401:BD401))*IF($F401>=5,BE$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:BF271)-SUM($N401:BE401))*IF($F401>=5,BF$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:BG271)-SUM($N401:BF401))*IF($F401>=5,BG$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:BH271)-SUM($N401:BG401))*IF($F401>=5,BH$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:BI271)-SUM($N401:BH401))*IF($F401>=5,BI$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:BJ271)-SUM($N401:BI401))*IF($F401>=5,BJ$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:BK271)-SUM($N401:BJ401))*IF($F401>=5,BK$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:BL271)-SUM($N401:BK401))*IF($F401>=5,BL$9>=YEAR($I401),1)*($F401>=3)","v":0},{"$f":"(SUM($N271:BM271)-SUM($N401:BL401))*IF($F401>=5,BM$9>=YEAR($I401),1)*($F401>=3)","v":0}]
[null,null,116,"All Other","Capital",4,null,{"$f":"Input!L127","v":38.46153846153846},{"$f":"Input!I127","v":"2020-07-01"},null,148.20572945697228,150.03259708176367,null,null,{"$f":"(SUM($N272:O272)-SUM($N402:N402))*IF($F402>=5,O$9>=YEAR($I402),1)*($F402>=3)","v":95.85434506},{"$f":"(SUM($N272:P272)-SUM($N402:O402))*IF($F402>=5,P$9>=YEAR($I402),1)*($F402>=3)","v":-87.00640681000003},{"$f":"(SUM($N272:Q272)-SUM($N402:P402))*IF($F402>=5,Q$9>=YEAR($I402),1)*($F402>=3)","v":40.838418660000009},{"$f":"(SUM($N272:R272)-SUM($N402:Q402))*IF($F402>=5,R$9>=YEAR($I402),1)*($F402>=3)","v":38.171572007827997},{"$f":"(SUM($N272:S272)-SUM($N402:R402))*IF($F402>=5,S$9>=YEAR($I402),1)*($F402>=3)","v":12.357774162800851},{"$f":"(SUM($N272:T272)-SUM($N402:S402))*IF($F402>=5,T$9>=YEAR($I402),1)*($F402>=3)","v":23.981410592233104},{"$f":"(SUM($N272:U272)-SUM($N402:T402))*IF($F402>=5,U$9>=YEAR($I402),1)*($F402>=3)","v":25.835483408901737},{"$f":"(SUM($N272:V272)-SUM($N402:U402))*IF($F402>=5,V$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:W272)-SUM($N402:V402))*IF($F402>=5,W$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:X272)-SUM($N402:W402))*IF($F402>=5,X$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:Y272)-SUM($N402:X402))*IF($F402>=5,Y$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:Z272)-SUM($N402:Y402))*IF($F402>=5,Z$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AA272)-SUM($N402:Z402))*IF($F402>=5,AA$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AB272)-SUM($N402:AA402))*IF($F402>=5,AB$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AC272)-SUM($N402:AB402))*IF($F402>=5,AC$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AD272)-SUM($N402:AC402))*IF($F402>=5,AD$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AE272)-SUM($N402:AD402))*IF($F402>=5,AE$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AF272)-SUM($N402:AE402))*IF($F402>=5,AF$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AG272)-SUM($N402:AF402))*IF($F402>=5,AG$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AH272)-SUM($N402:AG402))*IF($F402>=5,AH$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AI272)-SUM($N402:AH402))*IF($F402>=5,AI$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AJ272)-SUM($N402:AI402))*IF($F402>=5,AJ$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AK272)-SUM($N402:AJ402))*IF($F402>=5,AK$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AL272)-SUM($N402:AK402))*IF($F402>=5,AL$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AM272)-SUM($N402:AL402))*IF($F402>=5,AM$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AN272)-SUM($N402:AM402))*IF($F402>=5,AN$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AO272)-SUM($N402:AN402))*IF($F402>=5,AO$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AP272)-SUM($N402:AO402))*IF($F402>=5,AP$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AQ272)-SUM($N402:AP402))*IF($F402>=5,AQ$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AR272)-SUM($N402:AQ402))*IF($F402>=5,AR$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AS272)-SUM($N402:AR402))*IF($F402>=5,AS$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AT272)-SUM($N402:AS402))*IF($F402>=5,AT$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AU272)-SUM($N402:AT402))*IF($F402>=5,AU$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AV272)-SUM($N402:AU402))*IF($F402>=5,AV$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AW272)-SUM($N402:AV402))*IF($F402>=5,AW$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AX272)-SUM($N402:AW402))*IF($F402>=5,AX$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AY272)-SUM($N402:AX402))*IF($F402>=5,AY$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:AZ272)-SUM($N402:AY402))*IF($F402>=5,AZ$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:BA272)-SUM($N402:AZ402))*IF($F402>=5,BA$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:BB272)-SUM($N402:BA402))*IF($F402>=5,BB$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:BC272)-SUM($N402:BB402))*IF($F402>=5,BC$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:BD272)-SUM($N402:BC402))*IF($F402>=5,BD$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:BE272)-SUM($N402:BD402))*IF($F402>=5,BE$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:BF272)-SUM($N402:BE402))*IF($F402>=5,BF$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:BG272)-SUM($N402:BF402))*IF($F402>=5,BG$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:BH272)-SUM($N402:BG402))*IF($F402>=5,BH$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:BI272)-SUM($N402:BH402))*IF($F402>=5,BI$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:BJ272)-SUM($N402:BI402))*IF($F402>=5,BJ$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:BK272)-SUM($N402:BJ402))*IF($F402>=5,BK$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:BL272)-SUM($N402:BK402))*IF($F402>=5,BL$9>=YEAR($I402),1)*($F402>=3)","v":0},{"$f":"(SUM($N272:BM272)-SUM($N402:BL402))*IF($F402>=5,BM$9>=YEAR($I402),1)*($F402>=3)","v":0}]
[null,null,117,"Forecasting Model Contingency","Capital",4,null,{"$f":"Input!L128","v":38.46153846153846},{"$f":"Input!I128","v":"2020-07-01"},null,6.942801513360963E-5,8.0000000000000007E-5,null,null,{"$f":"(SUM($N273:O273)-SUM($N403:N403))*IF($F403>=5,O$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:P273)-SUM($N403:O403))*IF($F403>=5,P$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:Q273)-SUM($N403:P403))*IF($F403>=5,Q$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:R273)-SUM($N403:Q403))*IF($F403>=5,R$9>=YEAR($I403),1)*($F403>=3)","v":2.0000000000000002E-5},{"$f":"(SUM($N273:S273)-SUM($N403:R403))*IF($F403>=5,S$9>=YEAR($I403),1)*($F403>=3)","v":2.0000000000000002E-5},{"$f":"(SUM($N273:T273)-SUM($N403:S403))*IF($F403>=5,T$9>=YEAR($I403),1)*($F403>=3)","v":2.0000000000000005E-5},{"$f":"(SUM($N273:U273)-SUM($N403:T403))*IF($F403>=5,U$9>=YEAR($I403),1)*($F403>=3)","v":1.9999999999999998E-5},{"$f":"(SUM($N273:V273)-SUM($N403:U403))*IF($F403>=5,V$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:W273)-SUM($N403:V403))*IF($F403>=5,W$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:X273)-SUM($N403:W403))*IF($F403>=5,X$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:Y273)-SUM($N403:X403))*IF($F403>=5,Y$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:Z273)-SUM($N403:Y403))*IF($F403>=5,Z$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AA273)-SUM($N403:Z403))*IF($F403>=5,AA$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AB273)-SUM($N403:AA403))*IF($F403>=5,AB$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AC273)-SUM($N403:AB403))*IF($F403>=5,AC$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AD273)-SUM($N403:AC403))*IF($F403>=5,AD$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AE273)-SUM($N403:AD403))*IF($F403>=5,AE$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AF273)-SUM($N403:AE403))*IF($F403>=5,AF$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AG273)-SUM($N403:AF403))*IF($F403>=5,AG$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AH273)-SUM($N403:AG403))*IF($F403>=5,AH$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AI273)-SUM($N403:AH403))*IF($F403>=5,AI$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AJ273)-SUM($N403:AI403))*IF($F403>=5,AJ$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AK273)-SUM($N403:AJ403))*IF($F403>=5,AK$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AL273)-SUM($N403:AK403))*IF($F403>=5,AL$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AM273)-SUM($N403:AL403))*IF($F403>=5,AM$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AN273)-SUM($N403:AM403))*IF($F403>=5,AN$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AO273)-SUM($N403:AN403))*IF($F403>=5,AO$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AP273)-SUM($N403:AO403))*IF($F403>=5,AP$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AQ273)-SUM($N403:AP403))*IF($F403>=5,AQ$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AR273)-SUM($N403:AQ403))*IF($F403>=5,AR$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AS273)-SUM($N403:AR403))*IF($F403>=5,AS$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AT273)-SUM($N403:AS403))*IF($F403>=5,AT$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AU273)-SUM($N403:AT403))*IF($F403>=5,AU$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AV273)-SUM($N403:AU403))*IF($F403>=5,AV$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AW273)-SUM($N403:AV403))*IF($F403>=5,AW$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AX273)-SUM($N403:AW403))*IF($F403>=5,AX$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AY273)-SUM($N403:AX403))*IF($F403>=5,AY$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:AZ273)-SUM($N403:AY403))*IF($F403>=5,AZ$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:BA273)-SUM($N403:AZ403))*IF($F403>=5,BA$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:BB273)-SUM($N403:BA403))*IF($F403>=5,BB$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:BC273)-SUM($N403:BB403))*IF($F403>=5,BC$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:BD273)-SUM($N403:BC403))*IF($F403>=5,BD$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:BE273)-SUM($N403:BD403))*IF($F403>=5,BE$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:BF273)-SUM($N403:BE403))*IF($F403>=5,BF$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:BG273)-SUM($N403:BF403))*IF($F403>=5,BG$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:BH273)-SUM($N403:BG403))*IF($F403>=5,BH$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:BI273)-SUM($N403:BH403))*IF($F403>=5,BI$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:BJ273)-SUM($N403:BI403))*IF($F403>=5,BJ$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:BK273)-SUM($N403:BJ403))*IF($F403>=5,BK$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:BL273)-SUM($N403:BK403))*IF($F403>=5,BL$9>=YEAR($I403),1)*($F403>=3)","v":0},{"$f":"(SUM($N273:BM273)-SUM($N403:BL403))*IF($F403>=5,BM$9>=YEAR($I403),1)*($F403>=3)","v":0}]
[null,null,118,"item 118","Land",3,null,{"$f":"Input!L129","v":28.571428571428569},{"$f":"Input!I129","v":"2020-01-01"},null,0,0,null,null,{"$f":"(SUM($N274:O274)-SUM($N404:N404))*IF($F404>=5,O$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:P274)-SUM($N404:O404))*IF($F404>=5,P$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:Q274)-SUM($N404:P404))*IF($F404>=5,Q$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:R274)-SUM($N404:Q404))*IF($F404>=5,R$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:S274)-SUM($N404:R404))*IF($F404>=5,S$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:T274)-SUM($N404:S404))*IF($F404>=5,T$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:U274)-SUM($N404:T404))*IF($F404>=5,U$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:V274)-SUM($N404:U404))*IF($F404>=5,V$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:W274)-SUM($N404:V404))*IF($F404>=5,W$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:X274)-SUM($N404:W404))*IF($F404>=5,X$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:Y274)-SUM($N404:X404))*IF($F404>=5,Y$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:Z274)-SUM($N404:Y404))*IF($F404>=5,Z$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AA274)-SUM($N404:Z404))*IF($F404>=5,AA$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AB274)-SUM($N404:AA404))*IF($F404>=5,AB$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AC274)-SUM($N404:AB404))*IF($F404>=5,AC$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AD274)-SUM($N404:AC404))*IF($F404>=5,AD$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AE274)-SUM($N404:AD404))*IF($F404>=5,AE$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AF274)-SUM($N404:AE404))*IF($F404>=5,AF$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AG274)-SUM($N404:AF404))*IF($F404>=5,AG$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AH274)-SUM($N404:AG404))*IF($F404>=5,AH$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AI274)-SUM($N404:AH404))*IF($F404>=5,AI$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AJ274)-SUM($N404:AI404))*IF($F404>=5,AJ$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AK274)-SUM($N404:AJ404))*IF($F404>=5,AK$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AL274)-SUM($N404:AK404))*IF($F404>=5,AL$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AM274)-SUM($N404:AL404))*IF($F404>=5,AM$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AN274)-SUM($N404:AM404))*IF($F404>=5,AN$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AO274)-SUM($N404:AN404))*IF($F404>=5,AO$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AP274)-SUM($N404:AO404))*IF($F404>=5,AP$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AQ274)-SUM($N404:AP404))*IF($F404>=5,AQ$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AR274)-SUM($N404:AQ404))*IF($F404>=5,AR$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AS274)-SUM($N404:AR404))*IF($F404>=5,AS$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AT274)-SUM($N404:AS404))*IF($F404>=5,AT$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AU274)-SUM($N404:AT404))*IF($F404>=5,AU$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AV274)-SUM($N404:AU404))*IF($F404>=5,AV$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AW274)-SUM($N404:AV404))*IF($F404>=5,AW$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AX274)-SUM($N404:AW404))*IF($F404>=5,AX$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AY274)-SUM($N404:AX404))*IF($F404>=5,AY$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:AZ274)-SUM($N404:AY404))*IF($F404>=5,AZ$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:BA274)-SUM($N404:AZ404))*IF($F404>=5,BA$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:BB274)-SUM($N404:BA404))*IF($F404>=5,BB$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:BC274)-SUM($N404:BB404))*IF($F404>=5,BC$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:BD274)-SUM($N404:BC404))*IF($F404>=5,BD$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:BE274)-SUM($N404:BD404))*IF($F404>=5,BE$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:BF274)-SUM($N404:BE404))*IF($F404>=5,BF$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:BG274)-SUM($N404:BF404))*IF($F404>=5,BG$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:BH274)-SUM($N404:BG404))*IF($F404>=5,BH$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:BI274)-SUM($N404:BH404))*IF($F404>=5,BI$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:BJ274)-SUM($N404:BI404))*IF($F404>=5,BJ$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:BK274)-SUM($N404:BJ404))*IF($F404>=5,BK$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:BL274)-SUM($N404:BK404))*IF($F404>=5,BL$9>=YEAR($I404),1)*($F404>=3)","v":0},{"$f":"(SUM($N274:BM274)-SUM($N404:BL404))*IF($F404>=5,BM$9>=YEAR($I404),1)*($F404>=3)","v":0}]
[null,null,119,"item 119","Land",3,null,{"$f":"Input!L130","v":28.571428571428569},{"$f":"Input!I130","v":"2020-01-01"},null,0,0,null,null,{"$f":"(SUM($N275:O275)-SUM($N405:N405))*IF($F405>=5,O$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:P275)-SUM($N405:O405))*IF($F405>=5,P$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:Q275)-SUM($N405:P405))*IF($F405>=5,Q$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:R275)-SUM($N405:Q405))*IF($F405>=5,R$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:S275)-SUM($N405:R405))*IF($F405>=5,S$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:T275)-SUM($N405:S405))*IF($F405>=5,T$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:U275)-SUM($N405:T405))*IF($F405>=5,U$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:V275)-SUM($N405:U405))*IF($F405>=5,V$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:W275)-SUM($N405:V405))*IF($F405>=5,W$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:X275)-SUM($N405:W405))*IF($F405>=5,X$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:Y275)-SUM($N405:X405))*IF($F405>=5,Y$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:Z275)-SUM($N405:Y405))*IF($F405>=5,Z$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AA275)-SUM($N405:Z405))*IF($F405>=5,AA$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AB275)-SUM($N405:AA405))*IF($F405>=5,AB$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AC275)-SUM($N405:AB405))*IF($F405>=5,AC$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AD275)-SUM($N405:AC405))*IF($F405>=5,AD$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AE275)-SUM($N405:AD405))*IF($F405>=5,AE$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AF275)-SUM($N405:AE405))*IF($F405>=5,AF$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AG275)-SUM($N405:AF405))*IF($F405>=5,AG$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AH275)-SUM($N405:AG405))*IF($F405>=5,AH$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AI275)-SUM($N405:AH405))*IF($F405>=5,AI$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AJ275)-SUM($N405:AI405))*IF($F405>=5,AJ$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AK275)-SUM($N405:AJ405))*IF($F405>=5,AK$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AL275)-SUM($N405:AK405))*IF($F405>=5,AL$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AM275)-SUM($N405:AL405))*IF($F405>=5,AM$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AN275)-SUM($N405:AM405))*IF($F405>=5,AN$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AO275)-SUM($N405:AN405))*IF($F405>=5,AO$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AP275)-SUM($N405:AO405))*IF($F405>=5,AP$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AQ275)-SUM($N405:AP405))*IF($F405>=5,AQ$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AR275)-SUM($N405:AQ405))*IF($F405>=5,AR$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AS275)-SUM($N405:AR405))*IF($F405>=5,AS$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AT275)-SUM($N405:AS405))*IF($F405>=5,AT$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AU275)-SUM($N405:AT405))*IF($F405>=5,AU$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AV275)-SUM($N405:AU405))*IF($F405>=5,AV$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AW275)-SUM($N405:AV405))*IF($F405>=5,AW$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AX275)-SUM($N405:AW405))*IF($F405>=5,AX$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AY275)-SUM($N405:AX405))*IF($F405>=5,AY$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:AZ275)-SUM($N405:AY405))*IF($F405>=5,AZ$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:BA275)-SUM($N405:AZ405))*IF($F405>=5,BA$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:BB275)-SUM($N405:BA405))*IF($F405>=5,BB$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:BC275)-SUM($N405:BB405))*IF($F405>=5,BC$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:BD275)-SUM($N405:BC405))*IF($F405>=5,BD$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:BE275)-SUM($N405:BD405))*IF($F405>=5,BE$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:BF275)-SUM($N405:BE405))*IF($F405>=5,BF$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:BG275)-SUM($N405:BF405))*IF($F405>=5,BG$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:BH275)-SUM($N405:BG405))*IF($F405>=5,BH$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:BI275)-SUM($N405:BH405))*IF($F405>=5,BI$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:BJ275)-SUM($N405:BI405))*IF($F405>=5,BJ$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:BK275)-SUM($N405:BJ405))*IF($F405>=5,BK$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:BL275)-SUM($N405:BK405))*IF($F405>=5,BL$9>=YEAR($I405),1)*($F405>=3)","v":0},{"$f":"(SUM($N275:BM275)-SUM($N405:BL405))*IF($F405>=5,BM$9>=YEAR($I405),1)*($F405>=3)","v":0}]
[null,null,120,"item 120","Land",3,null,{"$f":"Input!L131","v":28.571428571428569},{"$f":"Input!I131","v":"2020-01-01"},null,0,0,null,null,{"$f":"(SUM($N276:O276)-SUM($N406:N406))*IF($F406>=5,O$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:P276)-SUM($N406:O406))*IF($F406>=5,P$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:Q276)-SUM($N406:P406))*IF($F406>=5,Q$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:R276)-SUM($N406:Q406))*IF($F406>=5,R$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:S276)-SUM($N406:R406))*IF($F406>=5,S$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:T276)-SUM($N406:S406))*IF($F406>=5,T$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:U276)-SUM($N406:T406))*IF($F406>=5,U$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:V276)-SUM($N406:U406))*IF($F406>=5,V$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:W276)-SUM($N406:V406))*IF($F406>=5,W$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:X276)-SUM($N406:W406))*IF($F406>=5,X$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:Y276)-SUM($N406:X406))*IF($F406>=5,Y$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:Z276)-SUM($N406:Y406))*IF($F406>=5,Z$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AA276)-SUM($N406:Z406))*IF($F406>=5,AA$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AB276)-SUM($N406:AA406))*IF($F406>=5,AB$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AC276)-SUM($N406:AB406))*IF($F406>=5,AC$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AD276)-SUM($N406:AC406))*IF($F406>=5,AD$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AE276)-SUM($N406:AD406))*IF($F406>=5,AE$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AF276)-SUM($N406:AE406))*IF($F406>=5,AF$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AG276)-SUM($N406:AF406))*IF($F406>=5,AG$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AH276)-SUM($N406:AG406))*IF($F406>=5,AH$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AI276)-SUM($N406:AH406))*IF($F406>=5,AI$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AJ276)-SUM($N406:AI406))*IF($F406>=5,AJ$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AK276)-SUM($N406:AJ406))*IF($F406>=5,AK$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AL276)-SUM($N406:AK406))*IF($F406>=5,AL$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AM276)-SUM($N406:AL406))*IF($F406>=5,AM$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AN276)-SUM($N406:AM406))*IF($F406>=5,AN$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AO276)-SUM($N406:AN406))*IF($F406>=5,AO$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AP276)-SUM($N406:AO406))*IF($F406>=5,AP$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AQ276)-SUM($N406:AP406))*IF($F406>=5,AQ$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AR276)-SUM($N406:AQ406))*IF($F406>=5,AR$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AS276)-SUM($N406:AR406))*IF($F406>=5,AS$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AT276)-SUM($N406:AS406))*IF($F406>=5,AT$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AU276)-SUM($N406:AT406))*IF($F406>=5,AU$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AV276)-SUM($N406:AU406))*IF($F406>=5,AV$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AW276)-SUM($N406:AV406))*IF($F406>=5,AW$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AX276)-SUM($N406:AW406))*IF($F406>=5,AX$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AY276)-SUM($N406:AX406))*IF($F406>=5,AY$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:AZ276)-SUM($N406:AY406))*IF($F406>=5,AZ$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:BA276)-SUM($N406:AZ406))*IF($F406>=5,BA$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:BB276)-SUM($N406:BA406))*IF($F406>=5,BB$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:BC276)-SUM($N406:BB406))*IF($F406>=5,BC$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:BD276)-SUM($N406:BC406))*IF($F406>=5,BD$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:BE276)-SUM($N406:BD406))*IF($F406>=5,BE$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:BF276)-SUM($N406:BE406))*IF($F406>=5,BF$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:BG276)-SUM($N406:BF406))*IF($F406>=5,BG$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:BH276)-SUM($N406:BG406))*IF($F406>=5,BH$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:BI276)-SUM($N406:BH406))*IF($F406>=5,BI$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:BJ276)-SUM($N406:BI406))*IF($F406>=5,BJ$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:BK276)-SUM($N406:BJ406))*IF($F406>=5,BK$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:BL276)-SUM($N406:BK406))*IF($F406>=5,BL$9>=YEAR($I406),1)*($F406>=3)","v":0},{"$f":"(SUM($N276:BM276)-SUM($N406:BL406))*IF($F406>=5,BM$9>=YEAR($I406),1)*($F406>=3)","v":0}]
[null,null,121,"item 121","Land",3,null,{"$f":"Input!L132","v":28.571428571428569},{"$f":"Input!I132","v":"2020-01-01"},null,0,0,null,null,{"$f":"(SUM($N277:O277)-SUM($N407:N407))*IF($F407>=5,O$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:P277)-SUM($N407:O407))*IF($F407>=5,P$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:Q277)-SUM($N407:P407))*IF($F407>=5,Q$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:R277)-SUM($N407:Q407))*IF($F407>=5,R$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:S277)-SUM($N407:R407))*IF($F407>=5,S$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:T277)-SUM($N407:S407))*IF($F407>=5,T$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:U277)-SUM($N407:T407))*IF($F407>=5,U$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:V277)-SUM($N407:U407))*IF($F407>=5,V$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:W277)-SUM($N407:V407))*IF($F407>=5,W$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:X277)-SUM($N407:W407))*IF($F407>=5,X$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:Y277)-SUM($N407:X407))*IF($F407>=5,Y$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:Z277)-SUM($N407:Y407))*IF($F407>=5,Z$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AA277)-SUM($N407:Z407))*IF($F407>=5,AA$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AB277)-SUM($N407:AA407))*IF($F407>=5,AB$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AC277)-SUM($N407:AB407))*IF($F407>=5,AC$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AD277)-SUM($N407:AC407))*IF($F407>=5,AD$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AE277)-SUM($N407:AD407))*IF($F407>=5,AE$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AF277)-SUM($N407:AE407))*IF($F407>=5,AF$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AG277)-SUM($N407:AF407))*IF($F407>=5,AG$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AH277)-SUM($N407:AG407))*IF($F407>=5,AH$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AI277)-SUM($N407:AH407))*IF($F407>=5,AI$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AJ277)-SUM($N407:AI407))*IF($F407>=5,AJ$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AK277)-SUM($N407:AJ407))*IF($F407>=5,AK$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AL277)-SUM($N407:AK407))*IF($F407>=5,AL$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AM277)-SUM($N407:AL407))*IF($F407>=5,AM$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AN277)-SUM($N407:AM407))*IF($F407>=5,AN$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AO277)-SUM($N407:AN407))*IF($F407>=5,AO$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AP277)-SUM($N407:AO407))*IF($F407>=5,AP$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AQ277)-SUM($N407:AP407))*IF($F407>=5,AQ$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AR277)-SUM($N407:AQ407))*IF($F407>=5,AR$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AS277)-SUM($N407:AR407))*IF($F407>=5,AS$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AT277)-SUM($N407:AS407))*IF($F407>=5,AT$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AU277)-SUM($N407:AT407))*IF($F407>=5,AU$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AV277)-SUM($N407:AU407))*IF($F407>=5,AV$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AW277)-SUM($N407:AV407))*IF($F407>=5,AW$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AX277)-SUM($N407:AW407))*IF($F407>=5,AX$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AY277)-SUM($N407:AX407))*IF($F407>=5,AY$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:AZ277)-SUM($N407:AY407))*IF($F407>=5,AZ$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:BA277)-SUM($N407:AZ407))*IF($F407>=5,BA$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:BB277)-SUM($N407:BA407))*IF($F407>=5,BB$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:BC277)-SUM($N407:BB407))*IF($F407>=5,BC$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:BD277)-SUM($N407:BC407))*IF($F407>=5,BD$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:BE277)-SUM($N407:BD407))*IF($F407>=5,BE$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:BF277)-SUM($N407:BE407))*IF($F407>=5,BF$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:BG277)-SUM($N407:BF407))*IF($F407>=5,BG$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:BH277)-SUM($N407:BG407))*IF($F407>=5,BH$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:BI277)-SUM($N407:BH407))*IF($F407>=5,BI$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:BJ277)-SUM($N407:BI407))*IF($F407>=5,BJ$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:BK277)-SUM($N407:BJ407))*IF($F407>=5,BK$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:BL277)-SUM($N407:BK407))*IF($F407>=5,BL$9>=YEAR($I407),1)*($F407>=3)","v":0},{"$f":"(SUM($N277:BM277)-SUM($N407:BL407))*IF($F407>=5,BM$9>=YEAR($I407),1)*($F407>=3)","v":0}]
[null,null,122,"item 122","Land",3,null,{"$f":"Input!L133","v":28.571428571428569},{"$f":"Input!I133","v":"2020-01-01"},null,0,0,null,null,{"$f":"(SUM($N278:O278)-SUM($N408:N408))*IF($F408>=5,O$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:P278)-SUM($N408:O408))*IF($F408>=5,P$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:Q278)-SUM($N408:P408))*IF($F408>=5,Q$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:R278)-SUM($N408:Q408))*IF($F408>=5,R$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:S278)-SUM($N408:R408))*IF($F408>=5,S$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:T278)-SUM($N408:S408))*IF($F408>=5,T$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:U278)-SUM($N408:T408))*IF($F408>=5,U$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:V278)-SUM($N408:U408))*IF($F408>=5,V$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:W278)-SUM($N408:V408))*IF($F408>=5,W$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:X278)-SUM($N408:W408))*IF($F408>=5,X$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:Y278)-SUM($N408:X408))*IF($F408>=5,Y$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:Z278)-SUM($N408:Y408))*IF($F408>=5,Z$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AA278)-SUM($N408:Z408))*IF($F408>=5,AA$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AB278)-SUM($N408:AA408))*IF($F408>=5,AB$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AC278)-SUM($N408:AB408))*IF($F408>=5,AC$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AD278)-SUM($N408:AC408))*IF($F408>=5,AD$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AE278)-SUM($N408:AD408))*IF($F408>=5,AE$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AF278)-SUM($N408:AE408))*IF($F408>=5,AF$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AG278)-SUM($N408:AF408))*IF($F408>=5,AG$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AH278)-SUM($N408:AG408))*IF($F408>=5,AH$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AI278)-SUM($N408:AH408))*IF($F408>=5,AI$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AJ278)-SUM($N408:AI408))*IF($F408>=5,AJ$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AK278)-SUM($N408:AJ408))*IF($F408>=5,AK$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AL278)-SUM($N408:AK408))*IF($F408>=5,AL$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AM278)-SUM($N408:AL408))*IF($F408>=5,AM$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AN278)-SUM($N408:AM408))*IF($F408>=5,AN$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AO278)-SUM($N408:AN408))*IF($F408>=5,AO$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AP278)-SUM($N408:AO408))*IF($F408>=5,AP$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AQ278)-SUM($N408:AP408))*IF($F408>=5,AQ$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AR278)-SUM($N408:AQ408))*IF($F408>=5,AR$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AS278)-SUM($N408:AR408))*IF($F408>=5,AS$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AT278)-SUM($N408:AS408))*IF($F408>=5,AT$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AU278)-SUM($N408:AT408))*IF($F408>=5,AU$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AV278)-SUM($N408:AU408))*IF($F408>=5,AV$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AW278)-SUM($N408:AV408))*IF($F408>=5,AW$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AX278)-SUM($N408:AW408))*IF($F408>=5,AX$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AY278)-SUM($N408:AX408))*IF($F408>=5,AY$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:AZ278)-SUM($N408:AY408))*IF($F408>=5,AZ$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:BA278)-SUM($N408:AZ408))*IF($F408>=5,BA$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:BB278)-SUM($N408:BA408))*IF($F408>=5,BB$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:BC278)-SUM($N408:BB408))*IF($F408>=5,BC$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:BD278)-SUM($N408:BC408))*IF($F408>=5,BD$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:BE278)-SUM($N408:BD408))*IF($F408>=5,BE$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:BF278)-SUM($N408:BE408))*IF($F408>=5,BF$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:BG278)-SUM($N408:BF408))*IF($F408>=5,BG$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:BH278)-SUM($N408:BG408))*IF($F408>=5,BH$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:BI278)-SUM($N408:BH408))*IF($F408>=5,BI$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:BJ278)-SUM($N408:BI408))*IF($F408>=5,BJ$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:BK278)-SUM($N408:BJ408))*IF($F408>=5,BK$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:BL278)-SUM($N408:BK408))*IF($F408>=5,BL$9>=YEAR($I408),1)*($F408>=3)","v":0},{"$f":"(SUM($N278:BM278)-SUM($N408:BL408))*IF($F408>=5,BM$9>=YEAR($I408),1)*($F408>=3)","v":0}]
[null,null,123,"item 123","Land",3,null,{"$f":"Input!L134","v":28.571428571428569},{"$f":"Input!I134","v":"2020-01-01"},null,0,0,null,null,{"$f":"(SUM($N279:O279)-SUM($N409:N409))*IF($F409>=5,O$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:P279)-SUM($N409:O409))*IF($F409>=5,P$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:Q279)-SUM($N409:P409))*IF($F409>=5,Q$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:R279)-SUM($N409:Q409))*IF($F409>=5,R$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:S279)-SUM($N409:R409))*IF($F409>=5,S$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:T279)-SUM($N409:S409))*IF($F409>=5,T$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:U279)-SUM($N409:T409))*IF($F409>=5,U$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:V279)-SUM($N409:U409))*IF($F409>=5,V$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:W279)-SUM($N409:V409))*IF($F409>=5,W$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:X279)-SUM($N409:W409))*IF($F409>=5,X$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:Y279)-SUM($N409:X409))*IF($F409>=5,Y$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:Z279)-SUM($N409:Y409))*IF($F409>=5,Z$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AA279)-SUM($N409:Z409))*IF($F409>=5,AA$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AB279)-SUM($N409:AA409))*IF($F409>=5,AB$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AC279)-SUM($N409:AB409))*IF($F409>=5,AC$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AD279)-SUM($N409:AC409))*IF($F409>=5,AD$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AE279)-SUM($N409:AD409))*IF($F409>=5,AE$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AF279)-SUM($N409:AE409))*IF($F409>=5,AF$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AG279)-SUM($N409:AF409))*IF($F409>=5,AG$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AH279)-SUM($N409:AG409))*IF($F409>=5,AH$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AI279)-SUM($N409:AH409))*IF($F409>=5,AI$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AJ279)-SUM($N409:AI409))*IF($F409>=5,AJ$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AK279)-SUM($N409:AJ409))*IF($F409>=5,AK$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AL279)-SUM($N409:AK409))*IF($F409>=5,AL$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AM279)-SUM($N409:AL409))*IF($F409>=5,AM$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AN279)-SUM($N409:AM409))*IF($F409>=5,AN$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AO279)-SUM($N409:AN409))*IF($F409>=5,AO$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AP279)-SUM($N409:AO409))*IF($F409>=5,AP$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AQ279)-SUM($N409:AP409))*IF($F409>=5,AQ$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AR279)-SUM($N409:AQ409))*IF($F409>=5,AR$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AS279)-SUM($N409:AR409))*IF($F409>=5,AS$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AT279)-SUM($N409:AS409))*IF($F409>=5,AT$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AU279)-SUM($N409:AT409))*IF($F409>=5,AU$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AV279)-SUM($N409:AU409))*IF($F409>=5,AV$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AW279)-SUM($N409:AV409))*IF($F409>=5,AW$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AX279)-SUM($N409:AW409))*IF($F409>=5,AX$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AY279)-SUM($N409:AX409))*IF($F409>=5,AY$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:AZ279)-SUM($N409:AY409))*IF($F409>=5,AZ$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:BA279)-SUM($N409:AZ409))*IF($F409>=5,BA$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:BB279)-SUM($N409:BA409))*IF($F409>=5,BB$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:BC279)-SUM($N409:BB409))*IF($F409>=5,BC$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:BD279)-SUM($N409:BC409))*IF($F409>=5,BD$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:BE279)-SUM($N409:BD409))*IF($F409>=5,BE$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:BF279)-SUM($N409:BE409))*IF($F409>=5,BF$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:BG279)-SUM($N409:BF409))*IF($F409>=5,BG$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:BH279)-SUM($N409:BG409))*IF($F409>=5,BH$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:BI279)-SUM($N409:BH409))*IF($F409>=5,BI$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:BJ279)-SUM($N409:BI409))*IF($F409>=5,BJ$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:BK279)-SUM($N409:BJ409))*IF($F409>=5,BK$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:BL279)-SUM($N409:BK409))*IF($F409>=5,BL$9>=YEAR($I409),1)*($F409>=3)","v":0},{"$f":"(SUM($N279:BM279)-SUM($N409:BL409))*IF($F409>=5,BM$9>=YEAR($I409),1)*($F409>=3)","v":0}]
[null,null,124,"item 124","Land",3,null,{"$f":"Input!L135","v":28.571428571428569},{"$f":"Input!I135","v":"2020-01-01"},null,0,0,null,null,{"$f":"(SUM($N280:O280)-SUM($N410:N410))*IF($F410>=5,O$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:P280)-SUM($N410:O410))*IF($F410>=5,P$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:Q280)-SUM($N410:P410))*IF($F410>=5,Q$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:R280)-SUM($N410:Q410))*IF($F410>=5,R$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:S280)-SUM($N410:R410))*IF($F410>=5,S$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:T280)-SUM($N410:S410))*IF($F410>=5,T$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:U280)-SUM($N410:T410))*IF($F410>=5,U$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:V280)-SUM($N410:U410))*IF($F410>=5,V$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:W280)-SUM($N410:V410))*IF($F410>=5,W$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:X280)-SUM($N410:W410))*IF($F410>=5,X$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:Y280)-SUM($N410:X410))*IF($F410>=5,Y$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:Z280)-SUM($N410:Y410))*IF($F410>=5,Z$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AA280)-SUM($N410:Z410))*IF($F410>=5,AA$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AB280)-SUM($N410:AA410))*IF($F410>=5,AB$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AC280)-SUM($N410:AB410))*IF($F410>=5,AC$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AD280)-SUM($N410:AC410))*IF($F410>=5,AD$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AE280)-SUM($N410:AD410))*IF($F410>=5,AE$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AF280)-SUM($N410:AE410))*IF($F410>=5,AF$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AG280)-SUM($N410:AF410))*IF($F410>=5,AG$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AH280)-SUM($N410:AG410))*IF($F410>=5,AH$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AI280)-SUM($N410:AH410))*IF($F410>=5,AI$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AJ280)-SUM($N410:AI410))*IF($F410>=5,AJ$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AK280)-SUM($N410:AJ410))*IF($F410>=5,AK$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AL280)-SUM($N410:AK410))*IF($F410>=5,AL$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AM280)-SUM($N410:AL410))*IF($F410>=5,AM$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AN280)-SUM($N410:AM410))*IF($F410>=5,AN$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AO280)-SUM($N410:AN410))*IF($F410>=5,AO$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AP280)-SUM($N410:AO410))*IF($F410>=5,AP$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AQ280)-SUM($N410:AP410))*IF($F410>=5,AQ$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AR280)-SUM($N410:AQ410))*IF($F410>=5,AR$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AS280)-SUM($N410:AR410))*IF($F410>=5,AS$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AT280)-SUM($N410:AS410))*IF($F410>=5,AT$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AU280)-SUM($N410:AT410))*IF($F410>=5,AU$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AV280)-SUM($N410:AU410))*IF($F410>=5,AV$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AW280)-SUM($N410:AV410))*IF($F410>=5,AW$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AX280)-SUM($N410:AW410))*IF($F410>=5,AX$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AY280)-SUM($N410:AX410))*IF($F410>=5,AY$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:AZ280)-SUM($N410:AY410))*IF($F410>=5,AZ$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:BA280)-SUM($N410:AZ410))*IF($F410>=5,BA$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:BB280)-SUM($N410:BA410))*IF($F410>=5,BB$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:BC280)-SUM($N410:BB410))*IF($F410>=5,BC$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:BD280)-SUM($N410:BC410))*IF($F410>=5,BD$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:BE280)-SUM($N410:BD410))*IF($F410>=5,BE$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:BF280)-SUM($N410:BE410))*IF($F410>=5,BF$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:BG280)-SUM($N410:BF410))*IF($F410>=5,BG$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:BH280)-SUM($N410:BG410))*IF($F410>=5,BH$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:BI280)-SUM($N410:BH410))*IF($F410>=5,BI$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:BJ280)-SUM($N410:BI410))*IF($F410>=5,BJ$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:BK280)-SUM($N410:BJ410))*IF($F410>=5,BK$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:BL280)-SUM($N410:BK410))*IF($F410>=5,BL$9>=YEAR($I410),1)*($F410>=3)","v":0},{"$f":"(SUM($N280:BM280)-SUM($N410:BL410))*IF($F410>=5,BM$9>=YEAR($I410),1)*($F410>=3)","v":0}]
[null,null,125,"item 125","Land",3,null,{"$f":"Input!L136","v":28.571428571428569},{"$f":"Input!I136","v":"2020-01-01"},null,0,0,null,null,{"$f":"(SUM($N281:O281)-SUM($N411:N411))*IF($F411>=5,O$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:P281)-SUM($N411:O411))*IF($F411>=5,P$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:Q281)-SUM($N411:P411))*IF($F411>=5,Q$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:R281)-SUM($N411:Q411))*IF($F411>=5,R$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:S281)-SUM($N411:R411))*IF($F411>=5,S$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:T281)-SUM($N411:S411))*IF($F411>=5,T$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:U281)-SUM($N411:T411))*IF($F411>=5,U$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:V281)-SUM($N411:U411))*IF($F411>=5,V$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:W281)-SUM($N411:V411))*IF($F411>=5,W$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:X281)-SUM($N411:W411))*IF($F411>=5,X$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:Y281)-SUM($N411:X411))*IF($F411>=5,Y$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:Z281)-SUM($N411:Y411))*IF($F411>=5,Z$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AA281)-SUM($N411:Z411))*IF($F411>=5,AA$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AB281)-SUM($N411:AA411))*IF($F411>=5,AB$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AC281)-SUM($N411:AB411))*IF($F411>=5,AC$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AD281)-SUM($N411:AC411))*IF($F411>=5,AD$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AE281)-SUM($N411:AD411))*IF($F411>=5,AE$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AF281)-SUM($N411:AE411))*IF($F411>=5,AF$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AG281)-SUM($N411:AF411))*IF($F411>=5,AG$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AH281)-SUM($N411:AG411))*IF($F411>=5,AH$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AI281)-SUM($N411:AH411))*IF($F411>=5,AI$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AJ281)-SUM($N411:AI411))*IF($F411>=5,AJ$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AK281)-SUM($N411:AJ411))*IF($F411>=5,AK$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AL281)-SUM($N411:AK411))*IF($F411>=5,AL$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AM281)-SUM($N411:AL411))*IF($F411>=5,AM$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AN281)-SUM($N411:AM411))*IF($F411>=5,AN$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AO281)-SUM($N411:AN411))*IF($F411>=5,AO$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AP281)-SUM($N411:AO411))*IF($F411>=5,AP$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AQ281)-SUM($N411:AP411))*IF($F411>=5,AQ$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AR281)-SUM($N411:AQ411))*IF($F411>=5,AR$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AS281)-SUM($N411:AR411))*IF($F411>=5,AS$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AT281)-SUM($N411:AS411))*IF($F411>=5,AT$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AU281)-SUM($N411:AT411))*IF($F411>=5,AU$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AV281)-SUM($N411:AU411))*IF($F411>=5,AV$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AW281)-SUM($N411:AV411))*IF($F411>=5,AW$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AX281)-SUM($N411:AW411))*IF($F411>=5,AX$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AY281)-SUM($N411:AX411))*IF($F411>=5,AY$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:AZ281)-SUM($N411:AY411))*IF($F411>=5,AZ$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:BA281)-SUM($N411:AZ411))*IF($F411>=5,BA$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:BB281)-SUM($N411:BA411))*IF($F411>=5,BB$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:BC281)-SUM($N411:BB411))*IF($F411>=5,BC$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:BD281)-SUM($N411:BC411))*IF($F411>=5,BD$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:BE281)-SUM($N411:BD411))*IF($F411>=5,BE$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:BF281)-SUM($N411:BE411))*IF($F411>=5,BF$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:BG281)-SUM($N411:BF411))*IF($F411>=5,BG$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:BH281)-SUM($N411:BG411))*IF($F411>=5,BH$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:BI281)-SUM($N411:BH411))*IF($F411>=5,BI$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:BJ281)-SUM($N411:BI411))*IF($F411>=5,BJ$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:BK281)-SUM($N411:BJ411))*IF($F411>=5,BK$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:BL281)-SUM($N411:BK411))*IF($F411>=5,BL$9>=YEAR($I411),1)*($F411>=3)","v":0},{"$f":"(SUM($N281:BM281)-SUM($N411:BL411))*IF($F411>=5,BM$9>=YEAR($I411),1)*($F411>=3)","v":0}]
[null,null,null,{"$f":"\"Total \"&D286","v":"Total Book Capital Placed in Service"},null,null,null,null,null,null,39336.662344265489,41418.407666304491,null,null,{"$f":"SUM(O287:O411)","v":3300.9930915000004},4530.4445683000004,6081.9222562199993,7767.4621689793748,6635.5494284489741,7275.7441841945874,5651.5534530297491,157.79620947782672,3.9015599999999999E-7,0,0,16.942305763816893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU287:AU411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"\"Year \"&O9&\" Weighted Avg. Partial Year Factor\"","v":"Year 2017 Weighted Avg. Partial Year Factor"},{"$f":"IFERROR(YEARFRAC(SUMPRODUCT(I287:I411*(YEAR(I287:I411)=O9)*O287:O411)/SUMPRODUCT(O287:O411*(YEAR(I287:I411)=O9)),DATE(O9,12,31)),0)","v":0.96388888888888891}]
[]
[null,null,null,"Book Depreciation Rates",null,null,null,"Book Life","COD Month","yearfrac"]
[null,null,{"$f":"C415+1","v":1},{"$f":"INDEX(D$157:D$281,$C416,1)","v":"HRSG Boiler"},"AFUDC Capital",5,null,{"$f":"Input!L12","v":25},{"$f":"MONTH(Input!I12)","v":12},{"$f":"YEARFRAC(I287,DATE(YEAR(I287),12,31))","v":8.3333333333333329E-2},null,{"$f":"SUM(O416:BM416)","v":1},null,null,{"$f":"MIN(1/$H416,1-SUM($N416:N416))*($F416>=4)*$J416","v":3.3333333333333331E-3},{"$f":"MIN(1/$H416,1-SUM($N416:O416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:P416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:Q416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:R416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:S416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:T416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:U416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:V416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:W416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:X416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:Y416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:Z416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:AA416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:AB416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:AC416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:AD416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:AE416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:AF416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:AG416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:AH416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:AI416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:AJ416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:AK416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:AL416))*($F416>=4)","v":0.04},{"$f":"MIN(1/$H416,1-SUM($N416:AM416))*($F416>=4)","v":3.6666666666666292E-2},{"$f":"MIN(1/$H416,1-SUM($N416:AN416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:AO416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:AP416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:AQ416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:AR416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:AS416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:AT416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:AU416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:AV416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:AW416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:AX416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:AY416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:AZ416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:BA416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:BB416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:BC416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:BD416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:BE416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:BF416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:BG416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:BH416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:BI416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:BJ416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:BK416))*($F416>=4)","v":0},{"$f":"MIN(1/$H416,1-SUM($N416:BL416))*($F416>=4)","v":0}]
[null,null,{"$f":"C416+1","v":2},".05 CT Parts","AFUDC Capital",5,null,{"$f":"Input!L13","v":23.255813953488374},{"$f":"MONTH(Input!I13)","v":5},0.66666666666666663,null,{"$f":"SUM(O417:BM417)","v":1},null,null,{"$f":"MIN(1/$H417,1-SUM($N417:N417))*($F417>=4)*$J417","v":2.8666666666666663E-2},{"$f":"MIN(1/$H417,1-SUM($N417:O417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:P417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:Q417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:R417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:S417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:T417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:U417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:V417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:W417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:X417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:Y417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:Z417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:AA417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:AB417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:AC417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:AD417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:AE417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:AF417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:AG417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:AH417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:AI417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:AJ417))*($F417>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H417,1-SUM($N417:AK417))*($F417>=4)","v":2.5333333333332986E-2},{"$f":"MIN(1/$H417,1-SUM($N417:AL417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:AM417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:AN417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:AO417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:AP417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:AQ417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:AR417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:AS417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:AT417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:AU417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:AV417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:AW417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:AX417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:AY417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:AZ417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:BA417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:BB417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:BC417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:BD417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:BE417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:BF417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:BG417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:BH417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:BI417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:BJ417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:BK417))*($F417>=4)","v":0},{"$f":"MIN(1/$H417,1-SUM($N417:BL417))*($F417>=4)","v":0}]
[null,null,3,"3SAR-DLN2.6+ Labor/Parts","AFUDC Capital",5,null,{"$f":"Input!L14","v":23.255813953488374},{"$f":"MONTH(Input!I14)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H418,1-SUM($N418:N418))*($F418>=4)*$J418","v":3.5833333333333329E-3},{"$f":"MIN(1/$H418,1-SUM($N418:O418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:P418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:Q418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:R418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:S418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:T418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:U418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:V418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:W418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:X418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:Y418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:Z418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:AA418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:AB418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:AC418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:AD418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:AE418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:AF418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:AG418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:AH418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:AI418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:AJ418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:AK418))*($F418>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H418,1-SUM($N418:AL418))*($F418>=4)","v":7.416666666666405E-3},{"$f":"MIN(1/$H418,1-SUM($N418:AM418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:AN418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:AO418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:AP418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:AQ418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:AR418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:AS418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:AT418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:AU418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:AV418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:AW418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:AX418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:AY418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:AZ418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:BA418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:BB418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:BC418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:BD418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:BE418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:BF418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:BG418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:BH418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:BI418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:BJ418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:BK418))*($F418>=4)","v":0},{"$f":"MIN(1/$H418,1-SUM($N418:BL418))*($F418>=4)","v":0}]
[null,null,4,"3SAR Hot Days Projects","AFUDC Capital",5,null,{"$f":"Input!L15","v":23.255813953488374},{"$f":"MONTH(Input!I15)","v":5},0.66666666666666663,null,1,null,null,{"$f":"MIN(1/$H419,1-SUM($N419:N419))*($F419>=4)*$J419","v":2.8666666666666663E-2},{"$f":"MIN(1/$H419,1-SUM($N419:O419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:P419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:Q419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:R419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:S419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:T419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:U419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:V419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:W419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:X419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:Y419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:Z419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:AA419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:AB419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:AC419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:AD419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:AE419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:AF419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:AG419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:AH419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:AI419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:AJ419))*($F419>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H419,1-SUM($N419:AK419))*($F419>=4)","v":2.5333333333332986E-2},{"$f":"MIN(1/$H419,1-SUM($N419:AL419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:AM419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:AN419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:AO419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:AP419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:AQ419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:AR419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:AS419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:AT419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:AU419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:AV419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:AW419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:AX419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:AY419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:AZ419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:BA419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:BB419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:BC419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:BD419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:BE419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:BF419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:BG419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:BH419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:BI419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:BJ419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:BK419))*($F419>=4)","v":0},{"$f":"MIN(1/$H419,1-SUM($N419:BL419))*($F419>=4)","v":0}]
[null,null,5,"PTN LP Turbine Replacement","AFUDC Capital",5,null,{"$f":"Input!L16","v":20.408163265306122},{"$f":"MONTH(Input!I16)","v":11},0.16666666666666666,null,1,null,null,{"$f":"MIN(1/$H420,1-SUM($N420:N420))*($F420>=4)*$J420","v":8.1666666666666658E-3},{"$f":"MIN(1/$H420,1-SUM($N420:O420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:P420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:Q420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:R420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:S420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:T420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:U420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:V420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:W420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:X420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:Y420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:Z420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:AA420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:AB420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:AC420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:AD420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:AE420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:AF420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:AG420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:AH420))*($F420>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H420,1-SUM($N420:AI420))*($F420>=4)","v":1.1833333333333029E-2},{"$f":"MIN(1/$H420,1-SUM($N420:AJ420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:AK420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:AL420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:AM420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:AN420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:AO420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:AP420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:AQ420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:AR420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:AS420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:AT420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:AU420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:AV420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:AW420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:AX420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:AY420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:AZ420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:BA420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:BB420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:BC420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:BD420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:BE420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:BF420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:BG420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:BH420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:BI420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:BJ420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:BK420))*($F420>=4)","v":0},{"$f":"MIN(1/$H420,1-SUM($N420:BL420))*($F420>=4)","v":0}]
[null,null,6,"Other","AFUDC Capital",5,null,{"$f":"Input!L17","v":25},{"$f":"MONTH(Input!I17)","v":6},0.58333333333333337,null,1,null,null,{"$f":"MIN(1/$H421,1-SUM($N421:N421))*($F421>=4)*$J421","v":2.3333333333333334E-2},{"$f":"MIN(1/$H421,1-SUM($N421:O421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:P421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:Q421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:R421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:S421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:T421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:U421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:V421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:W421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:X421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:Y421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:Z421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:AA421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:AB421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:AC421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:AD421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:AE421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:AF421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:AG421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:AH421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:AI421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:AJ421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:AK421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:AL421))*($F421>=4)","v":0.04},{"$f":"MIN(1/$H421,1-SUM($N421:AM421))*($F421>=4)","v":1.6666666666666274E-2},{"$f":"MIN(1/$H421,1-SUM($N421:AN421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:AO421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:AP421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:AQ421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:AR421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:AS421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:AT421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:AU421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:AV421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:AW421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:AX421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:AY421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:AZ421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:BA421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:BB421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:BC421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:BD421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:BE421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:BF421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:BG421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:BH421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:BI421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:BJ421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:BK421))*($F421>=4)","v":0},{"$f":"MIN(1/$H421,1-SUM($N421:BL421))*($F421>=4)","v":0}]
[null,null,7,"IT CAMS Project - Gulf","AFUDC Capital",5,null,{"$f":"Input!L18","v":20},{"$f":"MONTH(Input!I18)","v":2},0.91666666666666663,null,1,null,null,{"$f":"MIN(1/$H422,1-SUM($N422:N422))*($F422>=4)*$J422","v":4.5833333333333337E-2},{"$f":"MIN(1/$H422,1-SUM($N422:O422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:P422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:Q422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:R422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:S422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:T422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:U422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:V422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:W422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:X422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:Y422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:Z422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:AA422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:AB422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:AC422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:AD422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:AE422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:AF422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:AG422))*($F422>=4)","v":0.05},{"$f":"MIN(1/$H422,1-SUM($N422:AH422))*($F422>=4)","v":4.1666666666663188E-3},{"$f":"MIN(1/$H422,1-SUM($N422:AI422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AJ422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AK422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AL422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AM422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AN422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AO422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AP422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AQ422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AR422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AS422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AT422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AU422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AV422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AW422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AX422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AY422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:AZ422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:BA422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:BB422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:BC422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:BD422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:BE422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:BF422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:BG422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:BH422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:BI422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:BJ422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:BK422))*($F422>=4)","v":0},{"$f":"MIN(1/$H422,1-SUM($N422:BL422))*($F422>=4)","v":0}]
[null,null,8,"500kV Improvement","AFUDC Capital",5,null,{"$f":"Input!L19","v":47.619047619047613},{"$f":"MONTH(Input!I19)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H423,1-SUM($N423:N423))*($F423>=4)*$J423","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:O423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:P423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:Q423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:R423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:S423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:T423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:U423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:V423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:W423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:X423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:Y423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:Z423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AA423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AB423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AC423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AD423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AE423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AF423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AG423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AH423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AI423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AJ423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AK423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AL423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AM423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AN423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AO423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AP423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AQ423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AR423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AS423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AT423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AU423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AV423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AW423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AX423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AY423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:AZ423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:BA423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:BB423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:BC423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:BD423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:BE423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:BF423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:BG423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:BH423))*($F423>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H423,1-SUM($N423:BI423))*($F423>=4)","v":1.2999999999999456E-2},{"$f":"MIN(1/$H423,1-SUM($N423:BJ423))*($F423>=4)","v":0},{"$f":"MIN(1/$H423,1-SUM($N423:BK423))*($F423>=4)","v":0},{"$f":"MIN(1/$H423,1-SUM($N423:BL423))*($F423>=4)","v":0}]
[null,null,9,"Corbett-Sugar-Quarry 500 KV Line","AFUDC Capital",5,null,{"$f":"Input!L20","v":47.619047619047613},{"$f":"MONTH(Input!I20)","v":4},0.75,null,1,null,null,{"$f":"MIN(1/$H424,1-SUM($N424:N424))*($F424>=4)*$J424","v":1.575E-2},{"$f":"MIN(1/$H424,1-SUM($N424:O424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:P424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:Q424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:R424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:S424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:T424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:U424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:V424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:W424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:X424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:Y424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:Z424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AA424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AB424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AC424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AD424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AE424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AF424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AG424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AH424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AI424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AJ424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AK424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AL424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AM424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AN424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AO424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AP424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AQ424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AR424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AS424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AT424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AU424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AV424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AW424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AX424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AY424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:AZ424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:BA424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:BB424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:BC424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:BD424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:BE424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:BF424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:BG424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:BH424))*($F424>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H424,1-SUM($N424:BI424))*($F424>=4)","v":1.8249999999999433E-2},{"$f":"MIN(1/$H424,1-SUM($N424:BJ424))*($F424>=4)","v":0},{"$f":"MIN(1/$H424,1-SUM($N424:BK424))*($F424>=4)","v":0},{"$f":"MIN(1/$H424,1-SUM($N424:BL424))*($F424>=4)","v":0}]
[null,null,10,"Eau-Gallie Injection","AFUDC Capital",5,null,{"$f":"Input!L21","v":47.619047619047613},{"$f":"MONTH(Input!I21)","v":5},0.66666666666666663,null,1,null,null,{"$f":"MIN(1/$H425,1-SUM($N425:N425))*($F425>=4)*$J425","v":1.4E-2},{"$f":"MIN(1/$H425,1-SUM($N425:O425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:P425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:Q425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:R425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:S425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:T425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:U425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:V425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:W425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:X425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:Y425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:Z425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AA425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AB425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AC425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AD425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AE425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AF425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AG425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AH425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AI425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AJ425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AK425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AL425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AM425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AN425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AO425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AP425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AQ425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AR425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AS425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AT425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AU425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AV425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AW425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AX425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AY425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:AZ425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:BA425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:BB425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:BC425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:BD425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:BE425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:BF425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:BG425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:BH425))*($F425>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H425,1-SUM($N425:BI425))*($F425>=4)","v":1.9999999999999463E-2},{"$f":"MIN(1/$H425,1-SUM($N425:BJ425))*($F425>=4)","v":0},{"$f":"MIN(1/$H425,1-SUM($N425:BK425))*($F425>=4)","v":0},{"$f":"MIN(1/$H425,1-SUM($N425:BL425))*($F425>=4)","v":0}]
[null,null,11,"North Project","AFUDC Capital",5,null,{"$f":"Input!L22","v":47.619047619047613},{"$f":"MONTH(Input!I22)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H426,1-SUM($N426:N426))*($F426>=4)*$J426","v":1.75E-3},{"$f":"MIN(1/$H426,1-SUM($N426:O426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:P426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:Q426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:R426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:S426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:T426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:U426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:V426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:W426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:X426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:Y426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:Z426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AA426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AB426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AC426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AD426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AE426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AF426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AG426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AH426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AI426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AJ426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AK426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AL426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AM426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AN426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AO426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AP426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AQ426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AR426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AS426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AT426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AU426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AV426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AW426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AX426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AY426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:AZ426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:BA426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:BB426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:BC426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:BD426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:BE426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:BF426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:BG426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:BH426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:BI426))*($F426>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H426,1-SUM($N426:BJ426))*($F426>=4)","v":1.1249999999999427E-2},{"$f":"MIN(1/$H426,1-SUM($N426:BK426))*($F426>=4)","v":0},{"$f":"MIN(1/$H426,1-SUM($N426:BL426))*($F426>=4)","v":0}]
[null,null,12,"PTN  3 &  4 Generation Projects","AFUDC Capital",5,null,{"$f":"Input!L23","v":20.408163265306122},{"$f":"MONTH(Input!I23)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H427,1-SUM($N427:N427))*($F427>=4)*$J427","v":2.4500000000000001E-2},{"$f":"MIN(1/$H427,1-SUM($N427:O427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:P427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:Q427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:R427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:S427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:T427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:U427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:V427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:W427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:X427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:Y427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:Z427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:AA427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:AB427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:AC427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:AD427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:AE427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:AF427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:AG427))*($F427>=4)","v":4.9000000000000002E-2},{"$f":"MIN(1/$H427,1-SUM($N427:AH427))*($F427>=4)","v":4.4499999999999651E-2},{"$f":"MIN(1/$H427,1-SUM($N427:AI427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AJ427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AK427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AL427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AM427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AN427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AO427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AP427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AQ427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AR427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AS427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AT427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AU427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AV427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AW427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AX427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AY427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:AZ427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:BA427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:BB427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:BC427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:BD427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:BE427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:BF427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:BG427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:BH427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:BI427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:BJ427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:BK427))*($F427>=4)","v":0},{"$f":"MIN(1/$H427,1-SUM($N427:BL427))*($F427>=4)","v":0}]
[null,null,13,"Quarry to ClearSky Major Projects","AFUDC Capital",5,null,{"$f":"Input!L24","v":47.619047619047613},{"$f":"MONTH(Input!I24)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H428,1-SUM($N428:N428))*($F428>=4)*$J428","v":1.75E-3},{"$f":"MIN(1/$H428,1-SUM($N428:O428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:P428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:Q428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:R428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:S428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:T428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:U428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:V428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:W428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:X428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:Y428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:Z428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AA428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AB428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AC428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AD428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AE428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AF428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AG428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AH428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AI428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AJ428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AK428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AL428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AM428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AN428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AO428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AP428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AQ428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AR428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AS428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AT428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AU428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AV428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AW428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AX428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AY428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:AZ428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:BA428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:BB428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:BC428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:BD428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:BE428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:BF428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:BG428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:BH428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:BI428))*($F428>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H428,1-SUM($N428:BJ428))*($F428>=4)","v":1.1249999999999427E-2},{"$f":"MIN(1/$H428,1-SUM($N428:BK428))*($F428>=4)","v":0},{"$f":"MIN(1/$H428,1-SUM($N428:BL428))*($F428>=4)","v":0}]
[null,null,14,"Argyle Injection (PNG-24)","AFUDC Capital",5,null,{"$f":"Input!L25","v":31.25},{"$f":"MONTH(Input!I25)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H429,1-SUM($N429:N429))*($F429>=4)*$J429","v":2.6666666666666666E-3},{"$f":"MIN(1/$H429,1-SUM($N429:O429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:P429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:Q429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:R429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:S429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:T429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:U429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:V429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:W429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:X429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:Y429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:Z429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AA429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AB429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AC429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AD429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AE429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AF429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AG429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AH429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AI429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AJ429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AK429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AL429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AM429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AN429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AO429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AP429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AQ429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AR429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AS429))*($F429>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H429,1-SUM($N429:AT429))*($F429>=4)","v":5.333333333332746E-3},{"$f":"MIN(1/$H429,1-SUM($N429:AU429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:AV429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:AW429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:AX429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:AY429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:AZ429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:BA429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:BB429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:BC429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:BD429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:BE429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:BF429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:BG429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:BH429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:BI429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:BJ429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:BK429))*($F429>=4)","v":0},{"$f":"MIN(1/$H429,1-SUM($N429:BL429))*($F429>=4)","v":0}]
[null,null,15,"Deaton Injection (PNG-28)","AFUDC Capital",5,null,{"$f":"Input!L26","v":31.25},{"$f":"MONTH(Input!I26)","v":6},0.58333333333333337,null,1,null,null,{"$f":"MIN(1/$H430,1-SUM($N430:N430))*($F430>=4)*$J430","v":1.8666666666666668E-2},{"$f":"MIN(1/$H430,1-SUM($N430:O430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:P430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:Q430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:R430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:S430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:T430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:U430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:V430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:W430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:X430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:Y430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:Z430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AA430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AB430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AC430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AD430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AE430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AF430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AG430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AH430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AI430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AJ430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AK430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AL430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AM430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AN430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AO430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AP430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AQ430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AR430))*($F430>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AS430))*($F430>=4)","v":2.133333333333276E-2},{"$f":"MIN(1/$H430,1-SUM($N430:AT430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:AU430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:AV430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:AW430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:AX430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:AY430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:AZ430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:BA430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:BB430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:BC430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:BD430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:BE430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:BF430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:BG430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:BH430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:BI430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:BJ430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:BK430))*($F430>=4)","v":0},{"$f":"MIN(1/$H430,1-SUM($N430:BL430))*($F430>=4)","v":0}]
[null,null,16,"Deaton Project","AFUDC Capital",5,null,{"$f":"Input!L27","v":31.25},{"$f":"MONTH(Input!I27)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H431,1-SUM($N431:N431))*($F431>=4)*$J431","v":2.6666666666666666E-3},{"$f":"MIN(1/$H431,1-SUM($N431:O431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:P431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:Q431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:R431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:S431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:T431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:U431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:V431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:W431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:X431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:Y431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:Z431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AA431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AB431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AC431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AD431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AE431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AF431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AG431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AH431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AI431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AJ431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AK431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AL431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AM431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AN431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AO431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AP431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AQ431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AR431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AS431))*($F431>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H431,1-SUM($N431:AT431))*($F431>=4)","v":5.333333333332746E-3},{"$f":"MIN(1/$H431,1-SUM($N431:AU431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:AV431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:AW431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:AX431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:AY431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:AZ431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:BA431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:BB431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:BC431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:BD431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:BE431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:BF431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:BG431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:BH431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:BI431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:BJ431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:BK431))*($F431>=4)","v":0},{"$f":"MIN(1/$H431,1-SUM($N431:BL431))*($F431>=4)","v":0}]
[null,null,17,"Major Projects Transmission","AFUDC Capital",5,null,{"$f":"Input!L28","v":31.25},{"$f":"MONTH(Input!I28)","v":6},0.58333333333333337,null,1,null,null,{"$f":"MIN(1/$H432,1-SUM($N432:N432))*($F432>=4)*$J432","v":1.8666666666666668E-2},{"$f":"MIN(1/$H432,1-SUM($N432:O432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:P432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:Q432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:R432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:S432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:T432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:U432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:V432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:W432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:X432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:Y432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:Z432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AA432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AB432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AC432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AD432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AE432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AF432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AG432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AH432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AI432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AJ432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AK432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AL432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AM432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AN432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AO432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AP432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AQ432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AR432))*($F432>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AS432))*($F432>=4)","v":2.133333333333276E-2},{"$f":"MIN(1/$H432,1-SUM($N432:AT432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:AU432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:AV432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:AW432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:AX432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:AY432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:AZ432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:BA432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:BB432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:BC432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:BD432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:BE432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:BF432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:BG432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:BH432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:BI432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:BJ432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:BK432))*($F432>=4)","v":0},{"$f":"MIN(1/$H432,1-SUM($N432:BL432))*($F432>=4)","v":0}]
[null,null,18,"Pensacola UG Modernization","AFUDC Capital",5,null,{"$f":"Input!L29","v":29.411764705882351},{"$f":"MONTH(Input!I29)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H433,1-SUM($N433:N433))*($F433>=4)*$J433","v":2.8333333333333335E-3},{"$f":"MIN(1/$H433,1-SUM($N433:O433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:P433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:Q433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:R433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:S433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:T433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:U433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:V433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:W433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:X433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:Y433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:Z433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AA433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AB433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AC433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AD433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AE433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AF433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AG433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AH433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AI433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AJ433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AK433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AL433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AM433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AN433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AO433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AP433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AQ433))*($F433>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AR433))*($F433>=4)","v":1.1166666666665992E-2},{"$f":"MIN(1/$H433,1-SUM($N433:AS433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:AT433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:AU433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:AV433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:AW433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:AX433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:AY433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:AZ433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:BA433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:BB433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:BC433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:BD433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:BE433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:BF433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:BG433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:BH433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:BI433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:BJ433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:BK433))*($F433>=4)","v":0},{"$f":"MIN(1/$H433,1-SUM($N433:BL433))*($F433>=4)","v":0}]
[null,null,19,"Other","AFUDC Capital",5,null,{"$f":"Input!L30","v":5},{"$f":"MONTH(Input!I30)","v":6},0.58333333333333337,null,1,null,null,{"$f":"MIN(1/$H434,1-SUM($N434:N434))*($F434>=4)*$J434","v":0.11666666666666668},{"$f":"MIN(1/$H434,1-SUM($N434:O434))*($F434>=4)","v":0.2},{"$f":"MIN(1/$H434,1-SUM($N434:P434))*($F434>=4)","v":0.2},{"$f":"MIN(1/$H434,1-SUM($N434:Q434))*($F434>=4)","v":0.2},{"$f":"MIN(1/$H434,1-SUM($N434:R434))*($F434>=4)","v":0.2},{"$f":"MIN(1/$H434,1-SUM($N434:S434))*($F434>=4)","v":8.3333333333333259E-2},{"$f":"MIN(1/$H434,1-SUM($N434:T434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:U434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:V434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:W434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:X434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:Y434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:Z434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AA434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AB434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AC434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AD434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AE434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AF434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AG434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AH434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AI434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AJ434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AK434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AL434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AM434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AN434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AO434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AP434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AQ434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AR434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AS434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AT434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AU434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AV434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AW434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AX434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AY434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:AZ434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:BA434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:BB434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:BC434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:BD434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:BE434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:BF434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:BG434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:BH434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:BI434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:BJ434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:BK434))*($F434>=4)","v":0},{"$f":"MIN(1/$H434,1-SUM($N434:BL434))*($F434>=4)","v":0}]
[null,null,20,"Okeechobee Energy Center","AFUDC Capital",5,null,{"$f":"Input!L31","v":28.571428571428569},{"$f":"MONTH(Input!I31)","v":3},0.83333333333333337,null,1,null,null,{"$f":"MIN(1/$H435,1-SUM($N435:N435))*($F435>=4)*$J435","v":2.9166666666666671E-2},{"$f":"MIN(1/$H435,1-SUM($N435:O435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:P435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:Q435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:R435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:S435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:T435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:U435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:V435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:W435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:X435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:Y435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:Z435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AA435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AB435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AC435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AD435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AE435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AF435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AG435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AH435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AI435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AJ435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AK435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AL435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AM435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AN435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AO435))*($F435>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AP435))*($F435>=4)","v":2.5833333333332709E-2},{"$f":"MIN(1/$H435,1-SUM($N435:AQ435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:AR435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:AS435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:AT435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:AU435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:AV435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:AW435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:AX435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:AY435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:AZ435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:BA435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:BB435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:BC435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:BD435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:BE435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:BF435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:BG435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:BH435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:BI435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:BJ435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:BK435))*($F435>=4)","v":0},{"$f":"MIN(1/$H435,1-SUM($N435:BL435))*($F435>=4)","v":0}]
[null,null,21,{"$f":"INDEX(D$157:D$281,$C436,1)","v":"Dania Beach Energy Center"},"AFUDC Capital",5,null,{"$f":"Input!L32","v":28.571428571428569},{"$f":"MONTH(Input!I32)","v":6},0.58333333333333337,null,1,null,null,{"$f":"MIN(1/$H436,1-SUM($N436:N436))*($F436>=4)*$J436","v":2.041666666666667E-2},{"$f":"MIN(1/$H436,1-SUM($N436:O436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:P436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:Q436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:R436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:S436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:T436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:U436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:V436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:W436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:X436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:Y436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:Z436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AA436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AB436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AC436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AD436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AE436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AF436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AG436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AH436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AI436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AJ436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AK436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AL436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AM436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AN436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AO436))*($F436>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AP436))*($F436>=4)","v":3.4583333333332744E-2},{"$f":"MIN(1/$H436,1-SUM($N436:AQ436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:AR436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:AS436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:AT436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:AU436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:AV436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:AW436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:AX436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:AY436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:AZ436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:BA436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:BB436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:BC436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:BD436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:BE436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:BF436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:BG436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:BH436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:BI436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:BJ436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:BK436))*($F436>=4)","v":0},{"$f":"MIN(1/$H436,1-SUM($N436:BL436))*($F436>=4)","v":0}]
[null,null,22,"Crist Pipeline","AFUDC Capital",5,null,{"$f":"Input!L33","v":25},{"$f":"MONTH(Input!I33)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H437,1-SUM($N437:N437))*($F437>=4)*$J437","v":3.3333333333333331E-3},{"$f":"MIN(1/$H437,1-SUM($N437:O437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:P437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:Q437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:R437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:S437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:T437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:U437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:V437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:W437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:X437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:Y437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:Z437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:AA437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:AB437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:AC437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:AD437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:AE437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:AF437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:AG437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:AH437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:AI437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:AJ437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:AK437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:AL437))*($F437>=4)","v":0.04},{"$f":"MIN(1/$H437,1-SUM($N437:AM437))*($F437>=4)","v":3.6666666666666292E-2},{"$f":"MIN(1/$H437,1-SUM($N437:AN437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:AO437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:AP437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:AQ437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:AR437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:AS437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:AT437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:AU437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:AV437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:AW437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:AX437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:AY437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:AZ437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:BA437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:BB437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:BC437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:BD437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:BE437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:BF437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:BG437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:BH437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:BI437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:BJ437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:BK437))*($F437>=4)","v":0},{"$f":"MIN(1/$H437,1-SUM($N437:BL437))*($F437>=4)","v":0}]
[null,null,23,"North Florida Resiliency Connection","AFUDC Capital",5,null,{"$f":"Input!L34","v":31.25},{"$f":"MONTH(Input!I34)","v":6},0.58333333333333337,null,1,null,null,{"$f":"MIN(1/$H438,1-SUM($N438:N438))*($F438>=4)*$J438","v":1.8666666666666668E-2},{"$f":"MIN(1/$H438,1-SUM($N438:O438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:P438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:Q438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:R438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:S438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:T438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:U438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:V438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:W438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:X438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:Y438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:Z438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AA438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AB438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AC438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AD438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AE438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AF438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AG438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AH438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AI438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AJ438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AK438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AL438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AM438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AN438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AO438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AP438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AQ438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AR438))*($F438>=4)","v":3.2000000000000001E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AS438))*($F438>=4)","v":2.133333333333276E-2},{"$f":"MIN(1/$H438,1-SUM($N438:AT438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:AU438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:AV438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:AW438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:AX438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:AY438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:AZ438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:BA438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:BB438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:BC438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:BD438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:BE438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:BF438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:BG438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:BH438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:BI438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:BJ438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:BK438))*($F438>=4)","v":0},{"$f":"MIN(1/$H438,1-SUM($N438:BL438))*($F438>=4)","v":0}]
[null,null,24,"Plant Crist Combustion","AFUDC Capital",5,null,{"$f":"Input!L35","v":25},{"$f":"MONTH(Input!I35)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H439,1-SUM($N439:N439))*($F439>=4)*$J439","v":3.3333333333333331E-3},{"$f":"MIN(1/$H439,1-SUM($N439:O439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:P439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:Q439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:R439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:S439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:T439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:U439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:V439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:W439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:X439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:Y439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:Z439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:AA439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:AB439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:AC439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:AD439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:AE439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:AF439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:AG439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:AH439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:AI439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:AJ439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:AK439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:AL439))*($F439>=4)","v":0.04},{"$f":"MIN(1/$H439,1-SUM($N439:AM439))*($F439>=4)","v":3.6666666666666292E-2},{"$f":"MIN(1/$H439,1-SUM($N439:AN439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:AO439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:AP439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:AQ439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:AR439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:AS439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:AT439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:AU439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:AV439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:AW439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:AX439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:AY439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:AZ439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:BA439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:BB439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:BC439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:BD439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:BE439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:BF439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:BG439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:BH439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:BI439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:BJ439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:BK439))*($F439>=4)","v":0},{"$f":"MIN(1/$H439,1-SUM($N439:BL439))*($F439>=4)","v":0}]
[null,null,25,"2016 Solar","AFUDC Capital",5,null,{"$f":"Input!L36","v":29.411764705882351},{"$f":"MONTH(Input!I36)","v":12},8.3333333333333329E-2,null,{"$f":"SUM(O440:BM440)","v":1},null,null,{"$f":"MIN(1/$H440,1-SUM($N440:N440))*($F440>=4)*$J440","v":2.8333333333333335E-3},{"$f":"MIN(1/$H440,1-SUM($N440:O440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:P440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:Q440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:R440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:S440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:T440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:U440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:V440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:W440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:X440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:Y440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:Z440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AA440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AB440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AC440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AD440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AE440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AF440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AG440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AH440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AI440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AJ440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AK440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AL440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AM440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AN440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AO440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AP440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AQ440))*($F440>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AR440))*($F440>=4)","v":1.1166666666665992E-2},{"$f":"MIN(1/$H440,1-SUM($N440:AS440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:AT440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:AU440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:AV440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:AW440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:AX440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:AY440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:AZ440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:BA440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:BB440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:BC440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:BD440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:BE440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:BF440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:BG440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:BH440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:BI440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:BJ440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:BK440))*($F440>=4)","v":0},{"$f":"MIN(1/$H440,1-SUM($N440:BL440))*($F440>=4)","v":0}]
[null,null,26,"2017 SoBRA","AFUDC Capital",5,null,{"$f":"Input!L37","v":29.411764705882351},{"$f":"MONTH(Input!I37)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H441,1-SUM($N441:N441))*($F441>=4)*$J441","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:O441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:P441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:Q441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:R441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:S441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:T441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:U441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:V441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:W441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:X441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:Y441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:Z441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AA441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AB441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AC441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AD441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AE441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AF441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AG441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AH441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AI441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AJ441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AK441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AL441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AM441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AN441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AO441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AP441))*($F441>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AQ441))*($F441>=4)","v":1.3999999999999346E-2},{"$f":"MIN(1/$H441,1-SUM($N441:AR441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:AS441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:AT441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:AU441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:AV441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:AW441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:AX441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:AY441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:AZ441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:BA441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:BB441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:BC441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:BD441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:BE441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:BF441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:BG441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:BH441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:BI441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:BJ441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:BK441))*($F441>=4)","v":0},{"$f":"MIN(1/$H441,1-SUM($N441:BL441))*($F441>=4)","v":0}]
[null,null,27,"2018 SoBRA","AFUDC Capital",5,null,{"$f":"Input!L38","v":29.411764705882351},{"$f":"MONTH(Input!I38)","v":3},0.83333333333333337,null,1,null,null,{"$f":"MIN(1/$H442,1-SUM($N442:N442))*($F442>=4)*$J442","v":2.8333333333333335E-2},{"$f":"MIN(1/$H442,1-SUM($N442:O442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:P442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:Q442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:R442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:S442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:T442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:U442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:V442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:W442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:X442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:Y442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:Z442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AA442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AB442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AC442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AD442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AE442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AF442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AG442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AH442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AI442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AJ442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AK442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AL442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AM442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AN442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AO442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AP442))*($F442>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AQ442))*($F442>=4)","v":1.9666666666666055E-2},{"$f":"MIN(1/$H442,1-SUM($N442:AR442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:AS442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:AT442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:AU442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:AV442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:AW442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:AX442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:AY442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:AZ442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:BA442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:BB442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:BC442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:BD442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:BE442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:BF442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:BG442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:BH442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:BI442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:BJ442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:BK442))*($F442>=4)","v":0},{"$f":"MIN(1/$H442,1-SUM($N442:BL442))*($F442>=4)","v":0}]
[null,null,28,"2019 SoBRA","AFUDC Capital",5,null,{"$f":"Input!L39","v":29.411764705882351},{"$f":"MONTH(Input!I39)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H443,1-SUM($N443:N443))*($F443>=4)*$J443","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:O443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:P443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:Q443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:R443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:S443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:T443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:U443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:V443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:W443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:X443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:Y443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:Z443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AA443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AB443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AC443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AD443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AE443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AF443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AG443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AH443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AI443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AJ443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AK443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AL443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AM443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AN443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AO443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AP443))*($F443>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AQ443))*($F443>=4)","v":1.3999999999999346E-2},{"$f":"MIN(1/$H443,1-SUM($N443:AR443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:AS443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:AT443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:AU443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:AV443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:AW443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:AX443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:AY443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:AZ443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:BA443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:BB443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:BC443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:BD443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:BE443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:BF443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:BG443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:BH443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:BI443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:BJ443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:BK443))*($F443>=4)","v":0},{"$f":"MIN(1/$H443,1-SUM($N443:BL443))*($F443>=4)","v":0}]
[null,null,29,"2020 SoBRA","AFUDC Capital",5,null,{"$f":"Input!L40","v":29.411764705882351},{"$f":"MONTH(Input!I40)","v":4},0.75,null,1,null,null,{"$f":"MIN(1/$H444,1-SUM($N444:N444))*($F444>=4)*$J444","v":2.5500000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:O444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:P444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:Q444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:R444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:S444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:T444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:U444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:V444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:W444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:X444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:Y444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:Z444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AA444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AB444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AC444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AD444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AE444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AF444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AG444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AH444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AI444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AJ444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AK444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AL444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AM444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AN444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AO444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AP444))*($F444>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AQ444))*($F444>=4)","v":2.2499999999999409E-2},{"$f":"MIN(1/$H444,1-SUM($N444:AR444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:AS444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:AT444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:AU444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:AV444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:AW444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:AX444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:AY444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:AZ444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:BA444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:BB444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:BC444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:BD444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:BE444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:BF444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:BG444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:BH444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:BI444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:BJ444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:BK444))*($F444>=4)","v":0},{"$f":"MIN(1/$H444,1-SUM($N444:BL444))*($F444>=4)","v":0}]
[null,null,30,"SolarTogether","AFUDC Capital",5,null,{"$f":"Input!L41","v":29.411764705882351},{"$f":"MONTH(Input!I41)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H445,1-SUM($N445:N445))*($F445>=4)*$J445","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:O445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:P445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:Q445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:R445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:S445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:T445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:U445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:V445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:W445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:X445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:Y445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:Z445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AA445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AB445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AC445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AD445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AE445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AF445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AG445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AH445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AI445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AJ445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AK445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AL445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AM445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AN445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AO445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AP445))*($F445>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AQ445))*($F445>=4)","v":1.3999999999999346E-2},{"$f":"MIN(1/$H445,1-SUM($N445:AR445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:AS445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:AT445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:AU445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:AV445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:AW445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:AX445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:AY445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:AZ445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:BA445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:BB445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:BC445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:BD445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:BE445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:BF445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:BG445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:BH445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:BI445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:BJ445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:BK445))*($F445>=4)","v":0},{"$f":"MIN(1/$H445,1-SUM($N445:BL445))*($F445>=4)","v":0}]
[null,null,31,"Mason Solar","AFUDC Capital",5,null,{"$f":"Input!L42","v":34.482758620689651},{"$f":"MONTH(Input!I42)","v":4},0.75,null,1,null,null,{"$f":"MIN(1/$H446,1-SUM($N446:N446))*($F446>=4)*$J446","v":2.1750000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:O446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:P446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:Q446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:R446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:S446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:T446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:U446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:V446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:W446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:X446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:Y446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:Z446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AA446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AB446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AC446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AD446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AE446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AF446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AG446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AH446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AI446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AJ446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AK446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AL446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AM446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AN446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AO446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AP446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AQ446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AR446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AS446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AT446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AU446))*($F446>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AV446))*($F446>=4)","v":2.1249999999999325E-2},{"$f":"MIN(1/$H446,1-SUM($N446:AW446))*($F446>=4)","v":0},{"$f":"MIN(1/$H446,1-SUM($N446:AX446))*($F446>=4)","v":0},{"$f":"MIN(1/$H446,1-SUM($N446:AY446))*($F446>=4)","v":0},{"$f":"MIN(1/$H446,1-SUM($N446:AZ446))*($F446>=4)","v":0},{"$f":"MIN(1/$H446,1-SUM($N446:BA446))*($F446>=4)","v":0},{"$f":"MIN(1/$H446,1-SUM($N446:BB446))*($F446>=4)","v":0},{"$f":"MIN(1/$H446,1-SUM($N446:BC446))*($F446>=4)","v":0},{"$f":"MIN(1/$H446,1-SUM($N446:BD446))*($F446>=4)","v":0},{"$f":"MIN(1/$H446,1-SUM($N446:BE446))*($F446>=4)","v":0},{"$f":"MIN(1/$H446,1-SUM($N446:BF446))*($F446>=4)","v":0},{"$f":"MIN(1/$H446,1-SUM($N446:BG446))*($F446>=4)","v":0},{"$f":"MIN(1/$H446,1-SUM($N446:BH446))*($F446>=4)","v":0},{"$f":"MIN(1/$H446,1-SUM($N446:BI446))*($F446>=4)","v":0},{"$f":"MIN(1/$H446,1-SUM($N446:BJ446))*($F446>=4)","v":0},{"$f":"MIN(1/$H446,1-SUM($N446:BK446))*($F446>=4)","v":0},{"$f":"MIN(1/$H446,1-SUM($N446:BL446))*($F446>=4)","v":0}]
[null,null,32,"Blue Springs Solar","AFUDC Capital",5,null,{"$f":"Input!L43","v":34.482758620689651},{"$f":"MONTH(Input!I43)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H447,1-SUM($N447:N447))*($F447>=4)*$J447","v":2.4166666666666668E-3},{"$f":"MIN(1/$H447,1-SUM($N447:O447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:P447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:Q447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:R447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:S447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:T447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:U447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:V447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:W447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:X447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:Y447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:Z447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AA447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AB447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AC447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AD447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AE447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AF447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AG447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AH447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AI447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AJ447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AK447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AL447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AM447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AN447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AO447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AP447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AQ447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AR447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AS447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AT447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AU447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AV447))*($F447>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AW447))*($F447>=4)","v":1.1583333333332724E-2},{"$f":"MIN(1/$H447,1-SUM($N447:AX447))*($F447>=4)","v":0},{"$f":"MIN(1/$H447,1-SUM($N447:AY447))*($F447>=4)","v":0},{"$f":"MIN(1/$H447,1-SUM($N447:AZ447))*($F447>=4)","v":0},{"$f":"MIN(1/$H447,1-SUM($N447:BA447))*($F447>=4)","v":0},{"$f":"MIN(1/$H447,1-SUM($N447:BB447))*($F447>=4)","v":0},{"$f":"MIN(1/$H447,1-SUM($N447:BC447))*($F447>=4)","v":0},{"$f":"MIN(1/$H447,1-SUM($N447:BD447))*($F447>=4)","v":0},{"$f":"MIN(1/$H447,1-SUM($N447:BE447))*($F447>=4)","v":0},{"$f":"MIN(1/$H447,1-SUM($N447:BF447))*($F447>=4)","v":0},{"$f":"MIN(1/$H447,1-SUM($N447:BG447))*($F447>=4)","v":0},{"$f":"MIN(1/$H447,1-SUM($N447:BH447))*($F447>=4)","v":0},{"$f":"MIN(1/$H447,1-SUM($N447:BI447))*($F447>=4)","v":0},{"$f":"MIN(1/$H447,1-SUM($N447:BJ447))*($F447>=4)","v":0},{"$f":"MIN(1/$H447,1-SUM($N447:BK447))*($F447>=4)","v":0},{"$f":"MIN(1/$H447,1-SUM($N447:BL447))*($F447>=4)","v":0}]
[null,null,33,"Cotton Creek Solar","AFUDC Capital",5,null,{"$f":"Input!L44","v":34.482758620689651},{"$f":"MONTH(Input!I44)","v":12},{"$f":"YEARFRAC(I319,DATE(YEAR(I319),12,31))","v":8.3333333333333329E-2},null,1,null,null,{"$f":"MIN(1/$H448,1-SUM($N448:N448))*($F448>=4)*$J448","v":2.4166666666666668E-3},{"$f":"MIN(1/$H448,1-SUM($N448:O448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:P448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:Q448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:R448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:S448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:T448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:U448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:V448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:W448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:X448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:Y448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:Z448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AA448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AB448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AC448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AD448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AE448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AF448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AG448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AH448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AI448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AJ448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AK448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AL448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AM448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AN448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AO448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AP448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AQ448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AR448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AS448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AT448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AU448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AV448))*($F448>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AW448))*($F448>=4)","v":1.1583333333332724E-2},{"$f":"MIN(1/$H448,1-SUM($N448:AX448))*($F448>=4)","v":0},{"$f":"MIN(1/$H448,1-SUM($N448:AY448))*($F448>=4)","v":0},{"$f":"MIN(1/$H448,1-SUM($N448:AZ448))*($F448>=4)","v":0},{"$f":"MIN(1/$H448,1-SUM($N448:BA448))*($F448>=4)","v":0},{"$f":"MIN(1/$H448,1-SUM($N448:BB448))*($F448>=4)","v":0},{"$f":"MIN(1/$H448,1-SUM($N448:BC448))*($F448>=4)","v":0},{"$f":"MIN(1/$H448,1-SUM($N448:BD448))*($F448>=4)","v":0},{"$f":"MIN(1/$H448,1-SUM($N448:BE448))*($F448>=4)","v":0},{"$f":"MIN(1/$H448,1-SUM($N448:BF448))*($F448>=4)","v":0},{"$f":"MIN(1/$H448,1-SUM($N448:BG448))*($F448>=4)","v":0},{"$f":"MIN(1/$H448,1-SUM($N448:BH448))*($F448>=4)","v":0},{"$f":"MIN(1/$H448,1-SUM($N448:BI448))*($F448>=4)","v":0},{"$f":"MIN(1/$H448,1-SUM($N448:BJ448))*($F448>=4)","v":0},{"$f":"MIN(1/$H448,1-SUM($N448:BK448))*($F448>=4)","v":0},{"$f":"MIN(1/$H448,1-SUM($N448:BL448))*($F448>=4)","v":0}]
[null,null,34,"Unidentified Future Solar - 2021","AFUDC Capital",5,null,{"$f":"Input!L45","v":29.411764705882351},{"$f":"MONTH(Input!I45)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H449,1-SUM($N449:N449))*($F449>=4)*$J449","v":2.8333333333333335E-3},{"$f":"MIN(1/$H449,1-SUM($N449:O449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:P449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:Q449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:R449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:S449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:T449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:U449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:V449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:W449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:X449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:Y449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:Z449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AA449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AB449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AC449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AD449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AE449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AF449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AG449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AH449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AI449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AJ449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AK449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AL449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AM449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AN449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AO449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AP449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AQ449))*($F449>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AR449))*($F449>=4)","v":1.1166666666665992E-2},{"$f":"MIN(1/$H449,1-SUM($N449:AS449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:AT449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:AU449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:AV449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:AW449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:AX449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:AY449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:AZ449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:BA449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:BB449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:BC449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:BD449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:BE449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:BF449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:BG449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:BH449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:BI449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:BJ449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:BK449))*($F449>=4)","v":0},{"$f":"MIN(1/$H449,1-SUM($N449:BL449))*($F449>=4)","v":0}]
[null,null,35,"Unidentified Future Solar - 2022","AFUDC Capital",5,null,{"$f":"Input!L46","v":29.411764705882351},{"$f":"MONTH(Input!I46)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H450,1-SUM($N450:N450))*($F450>=4)*$J450","v":2.8333333333333335E-3},{"$f":"MIN(1/$H450,1-SUM($N450:O450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:P450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:Q450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:R450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:S450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:T450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:U450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:V450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:W450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:X450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:Y450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:Z450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AA450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AB450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AC450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AD450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AE450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AF450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AG450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AH450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AI450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AJ450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AK450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AL450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AM450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AN450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AO450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AP450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AQ450))*($F450>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AR450))*($F450>=4)","v":1.1166666666665992E-2},{"$f":"MIN(1/$H450,1-SUM($N450:AS450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:AT450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:AU450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:AV450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:AW450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:AX450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:AY450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:AZ450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:BA450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:BB450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:BC450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:BD450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:BE450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:BF450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:BG450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:BH450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:BI450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:BJ450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:BK450))*($F450>=4)","v":0},{"$f":"MIN(1/$H450,1-SUM($N450:BL450))*($F450>=4)","v":0}]
[null,null,36,"Unidentified Future Solar - 2023","AFUDC Capital",5,null,{"$f":"Input!L47","v":29.411764705882351},{"$f":"MONTH(Input!I47)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H451,1-SUM($N451:N451))*($F451>=4)*$J451","v":2.8333333333333335E-3},{"$f":"MIN(1/$H451,1-SUM($N451:O451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:P451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:Q451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:R451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:S451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:T451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:U451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:V451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:W451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:X451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:Y451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:Z451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AA451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AB451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AC451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AD451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AE451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AF451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AG451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AH451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AI451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AJ451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AK451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AL451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AM451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AN451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AO451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AP451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AQ451))*($F451>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AR451))*($F451>=4)","v":1.1166666666665992E-2},{"$f":"MIN(1/$H451,1-SUM($N451:AS451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:AT451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:AU451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:AV451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:AW451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:AX451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:AY451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:AZ451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:BA451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:BB451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:BC451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:BD451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:BE451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:BF451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:BG451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:BH451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:BI451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:BJ451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:BK451))*($F451>=4)","v":0},{"$f":"MIN(1/$H451,1-SUM($N451:BL451))*($F451>=4)","v":0}]
[null,null,37,"Unidentified Future Solar - 2024","AFUDC Capital",5,null,{"$f":"Input!L48","v":29.411764705882351},{"$f":"MONTH(Input!I48)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H452,1-SUM($N452:N452))*($F452>=4)*$J452","v":2.8333333333333335E-3},{"$f":"MIN(1/$H452,1-SUM($N452:O452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:P452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:Q452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:R452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:S452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:T452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:U452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:V452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:W452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:X452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:Y452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:Z452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AA452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AB452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AC452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AD452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AE452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AF452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AG452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AH452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AI452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AJ452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AK452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AL452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AM452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AN452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AO452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AP452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AQ452))*($F452>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AR452))*($F452>=4)","v":1.1166666666665992E-2},{"$f":"MIN(1/$H452,1-SUM($N452:AS452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:AT452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:AU452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:AV452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:AW452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:AX452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:AY452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:AZ452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:BA452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:BB452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:BC452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:BD452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:BE452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:BF452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:BG452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:BH452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:BI452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:BJ452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:BK452))*($F452>=4)","v":0},{"$f":"MIN(1/$H452,1-SUM($N452:BL452))*($F452>=4)","v":0}]
[null,null,38,"Unidentified Future Solar - 2025","AFUDC Capital",5,null,{"$f":"Input!L49","v":29.411764705882351},{"$f":"MONTH(Input!I49)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H453,1-SUM($N453:N453))*($F453>=4)*$J453","v":2.8333333333333335E-3},{"$f":"MIN(1/$H453,1-SUM($N453:O453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:P453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:Q453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:R453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:S453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:T453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:U453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:V453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:W453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:X453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:Y453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:Z453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AA453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AB453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AC453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AD453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AE453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AF453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AG453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AH453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AI453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AJ453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AK453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AL453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AM453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AN453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AO453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AP453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AQ453))*($F453>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AR453))*($F453>=4)","v":1.1166666666665992E-2},{"$f":"MIN(1/$H453,1-SUM($N453:AS453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:AT453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:AU453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:AV453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:AW453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:AX453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:AY453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:AZ453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:BA453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:BB453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:BC453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:BD453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:BE453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:BF453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:BG453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:BH453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:BI453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:BJ453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:BK453))*($F453>=4)","v":0},{"$f":"MIN(1/$H453,1-SUM($N453:BL453))*($F453>=4)","v":0}]
[null,null,39,"Ft. Lauderdale Peakers","AFUDC Capital",5,null,{"$f":"Input!L50","v":34.482758620689651},{"$f":"MONTH(Input!I50)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H454,1-SUM($N454:N454))*($F454>=4)*$J454","v":2.4166666666666668E-3},{"$f":"MIN(1/$H454,1-SUM($N454:O454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:P454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:Q454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:R454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:S454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:T454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:U454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:V454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:W454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:X454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:Y454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:Z454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AA454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AB454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AC454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AD454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AE454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AF454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AG454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AH454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AI454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AJ454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AK454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AL454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AM454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AN454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AO454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AP454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AQ454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AR454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AS454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AT454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AU454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AV454))*($F454>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AW454))*($F454>=4)","v":1.1583333333332724E-2},{"$f":"MIN(1/$H454,1-SUM($N454:AX454))*($F454>=4)","v":0},{"$f":"MIN(1/$H454,1-SUM($N454:AY454))*($F454>=4)","v":0},{"$f":"MIN(1/$H454,1-SUM($N454:AZ454))*($F454>=4)","v":0},{"$f":"MIN(1/$H454,1-SUM($N454:BA454))*($F454>=4)","v":0},{"$f":"MIN(1/$H454,1-SUM($N454:BB454))*($F454>=4)","v":0},{"$f":"MIN(1/$H454,1-SUM($N454:BC454))*($F454>=4)","v":0},{"$f":"MIN(1/$H454,1-SUM($N454:BD454))*($F454>=4)","v":0},{"$f":"MIN(1/$H454,1-SUM($N454:BE454))*($F454>=4)","v":0},{"$f":"MIN(1/$H454,1-SUM($N454:BF454))*($F454>=4)","v":0},{"$f":"MIN(1/$H454,1-SUM($N454:BG454))*($F454>=4)","v":0},{"$f":"MIN(1/$H454,1-SUM($N454:BH454))*($F454>=4)","v":0},{"$f":"MIN(1/$H454,1-SUM($N454:BI454))*($F454>=4)","v":0},{"$f":"MIN(1/$H454,1-SUM($N454:BJ454))*($F454>=4)","v":0},{"$f":"MIN(1/$H454,1-SUM($N454:BK454))*($F454>=4)","v":0},{"$f":"MIN(1/$H454,1-SUM($N454:BL454))*($F454>=4)","v":0}]
[null,null,40,"Ft. Myers Peakers","AFUDC Capital",5,null,{"$f":"Input!L51","v":34.482758620689651},{"$f":"MONTH(Input!I51)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H455,1-SUM($N455:N455))*($F455>=4)*$J455","v":2.4166666666666668E-3},{"$f":"MIN(1/$H455,1-SUM($N455:O455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:P455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:Q455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:R455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:S455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:T455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:U455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:V455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:W455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:X455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:Y455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:Z455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AA455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AB455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AC455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AD455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AE455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AF455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AG455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AH455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AI455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AJ455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AK455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AL455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AM455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AN455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AO455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AP455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AQ455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AR455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AS455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AT455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AU455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AV455))*($F455>=4)","v":2.9000000000000005E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AW455))*($F455>=4)","v":1.1583333333332724E-2},{"$f":"MIN(1/$H455,1-SUM($N455:AX455))*($F455>=4)","v":0},{"$f":"MIN(1/$H455,1-SUM($N455:AY455))*($F455>=4)","v":0},{"$f":"MIN(1/$H455,1-SUM($N455:AZ455))*($F455>=4)","v":0},{"$f":"MIN(1/$H455,1-SUM($N455:BA455))*($F455>=4)","v":0},{"$f":"MIN(1/$H455,1-SUM($N455:BB455))*($F455>=4)","v":0},{"$f":"MIN(1/$H455,1-SUM($N455:BC455))*($F455>=4)","v":0},{"$f":"MIN(1/$H455,1-SUM($N455:BD455))*($F455>=4)","v":0},{"$f":"MIN(1/$H455,1-SUM($N455:BE455))*($F455>=4)","v":0},{"$f":"MIN(1/$H455,1-SUM($N455:BF455))*($F455>=4)","v":0},{"$f":"MIN(1/$H455,1-SUM($N455:BG455))*($F455>=4)","v":0},{"$f":"MIN(1/$H455,1-SUM($N455:BH455))*($F455>=4)","v":0},{"$f":"MIN(1/$H455,1-SUM($N455:BI455))*($F455>=4)","v":0},{"$f":"MIN(1/$H455,1-SUM($N455:BJ455))*($F455>=4)","v":0},{"$f":"MIN(1/$H455,1-SUM($N455:BK455))*($F455>=4)","v":0},{"$f":"MIN(1/$H455,1-SUM($N455:BL455))*($F455>=4)","v":0}]
[null,null,41,{"$f":"INDEX(D$157:D$281,$C456,1)","v":"Ft. Lauderdale Black Start Upgrades"},"AFUDC Capital",5,null,{"$f":"Input!L52","v":13.513513513513514},{"$f":"MONTH(Input!I52)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H456,1-SUM($N456:N456))*($F456>=4)*$J456","v":7.3999999999999996E-2},{"$f":"MIN(1/$H456,1-SUM($N456:O456))*($F456>=4)","v":7.3999999999999996E-2},{"$f":"MIN(1/$H456,1-SUM($N456:P456))*($F456>=4)","v":7.3999999999999996E-2},{"$f":"MIN(1/$H456,1-SUM($N456:Q456))*($F456>=4)","v":7.3999999999999996E-2},{"$f":"MIN(1/$H456,1-SUM($N456:R456))*($F456>=4)","v":7.3999999999999996E-2},{"$f":"MIN(1/$H456,1-SUM($N456:S456))*($F456>=4)","v":7.3999999999999996E-2},{"$f":"MIN(1/$H456,1-SUM($N456:T456))*($F456>=4)","v":7.3999999999999996E-2},{"$f":"MIN(1/$H456,1-SUM($N456:U456))*($F456>=4)","v":7.3999999999999996E-2},{"$f":"MIN(1/$H456,1-SUM($N456:V456))*($F456>=4)","v":7.3999999999999996E-2},{"$f":"MIN(1/$H456,1-SUM($N456:W456))*($F456>=4)","v":7.3999999999999996E-2},{"$f":"MIN(1/$H456,1-SUM($N456:X456))*($F456>=4)","v":7.3999999999999996E-2},{"$f":"MIN(1/$H456,1-SUM($N456:Y456))*($F456>=4)","v":7.3999999999999996E-2},{"$f":"MIN(1/$H456,1-SUM($N456:Z456))*($F456>=4)","v":7.3999999999999996E-2},{"$f":"MIN(1/$H456,1-SUM($N456:AA456))*($F456>=4)","v":3.8000000000000256E-2},{"$f":"MIN(1/$H456,1-SUM($N456:AB456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AC456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AD456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AE456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AF456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AG456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AH456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AI456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AJ456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AK456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AL456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AM456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AN456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AO456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AP456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AQ456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AR456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AS456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AT456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AU456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AV456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AW456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AX456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AY456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:AZ456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:BA456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:BB456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:BC456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:BD456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:BE456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:BF456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:BG456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:BH456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:BI456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:BJ456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:BK456))*($F456>=4)","v":0},{"$f":"MIN(1/$H456,1-SUM($N456:BL456))*($F456>=4)","v":0}]
[null,null,42,"Ft Myers 3A & 3B Upgrades","AFUDC Capital",5,null,{"$f":"Input!L53","v":24.390243902439025},{"$f":"MONTH(Input!I53)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H457,1-SUM($N457:N457))*($F457>=4)*$J457","v":2.0500000000000001E-2},{"$f":"MIN(1/$H457,1-SUM($N457:O457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:P457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:Q457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:R457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:S457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:T457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:U457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:V457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:W457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:X457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:Y457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:Z457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:AA457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:AB457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:AC457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:AD457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:AE457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:AF457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:AG457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:AH457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:AI457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:AJ457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:AK457))*($F457>=4)","v":4.1000000000000002E-2},{"$f":"MIN(1/$H457,1-SUM($N457:AL457))*($F457>=4)","v":3.6499999999999644E-2},{"$f":"MIN(1/$H457,1-SUM($N457:AM457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:AN457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:AO457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:AP457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:AQ457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:AR457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:AS457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:AT457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:AU457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:AV457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:AW457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:AX457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:AY457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:AZ457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:BA457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:BB457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:BC457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:BD457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:BE457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:BF457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:BG457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:BH457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:BI457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:BJ457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:BK457))*($F457>=4)","v":0},{"$f":"MIN(1/$H457,1-SUM($N457:BL457))*($F457>=4)","v":0}]
[null,null,43,"Ft Myers Black Start Upgrades","AFUDC Capital",5,null,{"$f":"Input!L54","v":13.157894736842106},{"$f":"MONTH(Input!I54)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H458,1-SUM($N458:N458))*($F458>=4)*$J458","v":7.5999999999999998E-2},{"$f":"MIN(1/$H458,1-SUM($N458:O458))*($F458>=4)","v":7.5999999999999998E-2},{"$f":"MIN(1/$H458,1-SUM($N458:P458))*($F458>=4)","v":7.5999999999999998E-2},{"$f":"MIN(1/$H458,1-SUM($N458:Q458))*($F458>=4)","v":7.5999999999999998E-2},{"$f":"MIN(1/$H458,1-SUM($N458:R458))*($F458>=4)","v":7.5999999999999998E-2},{"$f":"MIN(1/$H458,1-SUM($N458:S458))*($F458>=4)","v":7.5999999999999998E-2},{"$f":"MIN(1/$H458,1-SUM($N458:T458))*($F458>=4)","v":7.5999999999999998E-2},{"$f":"MIN(1/$H458,1-SUM($N458:U458))*($F458>=4)","v":7.5999999999999998E-2},{"$f":"MIN(1/$H458,1-SUM($N458:V458))*($F458>=4)","v":7.5999999999999998E-2},{"$f":"MIN(1/$H458,1-SUM($N458:W458))*($F458>=4)","v":7.5999999999999998E-2},{"$f":"MIN(1/$H458,1-SUM($N458:X458))*($F458>=4)","v":7.5999999999999998E-2},{"$f":"MIN(1/$H458,1-SUM($N458:Y458))*($F458>=4)","v":7.5999999999999998E-2},{"$f":"MIN(1/$H458,1-SUM($N458:Z458))*($F458>=4)","v":7.5999999999999998E-2},{"$f":"MIN(1/$H458,1-SUM($N458:AA458))*($F458>=4)","v":1.2000000000000233E-2},{"$f":"MIN(1/$H458,1-SUM($N458:AB458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AC458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AD458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AE458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AF458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AG458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AH458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AI458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AJ458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AK458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AL458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AM458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AN458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AO458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AP458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AQ458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AR458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AS458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AT458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AU458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AV458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AW458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AX458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AY458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:AZ458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:BA458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:BB458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:BC458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:BD458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:BE458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:BF458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:BG458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:BH458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:BI458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:BJ458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:BK458))*($F458>=4)","v":0},{"$f":"MIN(1/$H458,1-SUM($N458:BL458))*($F458>=4)","v":0}]
[null,null,44,"Manatee Battery Storage","AFUDC Capital",5,null,{"$f":"Input!L55","v":10},{"$f":"MONTH(Input!I55)","v":12},8.3333333333333329E-2,null,1,null,null,{"$f":"MIN(1/$H459,1-SUM($N459:N459))*($F459>=4)*$J459","v":8.3333333333333332E-3},{"$f":"MIN(1/$H459,1-SUM($N459:O459))*($F459>=4)","v":0.1},{"$f":"MIN(1/$H459,1-SUM($N459:P459))*($F459>=4)","v":0.1},{"$f":"MIN(1/$H459,1-SUM($N459:Q459))*($F459>=4)","v":0.1},{"$f":"MIN(1/$H459,1-SUM($N459:R459))*($F459>=4)","v":0.1},{"$f":"MIN(1/$H459,1-SUM($N459:S459))*($F459>=4)","v":0.1},{"$f":"MIN(1/$H459,1-SUM($N459:T459))*($F459>=4)","v":0.1},{"$f":"MIN(1/$H459,1-SUM($N459:U459))*($F459>=4)","v":0.1},{"$f":"MIN(1/$H459,1-SUM($N459:V459))*($F459>=4)","v":0.1},{"$f":"MIN(1/$H459,1-SUM($N459:W459))*($F459>=4)","v":0.1},{"$f":"MIN(1/$H459,1-SUM($N459:X459))*($F459>=4)","v":9.1666666666666785E-2},{"$f":"MIN(1/$H459,1-SUM($N459:Y459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:Z459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AA459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AB459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AC459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AD459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AE459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AF459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AG459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AH459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AI459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AJ459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AK459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AL459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AM459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AN459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AO459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AP459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AQ459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AR459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AS459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AT459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AU459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AV459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AW459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AX459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AY459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:AZ459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:BA459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:BB459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:BC459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:BD459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:BE459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:BF459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:BG459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:BH459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:BI459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:BJ459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:BK459))*($F459>=4)","v":0},{"$f":"MIN(1/$H459,1-SUM($N459:BL459))*($F459>=4)","v":0}]
[null,null,45,"Unidentified Future Battery Storage","AFUDC Capital",5,null,{"$f":"Input!L56","v":10},{"$f":"MONTH(Input!I56)","v":11},0.16666666666666666,null,1,null,null,{"$f":"MIN(1/$H460,1-SUM($N460:N460))*($F460>=4)*$J460","v":1.6666666666666666E-2},{"$f":"MIN(1/$H460,1-SUM($N460:O460))*($F460>=4)","v":0.1},{"$f":"MIN(1/$H460,1-SUM($N460:P460))*($F460>=4)","v":0.1},{"$f":"MIN(1/$H460,1-SUM($N460:Q460))*($F460>=4)","v":0.1},{"$f":"MIN(1/$H460,1-SUM($N460:R460))*($F460>=4)","v":0.1},{"$f":"MIN(1/$H460,1-SUM($N460:S460))*($F460>=4)","v":0.1},{"$f":"MIN(1/$H460,1-SUM($N460:T460))*($F460>=4)","v":0.1},{"$f":"MIN(1/$H460,1-SUM($N460:U460))*($F460>=4)","v":0.1},{"$f":"MIN(1/$H460,1-SUM($N460:V460))*($F460>=4)","v":0.1},{"$f":"MIN(1/$H460,1-SUM($N460:W460))*($F460>=4)","v":0.1},{"$f":"MIN(1/$H460,1-SUM($N460:X460))*($F460>=4)","v":8.3333333333333481E-2},{"$f":"MIN(1/$H460,1-SUM($N460:Y460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:Z460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AA460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AB460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AC460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AD460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AE460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AF460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AG460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AH460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AI460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AJ460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AK460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AL460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AM460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AN460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AO460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AP460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AQ460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AR460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AS460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AT460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AU460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AV460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AW460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AX460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AY460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:AZ460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:BA460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:BB460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:BC460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:BD460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:BE460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:BF460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:BG460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:BH460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:BI460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:BJ460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:BK460))*($F460>=4)","v":0},{"$f":"MIN(1/$H460,1-SUM($N460:BL460))*($F460>=4)","v":0}]
[null,null,46,"Other","AFUDC Capital",5,null,{"$f":"Input!L57","v":23.255813953488374},{"$f":"MONTH(Input!I57)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H461,1-SUM($N461:N461))*($F461>=4)*$J461","v":2.1499999999999998E-2},{"$f":"MIN(1/$H461,1-SUM($N461:O461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:P461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:Q461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:R461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:S461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:T461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:U461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:V461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:W461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:X461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:Y461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:Z461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:AA461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:AB461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:AC461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:AD461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:AE461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:AF461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:AG461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:AH461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:AI461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:AJ461))*($F461>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H461,1-SUM($N461:AK461))*($F461>=4)","v":3.2499999999999751E-2},{"$f":"MIN(1/$H461,1-SUM($N461:AL461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:AM461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:AN461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:AO461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:AP461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:AQ461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:AR461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:AS461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:AT461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:AU461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:AV461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:AW461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:AX461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:AY461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:AZ461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:BA461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:BB461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:BC461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:BD461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:BE461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:BF461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:BG461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:BH461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:BI461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:BJ461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:BK461))*($F461>=4)","v":0},{"$f":"MIN(1/$H461,1-SUM($N461:BL461))*($F461>=4)","v":0}]
[null,null,47,"New Service","Capital",4,null,{"$f":"Input!L58","v":47.619047619047613},{"$f":"MONTH(Input!I58)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H462,1-SUM($N462:N462))*($F462>=4)*$J462","v":1.0500000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:O462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:P462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:Q462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:R462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:S462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:T462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:U462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:V462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:W462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:X462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:Y462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:Z462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AA462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AB462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AC462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AD462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AE462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AF462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AG462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AH462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AI462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AJ462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AK462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AL462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AM462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AN462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AO462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AP462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AQ462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AR462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AS462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AT462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AU462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AV462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AW462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AX462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AY462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:AZ462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:BA462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:BB462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:BC462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:BD462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:BE462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:BF462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:BG462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:BH462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:BI462))*($F462>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H462,1-SUM($N462:BJ462))*($F462>=4)","v":2.4999999999993916E-3},{"$f":"MIN(1/$H462,1-SUM($N462:BK462))*($F462>=4)","v":0},{"$f":"MIN(1/$H462,1-SUM($N462:BL462))*($F462>=4)","v":0}]
[null,null,48,"Reserve Equip","Capital",4,null,{"$f":"Input!L59","v":47.619047619047613},{"$f":"MONTH(Input!I59)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H463,1-SUM($N463:N463))*($F463>=4)*$J463","v":1.0500000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:O463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:P463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:Q463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:R463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:S463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:T463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:U463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:V463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:W463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:X463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:Y463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:Z463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AA463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AB463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AC463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AD463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AE463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AF463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AG463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AH463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AI463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AJ463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AK463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AL463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AM463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AN463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AO463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AP463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AQ463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AR463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AS463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AT463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AU463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AV463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AW463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AX463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AY463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:AZ463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:BA463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:BB463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:BC463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:BD463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:BE463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:BF463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:BG463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:BH463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:BI463))*($F463>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H463,1-SUM($N463:BJ463))*($F463>=4)","v":2.4999999999993916E-3},{"$f":"MIN(1/$H463,1-SUM($N463:BK463))*($F463>=4)","v":0},{"$f":"MIN(1/$H463,1-SUM($N463:BL463))*($F463>=4)","v":0}]
[null,null,49,"T&S Expansion","Capital",4,null,{"$f":"Input!L60","v":47.619047619047613},{"$f":"MONTH(Input!I60)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H464,1-SUM($N464:N464))*($F464>=4)*$J464","v":1.0500000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:O464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:P464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:Q464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:R464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:S464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:T464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:U464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:V464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:W464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:X464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:Y464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:Z464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AA464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AB464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AC464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AD464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AE464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AF464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AG464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AH464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AI464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AJ464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AK464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AL464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AM464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AN464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AO464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AP464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AQ464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AR464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AS464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AT464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AU464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AV464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AW464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AX464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AY464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:AZ464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:BA464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:BB464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:BC464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:BD464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:BE464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:BF464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:BG464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:BH464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:BI464))*($F464>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H464,1-SUM($N464:BJ464))*($F464>=4)","v":2.4999999999993916E-3},{"$f":"MIN(1/$H464,1-SUM($N464:BK464))*($F464>=4)","v":0},{"$f":"MIN(1/$H464,1-SUM($N464:BL464))*($F464>=4)","v":0}]
[null,null,50,"Distribution Expansion","Capital",4,null,{"$f":"Input!L61","v":38.46153846153846},{"$f":"MONTH(Input!I61)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H465,1-SUM($N465:N465))*($F465>=4)*$J465","v":1.3000000000000001E-2},{"$f":"MIN(1/$H465,1-SUM($N465:O465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:P465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:Q465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:R465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:S465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:T465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:U465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:V465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:W465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:X465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:Y465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:Z465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AA465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AB465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AC465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AD465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AE465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AF465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AG465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AH465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AI465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AJ465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AK465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AL465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AM465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AN465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AO465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AP465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AQ465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AR465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AS465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AT465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AU465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AV465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AW465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AX465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AY465))*($F465>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H465,1-SUM($N465:AZ465))*($F465>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H465,1-SUM($N465:BA465))*($F465>=4)","v":0},{"$f":"MIN(1/$H465,1-SUM($N465:BB465))*($F465>=4)","v":0},{"$f":"MIN(1/$H465,1-SUM($N465:BC465))*($F465>=4)","v":0},{"$f":"MIN(1/$H465,1-SUM($N465:BD465))*($F465>=4)","v":0},{"$f":"MIN(1/$H465,1-SUM($N465:BE465))*($F465>=4)","v":0},{"$f":"MIN(1/$H465,1-SUM($N465:BF465))*($F465>=4)","v":0},{"$f":"MIN(1/$H465,1-SUM($N465:BG465))*($F465>=4)","v":0},{"$f":"MIN(1/$H465,1-SUM($N465:BH465))*($F465>=4)","v":0},{"$f":"MIN(1/$H465,1-SUM($N465:BI465))*($F465>=4)","v":0},{"$f":"MIN(1/$H465,1-SUM($N465:BJ465))*($F465>=4)","v":0},{"$f":"MIN(1/$H465,1-SUM($N465:BK465))*($F465>=4)","v":0},{"$f":"MIN(1/$H465,1-SUM($N465:BL465))*($F465>=4)","v":0}]
[null,null,51,"MP Growth","Capital",4,null,{"$f":"Input!L62","v":40},{"$f":"MONTH(Input!I62)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H466,1-SUM($N466:N466))*($F466>=4)*$J466","v":1.2500000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:O466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:P466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:Q466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:R466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:S466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:T466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:U466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:V466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:W466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:X466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:Y466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:Z466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AA466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AB466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AC466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AD466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AE466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AF466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AG466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AH466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AI466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AJ466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AK466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AL466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AM466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AN466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AO466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AP466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AQ466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AR466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AS466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AT466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AU466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AV466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AW466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AX466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AY466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:AZ466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:BA466))*($F466>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H466,1-SUM($N466:BB466))*($F466>=4)","v":1.24999999999994E-2},{"$f":"MIN(1/$H466,1-SUM($N466:BC466))*($F466>=4)","v":0},{"$f":"MIN(1/$H466,1-SUM($N466:BD466))*($F466>=4)","v":0},{"$f":"MIN(1/$H466,1-SUM($N466:BE466))*($F466>=4)","v":0},{"$f":"MIN(1/$H466,1-SUM($N466:BF466))*($F466>=4)","v":0},{"$f":"MIN(1/$H466,1-SUM($N466:BG466))*($F466>=4)","v":0},{"$f":"MIN(1/$H466,1-SUM($N466:BH466))*($F466>=4)","v":0},{"$f":"MIN(1/$H466,1-SUM($N466:BI466))*($F466>=4)","v":0},{"$f":"MIN(1/$H466,1-SUM($N466:BJ466))*($F466>=4)","v":0},{"$f":"MIN(1/$H466,1-SUM($N466:BK466))*($F466>=4)","v":0},{"$f":"MIN(1/$H466,1-SUM($N466:BL466))*($F466>=4)","v":0}]
[null,null,52,"Existing Customer Increase","Capital",4,null,{"$f":"Input!L63","v":40},{"$f":"MONTH(Input!I63)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H467,1-SUM($N467:N467))*($F467>=4)*$J467","v":1.2500000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:O467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:P467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:Q467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:R467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:S467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:T467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:U467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:V467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:W467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:X467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:Y467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:Z467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AA467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AB467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AC467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AD467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AE467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AF467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AG467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AH467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AI467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AJ467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AK467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AL467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AM467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AN467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AO467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AP467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AQ467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AR467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AS467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AT467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AU467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AV467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AW467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AX467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AY467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:AZ467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:BA467))*($F467>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H467,1-SUM($N467:BB467))*($F467>=4)","v":1.24999999999994E-2},{"$f":"MIN(1/$H467,1-SUM($N467:BC467))*($F467>=4)","v":0},{"$f":"MIN(1/$H467,1-SUM($N467:BD467))*($F467>=4)","v":0},{"$f":"MIN(1/$H467,1-SUM($N467:BE467))*($F467>=4)","v":0},{"$f":"MIN(1/$H467,1-SUM($N467:BF467))*($F467>=4)","v":0},{"$f":"MIN(1/$H467,1-SUM($N467:BG467))*($F467>=4)","v":0},{"$f":"MIN(1/$H467,1-SUM($N467:BH467))*($F467>=4)","v":0},{"$f":"MIN(1/$H467,1-SUM($N467:BI467))*($F467>=4)","v":0},{"$f":"MIN(1/$H467,1-SUM($N467:BJ467))*($F467>=4)","v":0},{"$f":"MIN(1/$H467,1-SUM($N467:BK467))*($F467>=4)","v":0},{"$f":"MIN(1/$H467,1-SUM($N467:BL467))*($F467>=4)","v":0}]
[null,null,53,"Other","Capital",4,null,{"$f":"Input!L64","v":38.46153846153846},{"$f":"MONTH(Input!I64)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H468,1-SUM($N468:N468))*($F468>=4)*$J468","v":1.3000000000000001E-2},{"$f":"MIN(1/$H468,1-SUM($N468:O468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:P468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:Q468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:R468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:S468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:T468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:U468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:V468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:W468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:X468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:Y468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:Z468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AA468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AB468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AC468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AD468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AE468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AF468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AG468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AH468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AI468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AJ468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AK468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AL468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AM468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AN468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AO468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AP468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AQ468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AR468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AS468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AT468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AU468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AV468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AW468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AX468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AY468))*($F468>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H468,1-SUM($N468:AZ468))*($F468>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H468,1-SUM($N468:BA468))*($F468>=4)","v":0},{"$f":"MIN(1/$H468,1-SUM($N468:BB468))*($F468>=4)","v":0},{"$f":"MIN(1/$H468,1-SUM($N468:BC468))*($F468>=4)","v":0},{"$f":"MIN(1/$H468,1-SUM($N468:BD468))*($F468>=4)","v":0},{"$f":"MIN(1/$H468,1-SUM($N468:BE468))*($F468>=4)","v":0},{"$f":"MIN(1/$H468,1-SUM($N468:BF468))*($F468>=4)","v":0},{"$f":"MIN(1/$H468,1-SUM($N468:BG468))*($F468>=4)","v":0},{"$f":"MIN(1/$H468,1-SUM($N468:BH468))*($F468>=4)","v":0},{"$f":"MIN(1/$H468,1-SUM($N468:BI468))*($F468>=4)","v":0},{"$f":"MIN(1/$H468,1-SUM($N468:BJ468))*($F468>=4)","v":0},{"$f":"MIN(1/$H468,1-SUM($N468:BK468))*($F468>=4)","v":0},{"$f":"MIN(1/$H468,1-SUM($N468:BL468))*($F468>=4)","v":0}]
[null,null,54,"T&S Planned Reliability","Capital",4,null,{"$f":"Input!L65","v":47.619047619047613},{"$f":"MONTH(Input!I65)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H469,1-SUM($N469:N469))*($F469>=4)*$J469","v":1.0500000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:O469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:P469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:Q469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:R469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:S469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:T469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:U469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:V469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:W469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:X469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:Y469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:Z469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AA469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AB469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AC469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AD469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AE469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AF469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AG469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AH469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AI469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AJ469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AK469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AL469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AM469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AN469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AO469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AP469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AQ469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AR469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AS469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AT469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AU469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AV469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AW469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AX469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AY469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:AZ469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:BA469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:BB469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:BC469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:BD469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:BE469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:BF469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:BG469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:BH469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:BI469))*($F469>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H469,1-SUM($N469:BJ469))*($F469>=4)","v":2.4999999999993916E-3},{"$f":"MIN(1/$H469,1-SUM($N469:BK469))*($F469>=4)","v":0},{"$f":"MIN(1/$H469,1-SUM($N469:BL469))*($F469>=4)","v":0}]
[null,null,55,"Distribution Automation","Capital",4,null,{"$f":"Input!L66","v":38.46153846153846},{"$f":"MONTH(Input!I66)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H470,1-SUM($N470:N470))*($F470>=4)*$J470","v":1.3000000000000001E-2},{"$f":"MIN(1/$H470,1-SUM($N470:O470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:P470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:Q470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:R470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:S470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:T470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:U470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:V470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:W470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:X470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:Y470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:Z470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AA470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AB470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AC470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AD470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AE470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AF470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AG470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AH470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AI470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AJ470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AK470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AL470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AM470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AN470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AO470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AP470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AQ470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AR470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AS470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AT470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AU470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AV470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AW470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AX470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AY470))*($F470>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H470,1-SUM($N470:AZ470))*($F470>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H470,1-SUM($N470:BA470))*($F470>=4)","v":0},{"$f":"MIN(1/$H470,1-SUM($N470:BB470))*($F470>=4)","v":0},{"$f":"MIN(1/$H470,1-SUM($N470:BC470))*($F470>=4)","v":0},{"$f":"MIN(1/$H470,1-SUM($N470:BD470))*($F470>=4)","v":0},{"$f":"MIN(1/$H470,1-SUM($N470:BE470))*($F470>=4)","v":0},{"$f":"MIN(1/$H470,1-SUM($N470:BF470))*($F470>=4)","v":0},{"$f":"MIN(1/$H470,1-SUM($N470:BG470))*($F470>=4)","v":0},{"$f":"MIN(1/$H470,1-SUM($N470:BH470))*($F470>=4)","v":0},{"$f":"MIN(1/$H470,1-SUM($N470:BI470))*($F470>=4)","v":0},{"$f":"MIN(1/$H470,1-SUM($N470:BJ470))*($F470>=4)","v":0},{"$f":"MIN(1/$H470,1-SUM($N470:BK470))*($F470>=4)","v":0},{"$f":"MIN(1/$H470,1-SUM($N470:BL470))*($F470>=4)","v":0}]
[null,null,56,"Cable Rehab","Capital",4,null,{"$f":"Input!L67","v":38.46153846153846},{"$f":"MONTH(Input!I67)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H471,1-SUM($N471:N471))*($F471>=4)*$J471","v":1.3000000000000001E-2},{"$f":"MIN(1/$H471,1-SUM($N471:O471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:P471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:Q471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:R471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:S471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:T471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:U471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:V471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:W471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:X471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:Y471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:Z471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AA471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AB471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AC471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AD471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AE471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AF471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AG471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AH471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AI471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AJ471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AK471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AL471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AM471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AN471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AO471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AP471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AQ471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AR471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AS471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AT471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AU471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AV471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AW471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AX471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AY471))*($F471>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H471,1-SUM($N471:AZ471))*($F471>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H471,1-SUM($N471:BA471))*($F471>=4)","v":0},{"$f":"MIN(1/$H471,1-SUM($N471:BB471))*($F471>=4)","v":0},{"$f":"MIN(1/$H471,1-SUM($N471:BC471))*($F471>=4)","v":0},{"$f":"MIN(1/$H471,1-SUM($N471:BD471))*($F471>=4)","v":0},{"$f":"MIN(1/$H471,1-SUM($N471:BE471))*($F471>=4)","v":0},{"$f":"MIN(1/$H471,1-SUM($N471:BF471))*($F471>=4)","v":0},{"$f":"MIN(1/$H471,1-SUM($N471:BG471))*($F471>=4)","v":0},{"$f":"MIN(1/$H471,1-SUM($N471:BH471))*($F471>=4)","v":0},{"$f":"MIN(1/$H471,1-SUM($N471:BI471))*($F471>=4)","v":0},{"$f":"MIN(1/$H471,1-SUM($N471:BJ471))*($F471>=4)","v":0},{"$f":"MIN(1/$H471,1-SUM($N471:BK471))*($F471>=4)","v":0},{"$f":"MIN(1/$H471,1-SUM($N471:BL471))*($F471>=4)","v":0}]
[null,null,57,"Overhead to Underground","Capital",4,null,{"$f":"Input!L68","v":40},{"$f":"MONTH(Input!I68)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H472,1-SUM($N472:N472))*($F472>=4)*$J472","v":1.2500000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:O472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:P472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:Q472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:R472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:S472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:T472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:U472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:V472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:W472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:X472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:Y472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:Z472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AA472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AB472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AC472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AD472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AE472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AF472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AG472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AH472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AI472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AJ472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AK472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AL472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AM472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AN472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AO472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AP472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AQ472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AR472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AS472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AT472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AU472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AV472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AW472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AX472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AY472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:AZ472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:BA472))*($F472>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H472,1-SUM($N472:BB472))*($F472>=4)","v":1.24999999999994E-2},{"$f":"MIN(1/$H472,1-SUM($N472:BC472))*($F472>=4)","v":0},{"$f":"MIN(1/$H472,1-SUM($N472:BD472))*($F472>=4)","v":0},{"$f":"MIN(1/$H472,1-SUM($N472:BE472))*($F472>=4)","v":0},{"$f":"MIN(1/$H472,1-SUM($N472:BF472))*($F472>=4)","v":0},{"$f":"MIN(1/$H472,1-SUM($N472:BG472))*($F472>=4)","v":0},{"$f":"MIN(1/$H472,1-SUM($N472:BH472))*($F472>=4)","v":0},{"$f":"MIN(1/$H472,1-SUM($N472:BI472))*($F472>=4)","v":0},{"$f":"MIN(1/$H472,1-SUM($N472:BJ472))*($F472>=4)","v":0},{"$f":"MIN(1/$H472,1-SUM($N472:BK472))*($F472>=4)","v":0},{"$f":"MIN(1/$H472,1-SUM($N472:BL472))*($F472>=4)","v":0}]
[null,null,58,"MP Reliability","Capital",4,null,{"$f":"Input!L69","v":40},{"$f":"MONTH(Input!I69)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H473,1-SUM($N473:N473))*($F473>=4)*$J473","v":1.2500000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:O473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:P473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:Q473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:R473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:S473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:T473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:U473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:V473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:W473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:X473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:Y473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:Z473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AA473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AB473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AC473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AD473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AE473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AF473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AG473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AH473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AI473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AJ473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AK473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AL473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AM473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AN473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AO473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AP473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AQ473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AR473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AS473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AT473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AU473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AV473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AW473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AX473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AY473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:AZ473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:BA473))*($F473>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H473,1-SUM($N473:BB473))*($F473>=4)","v":1.24999999999994E-2},{"$f":"MIN(1/$H473,1-SUM($N473:BC473))*($F473>=4)","v":0},{"$f":"MIN(1/$H473,1-SUM($N473:BD473))*($F473>=4)","v":0},{"$f":"MIN(1/$H473,1-SUM($N473:BE473))*($F473>=4)","v":0},{"$f":"MIN(1/$H473,1-SUM($N473:BF473))*($F473>=4)","v":0},{"$f":"MIN(1/$H473,1-SUM($N473:BG473))*($F473>=4)","v":0},{"$f":"MIN(1/$H473,1-SUM($N473:BH473))*($F473>=4)","v":0},{"$f":"MIN(1/$H473,1-SUM($N473:BI473))*($F473>=4)","v":0},{"$f":"MIN(1/$H473,1-SUM($N473:BJ473))*($F473>=4)","v":0},{"$f":"MIN(1/$H473,1-SUM($N473:BK473))*($F473>=4)","v":0},{"$f":"MIN(1/$H473,1-SUM($N473:BL473))*($F473>=4)","v":0}]
[null,null,59,"Other Reliability","Capital",4,null,{"$f":"Input!L70","v":38.46153846153846},{"$f":"MONTH(Input!I70)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H474,1-SUM($N474:N474))*($F474>=4)*$J474","v":1.3000000000000001E-2},{"$f":"MIN(1/$H474,1-SUM($N474:O474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:P474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:Q474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:R474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:S474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:T474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:U474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:V474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:W474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:X474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:Y474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:Z474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AA474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AB474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AC474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AD474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AE474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AF474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AG474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AH474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AI474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AJ474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AK474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AL474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AM474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AN474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AO474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AP474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AQ474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AR474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AS474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AT474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AU474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AV474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AW474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AX474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AY474))*($F474>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H474,1-SUM($N474:AZ474))*($F474>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H474,1-SUM($N474:BA474))*($F474>=4)","v":0},{"$f":"MIN(1/$H474,1-SUM($N474:BB474))*($F474>=4)","v":0},{"$f":"MIN(1/$H474,1-SUM($N474:BC474))*($F474>=4)","v":0},{"$f":"MIN(1/$H474,1-SUM($N474:BD474))*($F474>=4)","v":0},{"$f":"MIN(1/$H474,1-SUM($N474:BE474))*($F474>=4)","v":0},{"$f":"MIN(1/$H474,1-SUM($N474:BF474))*($F474>=4)","v":0},{"$f":"MIN(1/$H474,1-SUM($N474:BG474))*($F474>=4)","v":0},{"$f":"MIN(1/$H474,1-SUM($N474:BH474))*($F474>=4)","v":0},{"$f":"MIN(1/$H474,1-SUM($N474:BI474))*($F474>=4)","v":0},{"$f":"MIN(1/$H474,1-SUM($N474:BJ474))*($F474>=4)","v":0},{"$f":"MIN(1/$H474,1-SUM($N474:BK474))*($F474>=4)","v":0},{"$f":"MIN(1/$H474,1-SUM($N474:BL474))*($F474>=4)","v":0}]
[null,null,60,"Feeder Hardening","Capital",4,null,{"$f":"Input!L71","v":38.46153846153846},{"$f":"MONTH(Input!I71)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H475,1-SUM($N475:N475))*($F475>=4)*$J475","v":1.3000000000000001E-2},{"$f":"MIN(1/$H475,1-SUM($N475:O475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:P475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:Q475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:R475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:S475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:T475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:U475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:V475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:W475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:X475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:Y475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:Z475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AA475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AB475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AC475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AD475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AE475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AF475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AG475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AH475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AI475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AJ475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AK475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AL475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AM475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AN475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AO475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AP475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AQ475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AR475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AS475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AT475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AU475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AV475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AW475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AX475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AY475))*($F475>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H475,1-SUM($N475:AZ475))*($F475>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H475,1-SUM($N475:BA475))*($F475>=4)","v":0},{"$f":"MIN(1/$H475,1-SUM($N475:BB475))*($F475>=4)","v":0},{"$f":"MIN(1/$H475,1-SUM($N475:BC475))*($F475>=4)","v":0},{"$f":"MIN(1/$H475,1-SUM($N475:BD475))*($F475>=4)","v":0},{"$f":"MIN(1/$H475,1-SUM($N475:BE475))*($F475>=4)","v":0},{"$f":"MIN(1/$H475,1-SUM($N475:BF475))*($F475>=4)","v":0},{"$f":"MIN(1/$H475,1-SUM($N475:BG475))*($F475>=4)","v":0},{"$f":"MIN(1/$H475,1-SUM($N475:BH475))*($F475>=4)","v":0},{"$f":"MIN(1/$H475,1-SUM($N475:BI475))*($F475>=4)","v":0},{"$f":"MIN(1/$H475,1-SUM($N475:BJ475))*($F475>=4)","v":0},{"$f":"MIN(1/$H475,1-SUM($N475:BK475))*($F475>=4)","v":0},{"$f":"MIN(1/$H475,1-SUM($N475:BL475))*($F475>=4)","v":0}]
[null,null,61,{"$f":"INDEX(D$157:D$281,$C476,1)","v":"Pole Program"},"Capital",4,null,{"$f":"Input!L72","v":38.46153846153846},{"$f":"MONTH(Input!I72)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H476,1-SUM($N476:N476))*($F476>=4)*$J476","v":1.3000000000000001E-2},{"$f":"MIN(1/$H476,1-SUM($N476:O476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:P476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:Q476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:R476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:S476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:T476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:U476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:V476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:W476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:X476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:Y476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:Z476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AA476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AB476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AC476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AD476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AE476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AF476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AG476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AH476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AI476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AJ476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AK476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AL476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AM476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AN476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AO476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AP476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AQ476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AR476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AS476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AT476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AU476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AV476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AW476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AX476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AY476))*($F476>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H476,1-SUM($N476:AZ476))*($F476>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H476,1-SUM($N476:BA476))*($F476>=4)","v":0},{"$f":"MIN(1/$H476,1-SUM($N476:BB476))*($F476>=4)","v":0},{"$f":"MIN(1/$H476,1-SUM($N476:BC476))*($F476>=4)","v":0},{"$f":"MIN(1/$H476,1-SUM($N476:BD476))*($F476>=4)","v":0},{"$f":"MIN(1/$H476,1-SUM($N476:BE476))*($F476>=4)","v":0},{"$f":"MIN(1/$H476,1-SUM($N476:BF476))*($F476>=4)","v":0},{"$f":"MIN(1/$H476,1-SUM($N476:BG476))*($F476>=4)","v":0},{"$f":"MIN(1/$H476,1-SUM($N476:BH476))*($F476>=4)","v":0},{"$f":"MIN(1/$H476,1-SUM($N476:BI476))*($F476>=4)","v":0},{"$f":"MIN(1/$H476,1-SUM($N476:BJ476))*($F476>=4)","v":0},{"$f":"MIN(1/$H476,1-SUM($N476:BK476))*($F476>=4)","v":0},{"$f":"MIN(1/$H476,1-SUM($N476:BL476))*($F476>=4)","v":0}]
[null,null,62,"Lateral Hardening","Capital",4,null,{"$f":"Input!L73","v":38.46153846153846},{"$f":"MONTH(Input!I73)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H477,1-SUM($N477:N477))*($F477>=4)*$J477","v":1.3000000000000001E-2},{"$f":"MIN(1/$H477,1-SUM($N477:O477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:P477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:Q477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:R477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:S477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:T477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:U477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:V477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:W477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:X477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:Y477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:Z477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AA477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AB477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AC477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AD477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AE477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AF477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AG477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AH477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AI477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AJ477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AK477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AL477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AM477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AN477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AO477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AP477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AQ477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AR477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AS477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AT477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AU477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AV477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AW477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AX477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AY477))*($F477>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H477,1-SUM($N477:AZ477))*($F477>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H477,1-SUM($N477:BA477))*($F477>=4)","v":0},{"$f":"MIN(1/$H477,1-SUM($N477:BB477))*($F477>=4)","v":0},{"$f":"MIN(1/$H477,1-SUM($N477:BC477))*($F477>=4)","v":0},{"$f":"MIN(1/$H477,1-SUM($N477:BD477))*($F477>=4)","v":0},{"$f":"MIN(1/$H477,1-SUM($N477:BE477))*($F477>=4)","v":0},{"$f":"MIN(1/$H477,1-SUM($N477:BF477))*($F477>=4)","v":0},{"$f":"MIN(1/$H477,1-SUM($N477:BG477))*($F477>=4)","v":0},{"$f":"MIN(1/$H477,1-SUM($N477:BH477))*($F477>=4)","v":0},{"$f":"MIN(1/$H477,1-SUM($N477:BI477))*($F477>=4)","v":0},{"$f":"MIN(1/$H477,1-SUM($N477:BJ477))*($F477>=4)","v":0},{"$f":"MIN(1/$H477,1-SUM($N477:BK477))*($F477>=4)","v":0},{"$f":"MIN(1/$H477,1-SUM($N477:BL477))*($F477>=4)","v":0}]
[null,null,63,"T&S Storm Secure","Capital",4,null,{"$f":"Input!L74","v":47.619047619047613},{"$f":"MONTH(Input!I74)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H478,1-SUM($N478:N478))*($F478>=4)*$J478","v":1.0500000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:O478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:P478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:Q478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:R478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:S478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:T478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:U478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:V478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:W478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:X478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:Y478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:Z478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AA478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AB478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AC478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AD478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AE478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AF478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AG478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AH478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AI478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AJ478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AK478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AL478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AM478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AN478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AO478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AP478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AQ478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AR478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AS478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AT478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AU478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AV478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AW478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AX478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AY478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:AZ478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:BA478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:BB478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:BC478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:BD478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:BE478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:BF478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:BG478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:BH478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:BI478))*($F478>=4)","v":2.1000000000000001E-2},{"$f":"MIN(1/$H478,1-SUM($N478:BJ478))*($F478>=4)","v":2.4999999999993916E-3},{"$f":"MIN(1/$H478,1-SUM($N478:BK478))*($F478>=4)","v":0},{"$f":"MIN(1/$H478,1-SUM($N478:BL478))*($F478>=4)","v":0}]
[null,null,64,"Storm Mitigation","Capital",4,null,{"$f":"Input!L75","v":40},{"$f":"MONTH(Input!I75)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H479,1-SUM($N479:N479))*($F479>=4)*$J479","v":1.2500000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:O479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:P479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:Q479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:R479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:S479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:T479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:U479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:V479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:W479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:X479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:Y479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:Z479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AA479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AB479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AC479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AD479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AE479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AF479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AG479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AH479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AI479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AJ479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AK479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AL479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AM479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AN479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AO479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AP479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AQ479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AR479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AS479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AT479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AU479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AV479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AW479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AX479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AY479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:AZ479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:BA479))*($F479>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H479,1-SUM($N479:BB479))*($F479>=4)","v":1.24999999999994E-2},{"$f":"MIN(1/$H479,1-SUM($N479:BC479))*($F479>=4)","v":0},{"$f":"MIN(1/$H479,1-SUM($N479:BD479))*($F479>=4)","v":0},{"$f":"MIN(1/$H479,1-SUM($N479:BE479))*($F479>=4)","v":0},{"$f":"MIN(1/$H479,1-SUM($N479:BF479))*($F479>=4)","v":0},{"$f":"MIN(1/$H479,1-SUM($N479:BG479))*($F479>=4)","v":0},{"$f":"MIN(1/$H479,1-SUM($N479:BH479))*($F479>=4)","v":0},{"$f":"MIN(1/$H479,1-SUM($N479:BI479))*($F479>=4)","v":0},{"$f":"MIN(1/$H479,1-SUM($N479:BJ479))*($F479>=4)","v":0},{"$f":"MIN(1/$H479,1-SUM($N479:BK479))*($F479>=4)","v":0},{"$f":"MIN(1/$H479,1-SUM($N479:BL479))*($F479>=4)","v":0}]
[null,null,65,"T&S Inspections","Capital",4,null,{"$f":"Input!L76","v":40},{"$f":"MONTH(Input!I76)","v":7},{"$f":"YEARFRAC(I351,DATE(YEAR(I351),12,31))","v":0.5},null,1,null,null,{"$f":"MIN(1/$H480,1-SUM($N480:N480))*($F480>=4)*$J480","v":1.2500000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:O480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:P480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:Q480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:R480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:S480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:T480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:U480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:V480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:W480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:X480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:Y480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:Z480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AA480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AB480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AC480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AD480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AE480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AF480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AG480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AH480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AI480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AJ480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AK480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AL480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AM480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AN480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AO480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AP480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AQ480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AR480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AS480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AT480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AU480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AV480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AW480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AX480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AY480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:AZ480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:BA480))*($F480>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H480,1-SUM($N480:BB480))*($F480>=4)","v":1.24999999999994E-2},{"$f":"MIN(1/$H480,1-SUM($N480:BC480))*($F480>=4)","v":0},{"$f":"MIN(1/$H480,1-SUM($N480:BD480))*($F480>=4)","v":0},{"$f":"MIN(1/$H480,1-SUM($N480:BE480))*($F480>=4)","v":0},{"$f":"MIN(1/$H480,1-SUM($N480:BF480))*($F480>=4)","v":0},{"$f":"MIN(1/$H480,1-SUM($N480:BG480))*($F480>=4)","v":0},{"$f":"MIN(1/$H480,1-SUM($N480:BH480))*($F480>=4)","v":0},{"$f":"MIN(1/$H480,1-SUM($N480:BI480))*($F480>=4)","v":0},{"$f":"MIN(1/$H480,1-SUM($N480:BJ480))*($F480>=4)","v":0},{"$f":"MIN(1/$H480,1-SUM($N480:BK480))*($F480>=4)","v":0},{"$f":"MIN(1/$H480,1-SUM($N480:BL480))*($F480>=4)","v":0}]
[null,null,{"$f":"C480+1","v":66},"Other","Capital",4,null,{"$f":"Input!L77","v":38.46153846153846},{"$f":"MONTH(Input!I77)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H481,1-SUM($N481:N481))*($F481>=4)*$J481","v":1.3000000000000001E-2},{"$f":"MIN(1/$H481,1-SUM($N481:O481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:P481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:Q481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:R481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:S481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:T481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:U481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:V481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:W481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:X481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:Y481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:Z481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AA481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AB481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AC481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AD481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AE481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AF481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AG481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AH481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AI481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AJ481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AK481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AL481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AM481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AN481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AO481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AP481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AQ481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AR481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AS481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AT481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AU481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AV481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AW481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AX481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AY481))*($F481>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H481,1-SUM($N481:AZ481))*($F481>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H481,1-SUM($N481:BA481))*($F481>=4)","v":0},{"$f":"MIN(1/$H481,1-SUM($N481:BB481))*($F481>=4)","v":0},{"$f":"MIN(1/$H481,1-SUM($N481:BC481))*($F481>=4)","v":0},{"$f":"MIN(1/$H481,1-SUM($N481:BD481))*($F481>=4)","v":0},{"$f":"MIN(1/$H481,1-SUM($N481:BE481))*($F481>=4)","v":0},{"$f":"MIN(1/$H481,1-SUM($N481:BF481))*($F481>=4)","v":0},{"$f":"MIN(1/$H481,1-SUM($N481:BG481))*($F481>=4)","v":0},{"$f":"MIN(1/$H481,1-SUM($N481:BH481))*($F481>=4)","v":0},{"$f":"MIN(1/$H481,1-SUM($N481:BI481))*($F481>=4)","v":0},{"$f":"MIN(1/$H481,1-SUM($N481:BJ481))*($F481>=4)","v":0},{"$f":"MIN(1/$H481,1-SUM($N481:BK481))*($F481>=4)","v":0},{"$f":"MIN(1/$H481,1-SUM($N481:BL481))*($F481>=4)","v":0}]
[null,null,67,"Relocations","Capital",4,null,{"$f":"Input!L78","v":40},{"$f":"MONTH(Input!I78)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H482,1-SUM($N482:N482))*($F482>=4)*$J482","v":1.2500000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:O482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:P482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:Q482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:R482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:S482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:T482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:U482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:V482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:W482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:X482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:Y482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:Z482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AA482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AB482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AC482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AD482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AE482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AF482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AG482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AH482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AI482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AJ482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AK482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AL482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AM482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AN482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AO482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AP482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AQ482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AR482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AS482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AT482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AU482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AV482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AW482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AX482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AY482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:AZ482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:BA482))*($F482>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H482,1-SUM($N482:BB482))*($F482>=4)","v":1.24999999999994E-2},{"$f":"MIN(1/$H482,1-SUM($N482:BC482))*($F482>=4)","v":0},{"$f":"MIN(1/$H482,1-SUM($N482:BD482))*($F482>=4)","v":0},{"$f":"MIN(1/$H482,1-SUM($N482:BE482))*($F482>=4)","v":0},{"$f":"MIN(1/$H482,1-SUM($N482:BF482))*($F482>=4)","v":0},{"$f":"MIN(1/$H482,1-SUM($N482:BG482))*($F482>=4)","v":0},{"$f":"MIN(1/$H482,1-SUM($N482:BH482))*($F482>=4)","v":0},{"$f":"MIN(1/$H482,1-SUM($N482:BI482))*($F482>=4)","v":0},{"$f":"MIN(1/$H482,1-SUM($N482:BJ482))*($F482>=4)","v":0},{"$f":"MIN(1/$H482,1-SUM($N482:BK482))*($F482>=4)","v":0},{"$f":"MIN(1/$H482,1-SUM($N482:BL482))*($F482>=4)","v":0}]
[null,null,68,"Regulatory Comliance","Capital",4,null,{"$f":"Input!L79","v":40},{"$f":"MONTH(Input!I79)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H483,1-SUM($N483:N483))*($F483>=4)*$J483","v":1.2500000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:O483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:P483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:Q483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:R483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:S483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:T483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:U483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:V483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:W483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:X483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:Y483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:Z483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AA483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AB483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AC483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AD483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AE483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AF483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AG483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AH483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AI483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AJ483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AK483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AL483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AM483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AN483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AO483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AP483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AQ483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AR483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AS483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AT483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AU483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AV483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AW483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AX483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AY483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:AZ483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:BA483))*($F483>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H483,1-SUM($N483:BB483))*($F483>=4)","v":1.24999999999994E-2},{"$f":"MIN(1/$H483,1-SUM($N483:BC483))*($F483>=4)","v":0},{"$f":"MIN(1/$H483,1-SUM($N483:BD483))*($F483>=4)","v":0},{"$f":"MIN(1/$H483,1-SUM($N483:BE483))*($F483>=4)","v":0},{"$f":"MIN(1/$H483,1-SUM($N483:BF483))*($F483>=4)","v":0},{"$f":"MIN(1/$H483,1-SUM($N483:BG483))*($F483>=4)","v":0},{"$f":"MIN(1/$H483,1-SUM($N483:BH483))*($F483>=4)","v":0},{"$f":"MIN(1/$H483,1-SUM($N483:BI483))*($F483>=4)","v":0},{"$f":"MIN(1/$H483,1-SUM($N483:BJ483))*($F483>=4)","v":0},{"$f":"MIN(1/$H483,1-SUM($N483:BK483))*($F483>=4)","v":0},{"$f":"MIN(1/$H483,1-SUM($N483:BL483))*($F483>=4)","v":0}]
[null,null,69,"Compliance","Capital",4,null,{"$f":"Input!L80","v":38.46153846153846},{"$f":"MONTH(Input!I80)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H484,1-SUM($N484:N484))*($F484>=4)*$J484","v":1.3000000000000001E-2},{"$f":"MIN(1/$H484,1-SUM($N484:O484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:P484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:Q484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:R484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:S484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:T484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:U484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:V484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:W484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:X484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:Y484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:Z484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AA484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AB484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AC484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AD484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AE484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AF484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AG484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AH484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AI484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AJ484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AK484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AL484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AM484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AN484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AO484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AP484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AQ484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AR484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AS484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AT484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AU484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AV484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AW484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AX484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AY484))*($F484>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H484,1-SUM($N484:AZ484))*($F484>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H484,1-SUM($N484:BA484))*($F484>=4)","v":0},{"$f":"MIN(1/$H484,1-SUM($N484:BB484))*($F484>=4)","v":0},{"$f":"MIN(1/$H484,1-SUM($N484:BC484))*($F484>=4)","v":0},{"$f":"MIN(1/$H484,1-SUM($N484:BD484))*($F484>=4)","v":0},{"$f":"MIN(1/$H484,1-SUM($N484:BE484))*($F484>=4)","v":0},{"$f":"MIN(1/$H484,1-SUM($N484:BF484))*($F484>=4)","v":0},{"$f":"MIN(1/$H484,1-SUM($N484:BG484))*($F484>=4)","v":0},{"$f":"MIN(1/$H484,1-SUM($N484:BH484))*($F484>=4)","v":0},{"$f":"MIN(1/$H484,1-SUM($N484:BI484))*($F484>=4)","v":0},{"$f":"MIN(1/$H484,1-SUM($N484:BJ484))*($F484>=4)","v":0},{"$f":"MIN(1/$H484,1-SUM($N484:BK484))*($F484>=4)","v":0},{"$f":"MIN(1/$H484,1-SUM($N484:BL484))*($F484>=4)","v":0}]
[null,null,70,"Fleet","Capital",4,null,{"$f":"Input!L81","v":14.925373134328357},{"$f":"MONTH(Input!I81)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H485,1-SUM($N485:N485))*($F485>=4)*$J485","v":3.3500000000000002E-2},{"$f":"MIN(1/$H485,1-SUM($N485:O485))*($F485>=4)","v":6.7000000000000004E-2},{"$f":"MIN(1/$H485,1-SUM($N485:P485))*($F485>=4)","v":6.7000000000000004E-2},{"$f":"MIN(1/$H485,1-SUM($N485:Q485))*($F485>=4)","v":6.7000000000000004E-2},{"$f":"MIN(1/$H485,1-SUM($N485:R485))*($F485>=4)","v":6.7000000000000004E-2},{"$f":"MIN(1/$H485,1-SUM($N485:S485))*($F485>=4)","v":6.7000000000000004E-2},{"$f":"MIN(1/$H485,1-SUM($N485:T485))*($F485>=4)","v":6.7000000000000004E-2},{"$f":"MIN(1/$H485,1-SUM($N485:U485))*($F485>=4)","v":6.7000000000000004E-2},{"$f":"MIN(1/$H485,1-SUM($N485:V485))*($F485>=4)","v":6.7000000000000004E-2},{"$f":"MIN(1/$H485,1-SUM($N485:W485))*($F485>=4)","v":6.7000000000000004E-2},{"$f":"MIN(1/$H485,1-SUM($N485:X485))*($F485>=4)","v":6.7000000000000004E-2},{"$f":"MIN(1/$H485,1-SUM($N485:Y485))*($F485>=4)","v":6.7000000000000004E-2},{"$f":"MIN(1/$H485,1-SUM($N485:Z485))*($F485>=4)","v":6.7000000000000004E-2},{"$f":"MIN(1/$H485,1-SUM($N485:AA485))*($F485>=4)","v":6.7000000000000004E-2},{"$f":"MIN(1/$H485,1-SUM($N485:AB485))*($F485>=4)","v":6.7000000000000004E-2},{"$f":"MIN(1/$H485,1-SUM($N485:AC485))*($F485>=4)","v":2.8500000000000414E-2},{"$f":"MIN(1/$H485,1-SUM($N485:AD485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AE485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AF485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AG485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AH485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AI485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AJ485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AK485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AL485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AM485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AN485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AO485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AP485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AQ485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AR485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AS485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AT485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AU485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AV485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AW485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AX485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AY485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:AZ485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:BA485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:BB485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:BC485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:BD485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:BE485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:BF485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:BG485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:BH485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:BI485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:BJ485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:BK485))*($F485>=4)","v":0},{"$f":"MIN(1/$H485,1-SUM($N485:BL485))*($F485>=4)","v":0}]
[null,null,71,"Outside Requests","Capital",4,null,{"$f":"Input!L82","v":38.46153846153846},{"$f":"MONTH(Input!I82)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H486,1-SUM($N486:N486))*($F486>=4)*$J486","v":1.3000000000000001E-2},{"$f":"MIN(1/$H486,1-SUM($N486:O486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:P486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:Q486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:R486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:S486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:T486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:U486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:V486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:W486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:X486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:Y486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:Z486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AA486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AB486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AC486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AD486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AE486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AF486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AG486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AH486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AI486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AJ486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AK486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AL486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AM486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AN486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AO486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AP486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AQ486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AR486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AS486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AT486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AU486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AV486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AW486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AX486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AY486))*($F486>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H486,1-SUM($N486:AZ486))*($F486>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H486,1-SUM($N486:BA486))*($F486>=4)","v":0},{"$f":"MIN(1/$H486,1-SUM($N486:BB486))*($F486>=4)","v":0},{"$f":"MIN(1/$H486,1-SUM($N486:BC486))*($F486>=4)","v":0},{"$f":"MIN(1/$H486,1-SUM($N486:BD486))*($F486>=4)","v":0},{"$f":"MIN(1/$H486,1-SUM($N486:BE486))*($F486>=4)","v":0},{"$f":"MIN(1/$H486,1-SUM($N486:BF486))*($F486>=4)","v":0},{"$f":"MIN(1/$H486,1-SUM($N486:BG486))*($F486>=4)","v":0},{"$f":"MIN(1/$H486,1-SUM($N486:BH486))*($F486>=4)","v":0},{"$f":"MIN(1/$H486,1-SUM($N486:BI486))*($F486>=4)","v":0},{"$f":"MIN(1/$H486,1-SUM($N486:BJ486))*($F486>=4)","v":0},{"$f":"MIN(1/$H486,1-SUM($N486:BK486))*($F486>=4)","v":0},{"$f":"MIN(1/$H486,1-SUM($N486:BL486))*($F486>=4)","v":0}]
[null,null,72,"MP Outside Requests","Capital",4,null,{"$f":"Input!L83","v":40},{"$f":"MONTH(Input!I83)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H487,1-SUM($N487:N487))*($F487>=4)*$J487","v":1.2500000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:O487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:P487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:Q487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:R487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:S487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:T487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:U487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:V487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:W487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:X487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:Y487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:Z487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AA487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AB487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AC487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AD487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AE487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AF487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AG487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AH487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AI487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AJ487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AK487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AL487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AM487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AN487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AO487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AP487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AQ487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AR487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AS487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AT487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AU487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AV487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AW487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AX487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AY487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:AZ487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:BA487))*($F487>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H487,1-SUM($N487:BB487))*($F487>=4)","v":1.24999999999994E-2},{"$f":"MIN(1/$H487,1-SUM($N487:BC487))*($F487>=4)","v":0},{"$f":"MIN(1/$H487,1-SUM($N487:BD487))*($F487>=4)","v":0},{"$f":"MIN(1/$H487,1-SUM($N487:BE487))*($F487>=4)","v":0},{"$f":"MIN(1/$H487,1-SUM($N487:BF487))*($F487>=4)","v":0},{"$f":"MIN(1/$H487,1-SUM($N487:BG487))*($F487>=4)","v":0},{"$f":"MIN(1/$H487,1-SUM($N487:BH487))*($F487>=4)","v":0},{"$f":"MIN(1/$H487,1-SUM($N487:BI487))*($F487>=4)","v":0},{"$f":"MIN(1/$H487,1-SUM($N487:BJ487))*($F487>=4)","v":0},{"$f":"MIN(1/$H487,1-SUM($N487:BK487))*($F487>=4)","v":0},{"$f":"MIN(1/$H487,1-SUM($N487:BL487))*($F487>=4)","v":0}]
[null,null,73,"Streetlight Restoration","Capital",4,null,{"$f":"Input!L84","v":38.46153846153846},{"$f":"MONTH(Input!I84)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H488,1-SUM($N488:N488))*($F488>=4)*$J488","v":1.3000000000000001E-2},{"$f":"MIN(1/$H488,1-SUM($N488:O488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:P488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:Q488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:R488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:S488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:T488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:U488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:V488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:W488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:X488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:Y488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:Z488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AA488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AB488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AC488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AD488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AE488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AF488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AG488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AH488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AI488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AJ488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AK488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AL488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AM488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AN488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AO488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AP488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AQ488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AR488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AS488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AT488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AU488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AV488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AW488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AX488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AY488))*($F488>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H488,1-SUM($N488:AZ488))*($F488>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H488,1-SUM($N488:BA488))*($F488>=4)","v":0},{"$f":"MIN(1/$H488,1-SUM($N488:BB488))*($F488>=4)","v":0},{"$f":"MIN(1/$H488,1-SUM($N488:BC488))*($F488>=4)","v":0},{"$f":"MIN(1/$H488,1-SUM($N488:BD488))*($F488>=4)","v":0},{"$f":"MIN(1/$H488,1-SUM($N488:BE488))*($F488>=4)","v":0},{"$f":"MIN(1/$H488,1-SUM($N488:BF488))*($F488>=4)","v":0},{"$f":"MIN(1/$H488,1-SUM($N488:BG488))*($F488>=4)","v":0},{"$f":"MIN(1/$H488,1-SUM($N488:BH488))*($F488>=4)","v":0},{"$f":"MIN(1/$H488,1-SUM($N488:BI488))*($F488>=4)","v":0},{"$f":"MIN(1/$H488,1-SUM($N488:BJ488))*($F488>=4)","v":0},{"$f":"MIN(1/$H488,1-SUM($N488:BK488))*($F488>=4)","v":0},{"$f":"MIN(1/$H488,1-SUM($N488:BL488))*($F488>=4)","v":0}]
[null,null,74,"Restoration","Capital",4,null,{"$f":"Input!L85","v":38.46153846153846},{"$f":"MONTH(Input!I85)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H489,1-SUM($N489:N489))*($F489>=4)*$J489","v":1.3000000000000001E-2},{"$f":"MIN(1/$H489,1-SUM($N489:O489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:P489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:Q489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:R489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:S489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:T489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:U489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:V489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:W489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:X489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:Y489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:Z489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AA489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AB489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AC489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AD489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AE489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AF489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AG489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AH489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AI489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AJ489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AK489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AL489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AM489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AN489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AO489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AP489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AQ489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AR489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AS489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AT489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AU489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AV489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AW489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AX489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AY489))*($F489>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H489,1-SUM($N489:AZ489))*($F489>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H489,1-SUM($N489:BA489))*($F489>=4)","v":0},{"$f":"MIN(1/$H489,1-SUM($N489:BB489))*($F489>=4)","v":0},{"$f":"MIN(1/$H489,1-SUM($N489:BC489))*($F489>=4)","v":0},{"$f":"MIN(1/$H489,1-SUM($N489:BD489))*($F489>=4)","v":0},{"$f":"MIN(1/$H489,1-SUM($N489:BE489))*($F489>=4)","v":0},{"$f":"MIN(1/$H489,1-SUM($N489:BF489))*($F489>=4)","v":0},{"$f":"MIN(1/$H489,1-SUM($N489:BG489))*($F489>=4)","v":0},{"$f":"MIN(1/$H489,1-SUM($N489:BH489))*($F489>=4)","v":0},{"$f":"MIN(1/$H489,1-SUM($N489:BI489))*($F489>=4)","v":0},{"$f":"MIN(1/$H489,1-SUM($N489:BJ489))*($F489>=4)","v":0},{"$f":"MIN(1/$H489,1-SUM($N489:BK489))*($F489>=4)","v":0},{"$f":"MIN(1/$H489,1-SUM($N489:BL489))*($F489>=4)","v":0}]
[null,null,75,"Other Requests","Capital",4,null,{"$f":"Input!L86","v":38.46153846153846},{"$f":"MONTH(Input!I86)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H490,1-SUM($N490:N490))*($F490>=4)*$J490","v":1.3000000000000001E-2},{"$f":"MIN(1/$H490,1-SUM($N490:O490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:P490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:Q490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:R490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:S490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:T490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:U490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:V490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:W490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:X490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:Y490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:Z490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AA490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AB490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AC490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AD490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AE490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AF490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AG490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AH490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AI490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AJ490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AK490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AL490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AM490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AN490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AO490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AP490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AQ490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AR490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AS490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AT490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AU490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AV490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AW490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AX490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AY490))*($F490>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H490,1-SUM($N490:AZ490))*($F490>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H490,1-SUM($N490:BA490))*($F490>=4)","v":0},{"$f":"MIN(1/$H490,1-SUM($N490:BB490))*($F490>=4)","v":0},{"$f":"MIN(1/$H490,1-SUM($N490:BC490))*($F490>=4)","v":0},{"$f":"MIN(1/$H490,1-SUM($N490:BD490))*($F490>=4)","v":0},{"$f":"MIN(1/$H490,1-SUM($N490:BE490))*($F490>=4)","v":0},{"$f":"MIN(1/$H490,1-SUM($N490:BF490))*($F490>=4)","v":0},{"$f":"MIN(1/$H490,1-SUM($N490:BG490))*($F490>=4)","v":0},{"$f":"MIN(1/$H490,1-SUM($N490:BH490))*($F490>=4)","v":0},{"$f":"MIN(1/$H490,1-SUM($N490:BI490))*($F490>=4)","v":0},{"$f":"MIN(1/$H490,1-SUM($N490:BJ490))*($F490>=4)","v":0},{"$f":"MIN(1/$H490,1-SUM($N490:BK490))*($F490>=4)","v":0},{"$f":"MIN(1/$H490,1-SUM($N490:BL490))*($F490>=4)","v":0}]
[null,null,76,"Gulf Power","Capital",4,null,{"$f":"Input!L87","v":40},{"$f":"MONTH(Input!I87)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H491,1-SUM($N491:N491))*($F491>=4)*$J491","v":1.2500000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:O491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:P491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:Q491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:R491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:S491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:T491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:U491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:V491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:W491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:X491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:Y491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:Z491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AA491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AB491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AC491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AD491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AE491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AF491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AG491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AH491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AI491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AJ491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AK491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AL491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AM491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AN491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AO491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AP491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AQ491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AR491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AS491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AT491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AU491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AV491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AW491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AX491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AY491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:AZ491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:BA491))*($F491>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H491,1-SUM($N491:BB491))*($F491>=4)","v":1.24999999999994E-2},{"$f":"MIN(1/$H491,1-SUM($N491:BC491))*($F491>=4)","v":0},{"$f":"MIN(1/$H491,1-SUM($N491:BD491))*($F491>=4)","v":0},{"$f":"MIN(1/$H491,1-SUM($N491:BE491))*($F491>=4)","v":0},{"$f":"MIN(1/$H491,1-SUM($N491:BF491))*($F491>=4)","v":0},{"$f":"MIN(1/$H491,1-SUM($N491:BG491))*($F491>=4)","v":0},{"$f":"MIN(1/$H491,1-SUM($N491:BH491))*($F491>=4)","v":0},{"$f":"MIN(1/$H491,1-SUM($N491:BI491))*($F491>=4)","v":0},{"$f":"MIN(1/$H491,1-SUM($N491:BJ491))*($F491>=4)","v":0},{"$f":"MIN(1/$H491,1-SUM($N491:BK491))*($F491>=4)","v":0},{"$f":"MIN(1/$H491,1-SUM($N491:BL491))*($F491>=4)","v":0}]
[null,null,77,"CT Overhauls (Outage Execution and Not Parts)","Capital",4,null,{"$f":"Input!L88","v":23.255813953488374},{"$f":"MONTH(Input!I88)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H492,1-SUM($N492:N492))*($F492>=4)*$J492","v":2.1499999999999998E-2},{"$f":"MIN(1/$H492,1-SUM($N492:O492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:P492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:Q492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:R492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:S492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:T492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:U492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:V492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:W492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:X492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:Y492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:Z492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:AA492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:AB492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:AC492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:AD492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:AE492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:AF492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:AG492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:AH492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:AI492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:AJ492))*($F492>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H492,1-SUM($N492:AK492))*($F492>=4)","v":3.2499999999999751E-2},{"$f":"MIN(1/$H492,1-SUM($N492:AL492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:AM492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:AN492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:AO492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:AP492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:AQ492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:AR492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:AS492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:AT492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:AU492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:AV492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:AW492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:AX492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:AY492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:AZ492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:BA492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:BB492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:BC492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:BD492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:BE492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:BF492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:BG492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:BH492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:BI492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:BJ492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:BK492))*($F492>=4)","v":0},{"$f":"MIN(1/$H492,1-SUM($N492:BL492))*($F492>=4)","v":0}]
[null,null,78,"CT Parts","Capital",4,null,{"$f":"Input!L89","v":23.255813953488374},{"$f":"MONTH(Input!I89)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H493,1-SUM($N493:N493))*($F493>=4)*$J493","v":2.1499999999999998E-2},{"$f":"MIN(1/$H493,1-SUM($N493:O493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:P493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:Q493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:R493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:S493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:T493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:U493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:V493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:W493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:X493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:Y493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:Z493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:AA493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:AB493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:AC493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:AD493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:AE493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:AF493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:AG493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:AH493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:AI493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:AJ493))*($F493>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H493,1-SUM($N493:AK493))*($F493>=4)","v":3.2499999999999751E-2},{"$f":"MIN(1/$H493,1-SUM($N493:AL493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:AM493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:AN493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:AO493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:AP493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:AQ493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:AR493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:AS493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:AT493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:AU493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:AV493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:AW493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:AX493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:AY493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:AZ493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:BA493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:BB493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:BC493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:BD493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:BE493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:BF493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:BG493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:BH493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:BI493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:BJ493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:BK493))*($F493>=4)","v":0},{"$f":"MIN(1/$H493,1-SUM($N493:BL493))*($F493>=4)","v":0}]
[null,null,79,"CT Gas Turbines","Capital",4,null,{"$f":"Input!L90","v":23.255813953488374},{"$f":"MONTH(Input!I90)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H494,1-SUM($N494:N494))*($F494>=4)*$J494","v":2.1499999999999998E-2},{"$f":"MIN(1/$H494,1-SUM($N494:O494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:P494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:Q494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:R494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:S494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:T494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:U494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:V494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:W494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:X494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:Y494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:Z494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:AA494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:AB494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:AC494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:AD494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:AE494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:AF494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:AG494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:AH494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:AI494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:AJ494))*($F494>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H494,1-SUM($N494:AK494))*($F494>=4)","v":3.2499999999999751E-2},{"$f":"MIN(1/$H494,1-SUM($N494:AL494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:AM494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:AN494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:AO494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:AP494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:AQ494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:AR494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:AS494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:AT494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:AU494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:AV494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:AW494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:AX494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:AY494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:AZ494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:BA494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:BB494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:BC494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:BD494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:BE494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:BF494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:BG494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:BH494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:BI494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:BJ494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:BK494))*($F494>=4)","v":0},{"$f":"MIN(1/$H494,1-SUM($N494:BL494))*($F494>=4)","v":0}]
[null,null,80,"Coal Sites","Capital",4,null,{"$f":"Input!L91","v":45.45454545454546},{"$f":"MONTH(Input!I91)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H495,1-SUM($N495:N495))*($F495>=4)*$J495","v":1.0999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:O495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:P495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:Q495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:R495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:S495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:T495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:U495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:V495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:W495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:X495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:Y495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:Z495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AA495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AB495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AC495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AD495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AE495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AF495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AG495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AH495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AI495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AJ495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AK495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AL495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AM495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AN495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AO495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AP495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AQ495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AR495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AS495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AT495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AU495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AV495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AW495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AX495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AY495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:AZ495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:BA495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:BB495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:BC495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:BD495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:BE495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:BF495))*($F495>=4)","v":2.1999999999999999E-2},{"$f":"MIN(1/$H495,1-SUM($N495:BG495))*($F495>=4)","v":2.0999999999999464E-2},{"$f":"MIN(1/$H495,1-SUM($N495:BH495))*($F495>=4)","v":0},{"$f":"MIN(1/$H495,1-SUM($N495:BI495))*($F495>=4)","v":0},{"$f":"MIN(1/$H495,1-SUM($N495:BJ495))*($F495>=4)","v":0},{"$f":"MIN(1/$H495,1-SUM($N495:BK495))*($F495>=4)","v":0},{"$f":"MIN(1/$H495,1-SUM($N495:BL495))*($F495>=4)","v":0}]
[null,null,81,{"$f":"INDEX(D$157:D$281,$C496,1)","v":"Steam Sites"},"Capital",4,null,{"$f":"Input!L92","v":28.571428571428569},{"$f":"MONTH(Input!I92)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H496,1-SUM($N496:N496))*($F496>=4)*$J496","v":1.7500000000000002E-2},{"$f":"MIN(1/$H496,1-SUM($N496:O496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:P496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:Q496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:R496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:S496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:T496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:U496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:V496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:W496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:X496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:Y496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:Z496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AA496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AB496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AC496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AD496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AE496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AF496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AG496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AH496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AI496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AJ496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AK496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AL496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AM496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AN496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AO496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AP496))*($F496>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H496,1-SUM($N496:AQ496))*($F496>=4)","v":2.4999999999992806E-3},{"$f":"MIN(1/$H496,1-SUM($N496:AR496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:AS496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:AT496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:AU496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:AV496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:AW496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:AX496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:AY496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:AZ496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:BA496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:BB496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:BC496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:BD496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:BE496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:BF496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:BG496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:BH496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:BI496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:BJ496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:BK496))*($F496>=4)","v":0},{"$f":"MIN(1/$H496,1-SUM($N496:BL496))*($F496>=4)","v":0}]
[null,null,82,"GE DOT05 Tech 2","Capital",4,null,{"$f":"Input!L93","v":23.255813953488374},{"$f":"MONTH(Input!I93)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H497,1-SUM($N497:N497))*($F497>=4)*$J497","v":2.1499999999999998E-2},{"$f":"MIN(1/$H497,1-SUM($N497:O497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:P497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:Q497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:R497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:S497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:T497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:U497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:V497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:W497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:X497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:Y497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:Z497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:AA497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:AB497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:AC497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:AD497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:AE497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:AF497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:AG497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:AH497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:AI497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:AJ497))*($F497>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H497,1-SUM($N497:AK497))*($F497>=4)","v":3.2499999999999751E-2},{"$f":"MIN(1/$H497,1-SUM($N497:AL497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:AM497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:AN497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:AO497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:AP497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:AQ497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:AR497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:AS497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:AT497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:AU497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:AV497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:AW497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:AX497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:AY497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:AZ497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:BA497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:BB497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:BC497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:BD497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:BE497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:BF497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:BG497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:BH497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:BI497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:BJ497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:BK497))*($F497>=4)","v":0},{"$f":"MIN(1/$H497,1-SUM($N497:BL497))*($F497>=4)","v":0}]
[null,null,83,"Manatee 1&2 Dismantlement","Capital",4,null,{"$f":"Input!L94","v":23.255813953488374},{"$f":"MONTH(Input!I94)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H498,1-SUM($N498:N498))*($F498>=4)*$J498","v":2.1499999999999998E-2},{"$f":"MIN(1/$H498,1-SUM($N498:O498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:P498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:Q498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:R498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:S498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:T498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:U498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:V498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:W498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:X498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:Y498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:Z498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:AA498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:AB498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:AC498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:AD498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:AE498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:AF498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:AG498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:AH498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:AI498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:AJ498))*($F498>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H498,1-SUM($N498:AK498))*($F498>=4)","v":3.2499999999999751E-2},{"$f":"MIN(1/$H498,1-SUM($N498:AL498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:AM498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:AN498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:AO498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:AP498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:AQ498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:AR498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:AS498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:AT498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:AU498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:AV498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:AW498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:AX498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:AY498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:AZ498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:BA498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:BB498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:BC498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:BD498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:BE498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:BF498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:BG498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:BH498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:BI498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:BJ498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:BK498))*($F498>=4)","v":0},{"$f":"MIN(1/$H498,1-SUM($N498:BL498))*($F498>=4)","v":0}]
[null,null,84,"Martin 1&2 Dismantlement","Capital",4,null,{"$f":"Input!L95","v":23.255813953488374},{"$f":"MONTH(Input!I95)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H499,1-SUM($N499:N499))*($F499>=4)*$J499","v":2.1499999999999998E-2},{"$f":"MIN(1/$H499,1-SUM($N499:O499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:P499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:Q499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:R499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:S499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:T499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:U499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:V499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:W499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:X499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:Y499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:Z499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:AA499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:AB499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:AC499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:AD499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:AE499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:AF499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:AG499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:AH499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:AI499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:AJ499))*($F499>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H499,1-SUM($N499:AK499))*($F499>=4)","v":3.2499999999999751E-2},{"$f":"MIN(1/$H499,1-SUM($N499:AL499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:AM499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:AN499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:AO499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:AP499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:AQ499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:AR499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:AS499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:AT499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:AU499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:AV499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:AW499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:AX499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:AY499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:AZ499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:BA499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:BB499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:BC499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:BD499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:BE499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:BF499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:BG499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:BH499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:BI499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:BJ499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:BK499))*($F499>=4)","v":0},{"$f":"MIN(1/$H499,1-SUM($N499:BL499))*($F499>=4)","v":0}]
[null,null,85,"Scherer 4 Dismantlement","Capital",4,null,{"$f":"Input!L96","v":23.255813953488374},{"$f":"MONTH(Input!I96)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H500,1-SUM($N500:N500))*($F500>=4)*$J500","v":2.1499999999999998E-2},{"$f":"MIN(1/$H500,1-SUM($N500:O500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:P500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:Q500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:R500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:S500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:T500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:U500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:V500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:W500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:X500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:Y500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:Z500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:AA500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:AB500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:AC500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:AD500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:AE500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:AF500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:AG500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:AH500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:AI500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:AJ500))*($F500>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H500,1-SUM($N500:AK500))*($F500>=4)","v":3.2499999999999751E-2},{"$f":"MIN(1/$H500,1-SUM($N500:AL500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:AM500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:AN500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:AO500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:AP500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:AQ500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:AR500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:AS500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:AT500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:AU500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:AV500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:AW500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:AX500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:AY500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:AZ500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:BA500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:BB500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:BC500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:BD500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:BE500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:BF500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:BG500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:BH500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:BI500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:BJ500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:BK500))*($F500>=4)","v":0},{"$f":"MIN(1/$H500,1-SUM($N500:BL500))*($F500>=4)","v":0}]
[null,null,86,"Other","Capital",4,null,{"$f":"Input!L97","v":23.255813953488374},{"$f":"MONTH(Input!I97)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H501,1-SUM($N501:N501))*($F501>=4)*$J501","v":2.1499999999999998E-2},{"$f":"MIN(1/$H501,1-SUM($N501:O501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:P501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:Q501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:R501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:S501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:T501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:U501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:V501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:W501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:X501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:Y501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:Z501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:AA501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:AB501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:AC501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:AD501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:AE501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:AF501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:AG501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:AH501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:AI501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:AJ501))*($F501>=4)","v":4.2999999999999997E-2},{"$f":"MIN(1/$H501,1-SUM($N501:AK501))*($F501>=4)","v":3.2499999999999751E-2},{"$f":"MIN(1/$H501,1-SUM($N501:AL501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:AM501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:AN501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:AO501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:AP501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:AQ501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:AR501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:AS501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:AT501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:AU501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:AV501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:AW501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:AX501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:AY501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:AZ501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:BA501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:BB501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:BC501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:BD501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:BE501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:BF501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:BG501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:BH501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:BI501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:BJ501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:BK501))*($F501>=4)","v":0},{"$f":"MIN(1/$H501,1-SUM($N501:BL501))*($F501>=4)","v":0}]
[null,null,90,"Other Reliability","Capital",4,null,{"$f":"Input!L101","v":25},{"$f":"MONTH(Input!I101)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H505,1-SUM($N505:N505))*($F505>=4)*$J505","v":0.02},{"$f":"MIN(1/$H505,1-SUM($N505:O505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:P505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:Q505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:R505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:S505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:T505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:U505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:V505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:W505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:X505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:Y505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:Z505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:AA505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:AB505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:AC505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:AD505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:AE505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:AF505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:AG505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:AH505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:AI505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:AJ505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:AK505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:AL505))*($F505>=4)","v":0.04},{"$f":"MIN(1/$H505,1-SUM($N505:AM505))*($F505>=4)","v":1.9999999999999685E-2},{"$f":"MIN(1/$H505,1-SUM($N505:AN505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:AO505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:AP505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:AQ505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:AR505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:AS505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:AT505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:AU505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:AV505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:AW505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:AX505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:AY505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:AZ505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:BA505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:BB505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:BC505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:BD505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:BE505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:BF505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:BG505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:BH505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:BI505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:BJ505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:BK505))*($F505>=4)","v":0},{"$f":"MIN(1/$H505,1-SUM($N505:BL505))*($F505>=4)","v":0}]
[null,null,95,"Other Projects","Capital",4,null,{"$f":"Input!L106","v":28.571428571428569},{"$f":"MONTH(Input!I106)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H510,1-SUM($N510:N510))*($F510>=4)*$J510","v":1.7500000000000002E-2},{"$f":"MIN(1/$H510,1-SUM($N510:O510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:P510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:Q510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:R510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:S510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:T510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:U510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:V510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:W510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:X510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:Y510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:Z510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AA510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AB510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AC510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AD510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AE510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AF510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AG510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AH510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AI510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AJ510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AK510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AL510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AM510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AN510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AO510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AP510))*($F510>=4)","v":3.5000000000000003E-2},{"$f":"MIN(1/$H510,1-SUM($N510:AQ510))*($F510>=4)","v":2.4999999999992806E-3},{"$f":"MIN(1/$H510,1-SUM($N510:AR510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:AS510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:AT510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:AU510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:AV510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:AW510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:AX510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:AY510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:AZ510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:BA510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:BB510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:BC510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:BD510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:BE510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:BF510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:BG510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:BH510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:BI510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:BJ510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:BK510))*($F510>=4)","v":0},{"$f":"MIN(1/$H510,1-SUM($N510:BL510))*($F510>=4)","v":0}]
[null,null,98,"SolarTogether 5","Capital",4,null,{"$f":"Input!L109","v":29.411764705882351},{"$f":"MONTH(Input!I109)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H513,1-SUM($N513:N513))*($F513>=4)*$J513","v":1.7000000000000001E-2},{"$f":"MIN(1/$H513,1-SUM($N513:O513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:P513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:Q513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:R513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:S513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:T513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:U513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:V513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:W513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:X513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:Y513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:Z513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AA513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AB513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AC513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AD513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AE513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AF513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AG513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AH513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AI513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AJ513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AK513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AL513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AM513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AN513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AO513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AP513))*($F513>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AQ513))*($F513>=4)","v":3.0999999999999361E-2},{"$f":"MIN(1/$H513,1-SUM($N513:AR513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:AS513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:AT513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:AU513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:AV513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:AW513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:AX513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:AY513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:AZ513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:BA513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:BB513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:BC513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:BD513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:BE513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:BF513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:BG513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:BH513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:BI513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:BJ513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:BK513))*($F513>=4)","v":0},{"$f":"MIN(1/$H513,1-SUM($N513:BL513))*($F513>=4)","v":0}]
[null,null,100,{"$f":"INDEX(D$157:D$281,$C515,1)","v":"Safe Harbor Panels - 2021"},"CWIP Capital",6,null,{"$f":"Input!L111","v":29.411764705882351},{"$f":"MONTH(Input!I111)","v":7},{"$f":"YEARFRAC(I386,DATE(YEAR(I386),12,31))","v":0.5},null,{"$f":"SUM(O515:BM515)","v":1},null,null,{"$f":"MIN(1/$H515,1-SUM($N515:N515))*($F515>=4)*$J515","v":1.7000000000000001E-2},{"$f":"MIN(1/$H515,1-SUM($N515:O515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:P515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:Q515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:R515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:S515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:T515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:U515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:V515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:W515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:X515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:Y515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:Z515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AA515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AB515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AC515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AD515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AE515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AF515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AG515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AH515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AI515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AJ515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AK515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AL515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AM515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AN515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AO515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AP515))*($F515>=4)","v":3.4000000000000002E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AQ515))*($F515>=4)","v":3.0999999999999361E-2},{"$f":"MIN(1/$H515,1-SUM($N515:AR515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:AS515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:AT515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:AU515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:AV515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:AW515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:AX515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:AY515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:AZ515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:BA515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:BB515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:BC515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:BD515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:BE515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:BF515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:BG515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:BH515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:BI515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:BJ515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:BK515))*($F515>=4)","v":0},{"$f":"MIN(1/$H515,1-SUM($N515:BL515))*($F515>=4)","v":0}]
[null,null,105,"Battery Safe Harbor","CWIP Capital",6,null,{"$f":"Input!L116","v":10},{"$f":"MONTH(Input!I116)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H520,1-SUM($N520:N520))*($F520>=4)*$J520","v":0.05},{"$f":"MIN(1/$H520,1-SUM($N520:O520))*($F520>=4)","v":0.1},{"$f":"MIN(1/$H520,1-SUM($N520:P520))*($F520>=4)","v":0.1},{"$f":"MIN(1/$H520,1-SUM($N520:Q520))*($F520>=4)","v":0.1},{"$f":"MIN(1/$H520,1-SUM($N520:R520))*($F520>=4)","v":0.1},{"$f":"MIN(1/$H520,1-SUM($N520:S520))*($F520>=4)","v":0.1},{"$f":"MIN(1/$H520,1-SUM($N520:T520))*($F520>=4)","v":0.1},{"$f":"MIN(1/$H520,1-SUM($N520:U520))*($F520>=4)","v":0.1},{"$f":"MIN(1/$H520,1-SUM($N520:V520))*($F520>=4)","v":0.1},{"$f":"MIN(1/$H520,1-SUM($N520:W520))*($F520>=4)","v":0.1},{"$f":"MIN(1/$H520,1-SUM($N520:X520))*($F520>=4)","v":5.0000000000000155E-2},{"$f":"MIN(1/$H520,1-SUM($N520:Y520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:Z520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AA520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AB520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AC520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AD520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AE520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AF520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AG520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AH520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AI520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AJ520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AK520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AL520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AM520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AN520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AO520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AP520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AQ520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AR520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AS520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AT520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AU520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AV520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AW520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AX520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AY520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:AZ520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:BA520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:BB520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:BC520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:BD520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:BE520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:BF520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:BG520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:BH520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:BI520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:BJ520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:BK520))*($F520>=4)","v":0},{"$f":"MIN(1/$H520,1-SUM($N520:BL520))*($F520>=4)","v":0}]
[null,null,109,"Meters","Capital",4,null,{"$f":"Input!L120","v":16.666666666666668},{"$f":"MONTH(Input!I120)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H524,1-SUM($N524:N524))*($F524>=4)*$J524","v":0.03},{"$f":"MIN(1/$H524,1-SUM($N524:O524))*($F524>=4)","v":0.06},{"$f":"MIN(1/$H524,1-SUM($N524:P524))*($F524>=4)","v":0.06},{"$f":"MIN(1/$H524,1-SUM($N524:Q524))*($F524>=4)","v":0.06},{"$f":"MIN(1/$H524,1-SUM($N524:R524))*($F524>=4)","v":0.06},{"$f":"MIN(1/$H524,1-SUM($N524:S524))*($F524>=4)","v":0.06},{"$f":"MIN(1/$H524,1-SUM($N524:T524))*($F524>=4)","v":0.06},{"$f":"MIN(1/$H524,1-SUM($N524:U524))*($F524>=4)","v":0.06},{"$f":"MIN(1/$H524,1-SUM($N524:V524))*($F524>=4)","v":0.06},{"$f":"MIN(1/$H524,1-SUM($N524:W524))*($F524>=4)","v":0.06},{"$f":"MIN(1/$H524,1-SUM($N524:X524))*($F524>=4)","v":0.06},{"$f":"MIN(1/$H524,1-SUM($N524:Y524))*($F524>=4)","v":0.06},{"$f":"MIN(1/$H524,1-SUM($N524:Z524))*($F524>=4)","v":0.06},{"$f":"MIN(1/$H524,1-SUM($N524:AA524))*($F524>=4)","v":0.06},{"$f":"MIN(1/$H524,1-SUM($N524:AB524))*($F524>=4)","v":0.06},{"$f":"MIN(1/$H524,1-SUM($N524:AC524))*($F524>=4)","v":0.06},{"$f":"MIN(1/$H524,1-SUM($N524:AD524))*($F524>=4)","v":0.06},{"$f":"MIN(1/$H524,1-SUM($N524:AE524))*($F524>=4)","v":9.9999999999995648E-3},{"$f":"MIN(1/$H524,1-SUM($N524:AF524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AG524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AH524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AI524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AJ524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AK524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AL524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AM524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AN524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AO524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AP524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AQ524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AR524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AS524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AT524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AU524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AV524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AW524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AX524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AY524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:AZ524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:BA524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:BB524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:BC524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:BD524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:BE524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:BF524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:BG524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:BH524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:BI524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:BJ524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:BK524))*($F524>=4)","v":0},{"$f":"MIN(1/$H524,1-SUM($N524:BL524))*($F524>=4)","v":0}]
[null,null,110,"Other ","Capital",4,null,{"$f":"Input!L121","v":38.46153846153846},{"$f":"MONTH(Input!I121)","v":7},0.5,null,1,null,null,{"$f":"MIN(1/$H525,1-SUM($N525:N525))*($F525>=4)*$J525","v":1.3000000000000001E-2},{"$f":"MIN(1/$H525,1-SUM($N525:O525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:P525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:Q525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:R525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:S525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:T525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:U525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:V525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:W525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:X525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:Y525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:Z525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AA525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AB525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AC525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AD525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AE525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AF525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AG525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AH525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AI525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AJ525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AK525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AL525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AM525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AN525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AO525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AP525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AQ525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AR525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AS525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AT525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AU525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AV525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AW525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AX525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AY525))*($F525>=4)","v":2.6000000000000002E-2},{"$f":"MIN(1/$H525,1-SUM($N525:AZ525))*($F525>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H525,1-SUM($N525:BA525))*($F525>=4)","v":0},{"$f":"MIN(1/$H525,1-SUM($N525:BB525))*($F525>=4)","v":0},{"$f":"MIN(1/$H525,1-SUM($N525:BC525))*($F525>=4)","v":0},{"$f":"MIN(1/$H525,1-SUM($N525:BD525))*($F525>=4)","v":0},{"$f":"MIN(1/$H525,1-SUM($N525:BE525))*($F525>=4)","v":0},{"$f":"MIN(1/$H525,1-SUM($N525:BF525))*($F525>=4)","v":0},{"$f":"MIN(1/$H525,1-SUM($N525:BG525))*($F525>=4)","v":0},{"$f":"MIN(1/$H525,1-SUM($N525:BH525))*($F525>=4)","v":0},{"$f":"MIN(1/$H525,1-SUM($N525:BI525))*($F525>=4)","v":0},{"$f":"MIN(1/$H525,1-SUM($N525:BJ525))*($F525>=4)","v":0},{"$f":"MIN(1/$H525,1-SUM($N525:BK525))*($F525>=4)","v":0},{"$f":"MIN(1/$H525,1-SUM($N525:BL525))*($F525>=4)","v":0}]
[null,null,114,"Corporate Real Estate - Other","Capital",4,null,{"$f":"Input!L125","v":66.666666666666671},{"$f":"MONTH(Input!I125)","v":7},0.5,null,0.75750000000000051,null,null,{"$f":"MIN(1/$H529,1-SUM($N529:N529))*($F529>=4)*$J529","v":7.4999999999999997E-3},{"$f":"MIN(1/$H529,1-SUM($N529:O529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:P529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:Q529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:R529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:S529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:T529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:U529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:V529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:W529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:X529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:Y529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:Z529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AA529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AB529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AC529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AD529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AE529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AF529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AG529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AH529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AI529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AJ529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AK529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AL529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AM529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AN529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AO529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AP529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AQ529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AR529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AS529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AT529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AU529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AV529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AW529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AX529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AY529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:AZ529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:BA529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:BB529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:BC529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:BD529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:BE529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:BF529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:BG529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:BH529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:BI529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:BJ529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:BK529))*($F529>=4)","v":1.4999999999999999E-2},{"$f":"MIN(1/$H529,1-SUM($N529:BL529))*($F529>=4)","v":1.4999999999999999E-2}]
[null,null,118,"item 118","Land",3,null,{"$f":"Input!L129","v":28.571428571428569},{"$f":"MONTH(Input!I129)","v":1},1,null,0,null,null,{"$f":"MIN(1/$H533,1-SUM($N533:N533))*($F533>=4)*$J533","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:O533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:P533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:Q533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:R533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:S533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:T533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:U533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:V533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:W533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:X533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:Y533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:Z533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AA533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AB533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AC533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AD533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AE533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AF533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AG533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AH533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AI533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AJ533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AK533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AL533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AM533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AN533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AO533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AP533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AQ533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AR533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AS533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AT533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AU533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AV533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AW533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AX533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AY533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:AZ533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:BA533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:BB533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:BC533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:BD533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:BE533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:BF533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:BG533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:BH533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:BI533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:BJ533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:BK533))*($F533>=4)","v":0},{"$f":"MIN(1/$H533,1-SUM($N533:BL533))*($F533>=4)","v":0}]
[null,null,123,"item 123","Land",3,null,{"$f":"Input!L134","v":28.571428571428569},{"$f":"MONTH(Input!I134)","v":1},1,null,0,null,null,{"$f":"MIN(1/$H538,1-SUM($N538:N538))*($F538>=4)*$J538","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:O538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:P538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:Q538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:R538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:S538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:T538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:U538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:V538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:W538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:X538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:Y538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:Z538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AA538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AB538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AC538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AD538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AE538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AF538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AG538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AH538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AI538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AJ538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AK538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AL538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AM538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AN538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AO538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AP538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AQ538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AR538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AS538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AT538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AU538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AV538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AW538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AX538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AY538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:AZ538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:BA538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:BB538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:BC538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:BD538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:BE538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:BF538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:BG538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:BH538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:BI538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:BJ538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:BK538))*($F538>=4)","v":0},{"$f":"MIN(1/$H538,1-SUM($N538:BL538))*($F538>=4)","v":0}]
[null,null,null,{"$f":"D415","v":"Book Depreciation Rates"}]
[]
[null,null,4,"3SAR Hot Days Projects","AFUDC Capital",5,null,null,null,null,168.31224421382913,356.94065299000988,null,null,{"$f":"SUMPRODUCT($O290:O290,N(OFFSET($O419:O419,0,MAX(COLUMN($O419:O419))-COLUMN($O419:O419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:P290,N(OFFSET($O419:P419,0,MAX(COLUMN($O419:P419))-COLUMN($O419:P419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:Q290,N(OFFSET($O419:Q419,0,MAX(COLUMN($O419:Q419))-COLUMN($O419:Q419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:R290,N(OFFSET($O419:R419,0,MAX(COLUMN($O419:R419))-COLUMN($O419:R419),1,1)))","v":10.232298719046955},{"$f":"SUMPRODUCT($O290:S290,N(OFFSET($O419:S419,0,MAX(COLUMN($O419:S419))-COLUMN($O419:S419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:T290,N(OFFSET($O419:T419,0,MAX(COLUMN($O419:T419))-COLUMN($O419:T419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:U290,N(OFFSET($O419:U419,0,MAX(COLUMN($O419:U419))-COLUMN($O419:U419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:V290,N(OFFSET($O419:V419,0,MAX(COLUMN($O419:V419))-COLUMN($O419:V419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:W290,N(OFFSET($O419:W419,0,MAX(COLUMN($O419:W419))-COLUMN($O419:W419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:X290,N(OFFSET($O419:X419,0,MAX(COLUMN($O419:X419))-COLUMN($O419:X419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:Y290,N(OFFSET($O419:Y419,0,MAX(COLUMN($O419:Y419))-COLUMN($O419:Y419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:Z290,N(OFFSET($O419:Z419,0,MAX(COLUMN($O419:Z419))-COLUMN($O419:Z419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:AA290,N(OFFSET($O419:AA419,0,MAX(COLUMN($O419:AA419))-COLUMN($O419:AA419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:AB290,N(OFFSET($O419:AB419,0,MAX(COLUMN($O419:AB419))-COLUMN($O419:AB419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:AC290,N(OFFSET($O419:AC419,0,MAX(COLUMN($O419:AC419))-COLUMN($O419:AC419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:AD290,N(OFFSET($O419:AD419,0,MAX(COLUMN($O419:AD419))-COLUMN($O419:AD419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:AE290,N(OFFSET($O419:AE419,0,MAX(COLUMN($O419:AE419))-COLUMN($O419:AE419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:AF290,N(OFFSET($O419:AF419,0,MAX(COLUMN($O419:AF419))-COLUMN($O419:AF419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:AG290,N(OFFSET($O419:AG419,0,MAX(COLUMN($O419:AG419))-COLUMN($O419:AG419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:AH290,N(OFFSET($O419:AH419,0,MAX(COLUMN($O419:AH419))-COLUMN($O419:AH419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:AI290,N(OFFSET($O419:AI419,0,MAX(COLUMN($O419:AI419))-COLUMN($O419:AI419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:AJ290,N(OFFSET($O419:AJ419,0,MAX(COLUMN($O419:AJ419))-COLUMN($O419:AJ419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:AK290,N(OFFSET($O419:AK419,0,MAX(COLUMN($O419:AK419))-COLUMN($O419:AK419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:AL290,N(OFFSET($O419:AL419,0,MAX(COLUMN($O419:AL419))-COLUMN($O419:AL419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:AM290,N(OFFSET($O419:AM419,0,MAX(COLUMN($O419:AM419))-COLUMN($O419:AM419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:AN290,N(OFFSET($O419:AN419,0,MAX(COLUMN($O419:AN419))-COLUMN($O419:AN419),1,1)))","v":15.348448078570433},{"$f":"SUMPRODUCT($O290:AO290,N(OFFSET($O419:AO419,0,MAX(COLUMN($O419:AO419))-COLUMN($O419:AO419),1,1)))","v":9.0424965424134651},{"$f":"SUMPRODUCT($O290:AP290,N(OFFSET($O419:AP419,0,MAX(COLUMN($O419:AP419))-COLUMN($O419:AP419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:AQ290,N(OFFSET($O419:AQ419,0,MAX(COLUMN($O419:AQ419))-COLUMN($O419:AQ419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:AR290,N(OFFSET($O419:AR419,0,MAX(COLUMN($O419:AR419))-COLUMN($O419:AR419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:AS290,N(OFFSET($O419:AS419,0,MAX(COLUMN($O419:AS419))-COLUMN($O419:AS419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:AT290,N(OFFSET($O419:AT419,0,MAX(COLUMN($O419:AT419))-COLUMN($O419:AT419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:AU290,N(OFFSET($O419:AU419,0,MAX(COLUMN($O419:AU419))-COLUMN($O419:AU419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:AV290,N(OFFSET($O419:AV419,0,MAX(COLUMN($O419:AV419))-COLUMN($O419:AV419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:AW290,N(OFFSET($O419:AW419,0,MAX(COLUMN($O419:AW419))-COLUMN($O419:AW419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:AX290,N(OFFSET($O419:AX419,0,MAX(COLUMN($O419:AX419))-COLUMN($O419:AX419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:AY290,N(OFFSET($O419:AY419,0,MAX(COLUMN($O419:AY419))-COLUMN($O419:AY419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:AZ290,N(OFFSET($O419:AZ419,0,MAX(COLUMN($O419:AZ419))-COLUMN($O419:AZ419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:BA290,N(OFFSET($O419:BA419,0,MAX(COLUMN($O419:BA419))-COLUMN($O419:BA419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:BB290,N(OFFSET($O419:BB419,0,MAX(COLUMN($O419:BB419))-COLUMN($O419:BB419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:BC290,N(OFFSET($O419:BC419,0,MAX(COLUMN($O419:BC419))-COLUMN($O419:BC419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:BD290,N(OFFSET($O419:BD419,0,MAX(COLUMN($O419:BD419))-COLUMN($O419:BD419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:BE290,N(OFFSET($O419:BE419,0,MAX(COLUMN($O419:BE419))-COLUMN($O419:BE419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:BF290,N(OFFSET($O419:BF419,0,MAX(COLUMN($O419:BF419))-COLUMN($O419:BF419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:BG290,N(OFFSET($O419:BG419,0,MAX(COLUMN($O419:BG419))-COLUMN($O419:BG419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:BH290,N(OFFSET($O419:BH419,0,MAX(COLUMN($O419:BH419))-COLUMN($O419:BH419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:BI290,N(OFFSET($O419:BI419,0,MAX(COLUMN($O419:BI419))-COLUMN($O419:BI419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:BJ290,N(OFFSET($O419:BJ419,0,MAX(COLUMN($O419:BJ419))-COLUMN($O419:BJ419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:BK290,N(OFFSET($O419:BK419,0,MAX(COLUMN($O419:BK419))-COLUMN($O419:BK419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:BL290,N(OFFSET($O419:BL419,0,MAX(COLUMN($O419:BL419))-COLUMN($O419:BL419),1,1)))","v":0},{"$f":"SUMPRODUCT($O290:BM290,N(OFFSET($O419:BM419,0,MAX(COLUMN($O419:BM419))-COLUMN($O419:BM419),1,1)))","v":0}]
[null,null,8,"500kV Improvement","AFUDC Capital",5,null,null,null,null,484.84006327722324,1823.3160424294522,null,null,{"$f":"SUMPRODUCT($O294:O294,N(OFFSET($O423:O423,0,MAX(COLUMN($O423:O423))-COLUMN($O423:O423),1,1)))","v":0},{"$f":"SUMPRODUCT($O294:P294,N(OFFSET($O423:P423,0,MAX(COLUMN($O423:P423))-COLUMN($O423:P423),1,1)))","v":0},{"$f":"SUMPRODUCT($O294:Q294,N(OFFSET($O423:Q423,0,MAX(COLUMN($O423:Q423))-COLUMN($O423:Q423),1,1)))","v":6.8937973650000011},{"$f":"SUMPRODUCT($O294:R294,N(OFFSET($O423:R423,0,MAX(COLUMN($O423:R423))-COLUMN($O423:R423),1,1)))","v":13.184149730029846},{"$f":"SUMPRODUCT($O294:S294,N(OFFSET($O423:S423,0,MAX(COLUMN($O423:S423))-COLUMN($O423:S423),1,1)))","v":24.284160806726394},{"$f":"SUMPRODUCT($O294:T294,N(OFFSET($O423:T423,0,MAX(COLUMN($O423:T423))-COLUMN($O423:T423),1,1)))","v":32.626262742996616},{"$f":"SUMPRODUCT($O294:U294,N(OFFSET($O423:U423,0,MAX(COLUMN($O423:U423))-COLUMN($O423:U423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:V294,N(OFFSET($O423:V423,0,MAX(COLUMN($O423:V423))-COLUMN($O423:V423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:W294,N(OFFSET($O423:W423,0,MAX(COLUMN($O423:W423))-COLUMN($O423:W423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:X294,N(OFFSET($O423:X423,0,MAX(COLUMN($O423:X423))-COLUMN($O423:X423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:Y294,N(OFFSET($O423:Y423,0,MAX(COLUMN($O423:Y423))-COLUMN($O423:Y423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:Z294,N(OFFSET($O423:Z423,0,MAX(COLUMN($O423:Z423))-COLUMN($O423:Z423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AA294,N(OFFSET($O423:AA423,0,MAX(COLUMN($O423:AA423))-COLUMN($O423:AA423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AB294,N(OFFSET($O423:AB423,0,MAX(COLUMN($O423:AB423))-COLUMN($O423:AB423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AC294,N(OFFSET($O423:AC423,0,MAX(COLUMN($O423:AC423))-COLUMN($O423:AC423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AD294,N(OFFSET($O423:AD423,0,MAX(COLUMN($O423:AD423))-COLUMN($O423:AD423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AE294,N(OFFSET($O423:AE423,0,MAX(COLUMN($O423:AE423))-COLUMN($O423:AE423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AF294,N(OFFSET($O423:AF423,0,MAX(COLUMN($O423:AF423))-COLUMN($O423:AF423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AG294,N(OFFSET($O423:AG423,0,MAX(COLUMN($O423:AG423))-COLUMN($O423:AG423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AH294,N(OFFSET($O423:AH423,0,MAX(COLUMN($O423:AH423))-COLUMN($O423:AH423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AI294,N(OFFSET($O423:AI423,0,MAX(COLUMN($O423:AI423))-COLUMN($O423:AI423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AJ294,N(OFFSET($O423:AJ423,0,MAX(COLUMN($O423:AJ423))-COLUMN($O423:AJ423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AK294,N(OFFSET($O423:AK423,0,MAX(COLUMN($O423:AK423))-COLUMN($O423:AK423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AL294,N(OFFSET($O423:AL423,0,MAX(COLUMN($O423:AL423))-COLUMN($O423:AL423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AM294,N(OFFSET($O423:AM423,0,MAX(COLUMN($O423:AM423))-COLUMN($O423:AM423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AN294,N(OFFSET($O423:AN423,0,MAX(COLUMN($O423:AN423))-COLUMN($O423:AN423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AO294,N(OFFSET($O423:AO423,0,MAX(COLUMN($O423:AO423))-COLUMN($O423:AO423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AP294,N(OFFSET($O423:AP423,0,MAX(COLUMN($O423:AP423))-COLUMN($O423:AP423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AQ294,N(OFFSET($O423:AQ423,0,MAX(COLUMN($O423:AQ423))-COLUMN($O423:AQ423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AR294,N(OFFSET($O423:AR423,0,MAX(COLUMN($O423:AR423))-COLUMN($O423:AR423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AS294,N(OFFSET($O423:AS423,0,MAX(COLUMN($O423:AS423))-COLUMN($O423:AS423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AT294,N(OFFSET($O423:AT423,0,MAX(COLUMN($O423:AT423))-COLUMN($O423:AT423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AU294,N(OFFSET($O423:AU423,0,MAX(COLUMN($O423:AU423))-COLUMN($O423:AU423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AV294,N(OFFSET($O423:AV423,0,MAX(COLUMN($O423:AV423))-COLUMN($O423:AV423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AW294,N(OFFSET($O423:AW423,0,MAX(COLUMN($O423:AW423))-COLUMN($O423:AW423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AX294,N(OFFSET($O423:AX423,0,MAX(COLUMN($O423:AX423))-COLUMN($O423:AX423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AY294,N(OFFSET($O423:AY423,0,MAX(COLUMN($O423:AY423))-COLUMN($O423:AY423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:AZ294,N(OFFSET($O423:AZ423,0,MAX(COLUMN($O423:AZ423))-COLUMN($O423:AZ423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:BA294,N(OFFSET($O423:BA423,0,MAX(COLUMN($O423:BA423))-COLUMN($O423:BA423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:BB294,N(OFFSET($O423:BB423,0,MAX(COLUMN($O423:BB423))-COLUMN($O423:BB423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:BC294,N(OFFSET($O423:BC423,0,MAX(COLUMN($O423:BC423))-COLUMN($O423:BC423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:BD294,N(OFFSET($O423:BD423,0,MAX(COLUMN($O423:BD423))-COLUMN($O423:BD423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:BE294,N(OFFSET($O423:BE423,0,MAX(COLUMN($O423:BE423))-COLUMN($O423:BE423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:BF294,N(OFFSET($O423:BF423,0,MAX(COLUMN($O423:BF423))-COLUMN($O423:BF423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:BG294,N(OFFSET($O423:BG423,0,MAX(COLUMN($O423:BG423))-COLUMN($O423:BG423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:BH294,N(OFFSET($O423:BH423,0,MAX(COLUMN($O423:BH423))-COLUMN($O423:BH423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:BI294,N(OFFSET($O423:BI423,0,MAX(COLUMN($O423:BI423))-COLUMN($O423:BI423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:BJ294,N(OFFSET($O423:BJ423,0,MAX(COLUMN($O423:BJ423))-COLUMN($O423:BJ423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:BK294,N(OFFSET($O423:BK423,0,MAX(COLUMN($O423:BK423))-COLUMN($O423:BK423),1,1)))","v":39.072088941781963},{"$f":"SUMPRODUCT($O294:BL294,N(OFFSET($O423:BL423,0,MAX(COLUMN($O423:BL423))-COLUMN($O423:BL423),1,1)))","v":36.44588042178178},{"$f":"SUMPRODUCT($O294:BM294,N(OFFSET($O423:BM423,0,MAX(COLUMN($O423:BM423))-COLUMN($O423:BM423),1,1)))","v":29.781966866294241}]
[null,null,9,"Corbett-Sugar-Quarry 500 KV Line","AFUDC Capital",5,null,null,null,null,80.141908381303068,270.79987746999956,null,null,{"$f":"SUMPRODUCT($O295:O295,N(OFFSET($O424:O424,0,MAX(COLUMN($O424:O424))-COLUMN($O424:O424),1,1)))","v":0},{"$f":"SUMPRODUCT($O295:P295,N(OFFSET($O424:P424,0,MAX(COLUMN($O424:P424))-COLUMN($O424:P424),1,1)))","v":0},{"$f":"SUMPRODUCT($O295:Q295,N(OFFSET($O424:Q424,0,MAX(COLUMN($O424:Q424))-COLUMN($O424:Q424),1,1)))","v":4.2621020931825004},{"$f":"SUMPRODUCT($O295:R295,N(OFFSET($O424:R424,0,MAX(COLUMN($O424:R424))-COLUMN($O424:R424),1,1)))","v":5.6857987678800006},{"$f":"SUMPRODUCT($O295:S295,N(OFFSET($O424:S424,0,MAX(COLUMN($O424:S424))-COLUMN($O424:S424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:T295,N(OFFSET($O424:T424,0,MAX(COLUMN($O424:T424))-COLUMN($O424:T424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:U295,N(OFFSET($O424:U424,0,MAX(COLUMN($O424:U424))-COLUMN($O424:U424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:V295,N(OFFSET($O424:V424,0,MAX(COLUMN($O424:V424))-COLUMN($O424:V424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:W295,N(OFFSET($O424:W424,0,MAX(COLUMN($O424:W424))-COLUMN($O424:W424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:X295,N(OFFSET($O424:X424,0,MAX(COLUMN($O424:X424))-COLUMN($O424:X424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:Y295,N(OFFSET($O424:Y424,0,MAX(COLUMN($O424:Y424))-COLUMN($O424:Y424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:Z295,N(OFFSET($O424:Z424,0,MAX(COLUMN($O424:Z424))-COLUMN($O424:Z424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AA295,N(OFFSET($O424:AA424,0,MAX(COLUMN($O424:AA424))-COLUMN($O424:AA424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AB295,N(OFFSET($O424:AB424,0,MAX(COLUMN($O424:AB424))-COLUMN($O424:AB424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AC295,N(OFFSET($O424:AC424,0,MAX(COLUMN($O424:AC424))-COLUMN($O424:AC424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AD295,N(OFFSET($O424:AD424,0,MAX(COLUMN($O424:AD424))-COLUMN($O424:AD424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AE295,N(OFFSET($O424:AE424,0,MAX(COLUMN($O424:AE424))-COLUMN($O424:AE424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AF295,N(OFFSET($O424:AF424,0,MAX(COLUMN($O424:AF424))-COLUMN($O424:AF424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AG295,N(OFFSET($O424:AG424,0,MAX(COLUMN($O424:AG424))-COLUMN($O424:AG424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AH295,N(OFFSET($O424:AH424,0,MAX(COLUMN($O424:AH424))-COLUMN($O424:AH424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AI295,N(OFFSET($O424:AI424,0,MAX(COLUMN($O424:AI424))-COLUMN($O424:AI424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AJ295,N(OFFSET($O424:AJ424,0,MAX(COLUMN($O424:AJ424))-COLUMN($O424:AJ424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AK295,N(OFFSET($O424:AK424,0,MAX(COLUMN($O424:AK424))-COLUMN($O424:AK424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AL295,N(OFFSET($O424:AL424,0,MAX(COLUMN($O424:AL424))-COLUMN($O424:AL424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AM295,N(OFFSET($O424:AM424,0,MAX(COLUMN($O424:AM424))-COLUMN($O424:AM424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AN295,N(OFFSET($O424:AN424,0,MAX(COLUMN($O424:AN424))-COLUMN($O424:AN424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AO295,N(OFFSET($O424:AO424,0,MAX(COLUMN($O424:AO424))-COLUMN($O424:AO424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AP295,N(OFFSET($O424:AP424,0,MAX(COLUMN($O424:AP424))-COLUMN($O424:AP424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AQ295,N(OFFSET($O424:AQ424,0,MAX(COLUMN($O424:AQ424))-COLUMN($O424:AQ424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AR295,N(OFFSET($O424:AR424,0,MAX(COLUMN($O424:AR424))-COLUMN($O424:AR424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AS295,N(OFFSET($O424:AS424,0,MAX(COLUMN($O424:AS424))-COLUMN($O424:AS424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AT295,N(OFFSET($O424:AT424,0,MAX(COLUMN($O424:AT424))-COLUMN($O424:AT424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AU295,N(OFFSET($O424:AU424,0,MAX(COLUMN($O424:AU424))-COLUMN($O424:AU424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AV295,N(OFFSET($O424:AV424,0,MAX(COLUMN($O424:AV424))-COLUMN($O424:AV424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AW295,N(OFFSET($O424:AW424,0,MAX(COLUMN($O424:AW424))-COLUMN($O424:AW424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AX295,N(OFFSET($O424:AX424,0,MAX(COLUMN($O424:AX424))-COLUMN($O424:AX424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AY295,N(OFFSET($O424:AY424,0,MAX(COLUMN($O424:AY424))-COLUMN($O424:AY424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:AZ295,N(OFFSET($O424:AZ424,0,MAX(COLUMN($O424:AZ424))-COLUMN($O424:AZ424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:BA295,N(OFFSET($O424:BA424,0,MAX(COLUMN($O424:BA424))-COLUMN($O424:BA424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:BB295,N(OFFSET($O424:BB424,0,MAX(COLUMN($O424:BB424))-COLUMN($O424:BB424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:BC295,N(OFFSET($O424:BC424,0,MAX(COLUMN($O424:BC424))-COLUMN($O424:BC424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:BD295,N(OFFSET($O424:BD424,0,MAX(COLUMN($O424:BD424))-COLUMN($O424:BD424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:BE295,N(OFFSET($O424:BE424,0,MAX(COLUMN($O424:BE424))-COLUMN($O424:BE424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:BF295,N(OFFSET($O424:BF424,0,MAX(COLUMN($O424:BF424))-COLUMN($O424:BF424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:BG295,N(OFFSET($O424:BG424,0,MAX(COLUMN($O424:BG424))-COLUMN($O424:BG424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:BH295,N(OFFSET($O424:BH424,0,MAX(COLUMN($O424:BH424))-COLUMN($O424:BH424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:BI295,N(OFFSET($O424:BI424,0,MAX(COLUMN($O424:BI424))-COLUMN($O424:BI424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:BJ295,N(OFFSET($O424:BJ424,0,MAX(COLUMN($O424:BJ424))-COLUMN($O424:BJ424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:BK295,N(OFFSET($O424:BK424,0,MAX(COLUMN($O424:BK424))-COLUMN($O424:BK424),1,1)))","v":5.686797426870001},{"$f":"SUMPRODUCT($O295:BL295,N(OFFSET($O424:BL424,0,MAX(COLUMN($O424:BL424))-COLUMN($O424:BL424),1,1)))","v":4.9426208709173469},{"$f":"SUMPRODUCT($O295:BM295,N(OFFSET($O424:BM424,0,MAX(COLUMN($O424:BM424))-COLUMN($O424:BM424),1,1)))","v":3.4715288699996793E-3}]
[null,null,13,"Quarry to ClearSky Major Projects","AFUDC Capital",5,null,null,null,null,25.436180927017826,118.86961532484349,null,null,{"$f":"SUMPRODUCT($O299:O299,N(OFFSET($O428:O428,0,MAX(COLUMN($O428:O428))-COLUMN($O428:O428),1,1)))","v":0},{"$f":"SUMPRODUCT($O299:P299,N(OFFSET($O428:P428,0,MAX(COLUMN($O428:P428))-COLUMN($O428:P428),1,1)))","v":0},{"$f":"SUMPRODUCT($O299:Q299,N(OFFSET($O428:Q428,0,MAX(COLUMN($O428:Q428))-COLUMN($O428:Q428),1,1)))","v":0},{"$f":"SUMPRODUCT($O299:R299,N(OFFSET($O428:R428,0,MAX(COLUMN($O428:R428))-COLUMN($O428:R428),1,1)))","v":0},{"$f":"SUMPRODUCT($O299:S299,N(OFFSET($O428:S428,0,MAX(COLUMN($O428:S428))-COLUMN($O428:S428),1,1)))","v":0},{"$f":"SUMPRODUCT($O299:T299,N(OFFSET($O428:T428,0,MAX(COLUMN($O428:T428))-COLUMN($O428:T428),1,1)))","v":0},{"$f":"SUMPRODUCT($O299:U299,N(OFFSET($O428:U428,0,MAX(COLUMN($O428:U428))-COLUMN($O428:U428),1,1)))","v":0},{"$f":"SUMPRODUCT($O299:V299,N(OFFSET($O428:V428,0,MAX(COLUMN($O428:V428))-COLUMN($O428:V428),1,1)))","v":0.22992188650840151},{"$f":"SUMPRODUCT($O299:W299,N(OFFSET($O428:W428,0,MAX(COLUMN($O428:W428))-COLUMN($O428:W428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:X299,N(OFFSET($O428:X428,0,MAX(COLUMN($O428:X428))-COLUMN($O428:X428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:Y299,N(OFFSET($O428:Y428,0,MAX(COLUMN($O428:Y428))-COLUMN($O428:Y428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:Z299,N(OFFSET($O428:Z428,0,MAX(COLUMN($O428:Z428))-COLUMN($O428:Z428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AA299,N(OFFSET($O428:AA428,0,MAX(COLUMN($O428:AA428))-COLUMN($O428:AA428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AB299,N(OFFSET($O428:AB428,0,MAX(COLUMN($O428:AB428))-COLUMN($O428:AB428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AC299,N(OFFSET($O428:AC428,0,MAX(COLUMN($O428:AC428))-COLUMN($O428:AC428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AD299,N(OFFSET($O428:AD428,0,MAX(COLUMN($O428:AD428))-COLUMN($O428:AD428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AE299,N(OFFSET($O428:AE428,0,MAX(COLUMN($O428:AE428))-COLUMN($O428:AE428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AF299,N(OFFSET($O428:AF428,0,MAX(COLUMN($O428:AF428))-COLUMN($O428:AF428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AG299,N(OFFSET($O428:AG428,0,MAX(COLUMN($O428:AG428))-COLUMN($O428:AG428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AH299,N(OFFSET($O428:AH428,0,MAX(COLUMN($O428:AH428))-COLUMN($O428:AH428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AI299,N(OFFSET($O428:AI428,0,MAX(COLUMN($O428:AI428))-COLUMN($O428:AI428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AJ299,N(OFFSET($O428:AJ428,0,MAX(COLUMN($O428:AJ428))-COLUMN($O428:AJ428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AK299,N(OFFSET($O428:AK428,0,MAX(COLUMN($O428:AK428))-COLUMN($O428:AK428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AL299,N(OFFSET($O428:AL428,0,MAX(COLUMN($O428:AL428))-COLUMN($O428:AL428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AM299,N(OFFSET($O428:AM428,0,MAX(COLUMN($O428:AM428))-COLUMN($O428:AM428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AN299,N(OFFSET($O428:AN428,0,MAX(COLUMN($O428:AN428))-COLUMN($O428:AN428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AO299,N(OFFSET($O428:AO428,0,MAX(COLUMN($O428:AO428))-COLUMN($O428:AO428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AP299,N(OFFSET($O428:AP428,0,MAX(COLUMN($O428:AP428))-COLUMN($O428:AP428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AQ299,N(OFFSET($O428:AQ428,0,MAX(COLUMN($O428:AQ428))-COLUMN($O428:AQ428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AR299,N(OFFSET($O428:AR428,0,MAX(COLUMN($O428:AR428))-COLUMN($O428:AR428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AS299,N(OFFSET($O428:AS428,0,MAX(COLUMN($O428:AS428))-COLUMN($O428:AS428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AT299,N(OFFSET($O428:AT428,0,MAX(COLUMN($O428:AT428))-COLUMN($O428:AT428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AU299,N(OFFSET($O428:AU428,0,MAX(COLUMN($O428:AU428))-COLUMN($O428:AU428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AV299,N(OFFSET($O428:AV428,0,MAX(COLUMN($O428:AV428))-COLUMN($O428:AV428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AW299,N(OFFSET($O428:AW428,0,MAX(COLUMN($O428:AW428))-COLUMN($O428:AW428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AX299,N(OFFSET($O428:AX428,0,MAX(COLUMN($O428:AX428))-COLUMN($O428:AX428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AY299,N(OFFSET($O428:AY428,0,MAX(COLUMN($O428:AY428))-COLUMN($O428:AY428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:AZ299,N(OFFSET($O428:AZ428,0,MAX(COLUMN($O428:AZ428))-COLUMN($O428:AZ428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:BA299,N(OFFSET($O428:BA428,0,MAX(COLUMN($O428:BA428))-COLUMN($O428:BA428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:BB299,N(OFFSET($O428:BB428,0,MAX(COLUMN($O428:BB428))-COLUMN($O428:BB428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:BC299,N(OFFSET($O428:BC428,0,MAX(COLUMN($O428:BC428))-COLUMN($O428:BC428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:BD299,N(OFFSET($O428:BD428,0,MAX(COLUMN($O428:BD428))-COLUMN($O428:BD428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:BE299,N(OFFSET($O428:BE428,0,MAX(COLUMN($O428:BE428))-COLUMN($O428:BE428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:BF299,N(OFFSET($O428:BF428,0,MAX(COLUMN($O428:BF428))-COLUMN($O428:BF428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:BG299,N(OFFSET($O428:BG428,0,MAX(COLUMN($O428:BG428))-COLUMN($O428:BG428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:BH299,N(OFFSET($O428:BH428,0,MAX(COLUMN($O428:BH428))-COLUMN($O428:BH428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:BI299,N(OFFSET($O428:BI428,0,MAX(COLUMN($O428:BI428))-COLUMN($O428:BI428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:BJ299,N(OFFSET($O428:BJ428,0,MAX(COLUMN($O428:BJ428))-COLUMN($O428:BJ428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:BK299,N(OFFSET($O428:BK428,0,MAX(COLUMN($O428:BK428))-COLUMN($O428:BK428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:BL299,N(OFFSET($O428:BL428,0,MAX(COLUMN($O428:BL428))-COLUMN($O428:BL428),1,1)))","v":2.7590626381008185},{"$f":"SUMPRODUCT($O299:BM299,N(OFFSET($O428:BM428,0,MAX(COLUMN($O428:BM428))-COLUMN($O428:BM428),1,1)))","v":2.7590626381008185}]
[null,null,17,"Major Projects Transmission","AFUDC Capital",5,null,null,null,null,30.602110780888133,99.174427922958898,null,null,{"$f":"SUMPRODUCT($O303:O303,N(OFFSET($O432:O432,0,MAX(COLUMN($O432:O432))-COLUMN($O432:O432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:P303,N(OFFSET($O432:P432,0,MAX(COLUMN($O432:P432))-COLUMN($O432:P432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:Q303,N(OFFSET($O432:Q432,0,MAX(COLUMN($O432:Q432))-COLUMN($O432:Q432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:R303,N(OFFSET($O432:R432,0,MAX(COLUMN($O432:R432))-COLUMN($O432:R432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:S303,N(OFFSET($O432:S432,0,MAX(COLUMN($O432:S432))-COLUMN($O432:S432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:T303,N(OFFSET($O432:T432,0,MAX(COLUMN($O432:T432))-COLUMN($O432:T432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:U303,N(OFFSET($O432:U432,0,MAX(COLUMN($O432:U432))-COLUMN($O432:U432),1,1)))","v":1.8512559878952346},{"$f":"SUMPRODUCT($O303:V303,N(OFFSET($O432:V432,0,MAX(COLUMN($O432:V432))-COLUMN($O432:V432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:W303,N(OFFSET($O432:W432,0,MAX(COLUMN($O432:W432))-COLUMN($O432:W432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:X303,N(OFFSET($O432:X432,0,MAX(COLUMN($O432:X432))-COLUMN($O432:X432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:Y303,N(OFFSET($O432:Y432,0,MAX(COLUMN($O432:Y432))-COLUMN($O432:Y432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:Z303,N(OFFSET($O432:Z432,0,MAX(COLUMN($O432:Z432))-COLUMN($O432:Z432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AA303,N(OFFSET($O432:AA432,0,MAX(COLUMN($O432:AA432))-COLUMN($O432:AA432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AB303,N(OFFSET($O432:AB432,0,MAX(COLUMN($O432:AB432))-COLUMN($O432:AB432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AC303,N(OFFSET($O432:AC432,0,MAX(COLUMN($O432:AC432))-COLUMN($O432:AC432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AD303,N(OFFSET($O432:AD432,0,MAX(COLUMN($O432:AD432))-COLUMN($O432:AD432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AE303,N(OFFSET($O432:AE432,0,MAX(COLUMN($O432:AE432))-COLUMN($O432:AE432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AF303,N(OFFSET($O432:AF432,0,MAX(COLUMN($O432:AF432))-COLUMN($O432:AF432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AG303,N(OFFSET($O432:AG432,0,MAX(COLUMN($O432:AG432))-COLUMN($O432:AG432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AH303,N(OFFSET($O432:AH432,0,MAX(COLUMN($O432:AH432))-COLUMN($O432:AH432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AI303,N(OFFSET($O432:AI432,0,MAX(COLUMN($O432:AI432))-COLUMN($O432:AI432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AJ303,N(OFFSET($O432:AJ432,0,MAX(COLUMN($O432:AJ432))-COLUMN($O432:AJ432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AK303,N(OFFSET($O432:AK432,0,MAX(COLUMN($O432:AK432))-COLUMN($O432:AK432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AL303,N(OFFSET($O432:AL432,0,MAX(COLUMN($O432:AL432))-COLUMN($O432:AL432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AM303,N(OFFSET($O432:AM432,0,MAX(COLUMN($O432:AM432))-COLUMN($O432:AM432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AN303,N(OFFSET($O432:AN432,0,MAX(COLUMN($O432:AN432))-COLUMN($O432:AN432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AO303,N(OFFSET($O432:AO432,0,MAX(COLUMN($O432:AO432))-COLUMN($O432:AO432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AP303,N(OFFSET($O432:AP432,0,MAX(COLUMN($O432:AP432))-COLUMN($O432:AP432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AQ303,N(OFFSET($O432:AQ432,0,MAX(COLUMN($O432:AQ432))-COLUMN($O432:AQ432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AR303,N(OFFSET($O432:AR432,0,MAX(COLUMN($O432:AR432))-COLUMN($O432:AR432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AS303,N(OFFSET($O432:AS432,0,MAX(COLUMN($O432:AS432))-COLUMN($O432:AS432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AT303,N(OFFSET($O432:AT432,0,MAX(COLUMN($O432:AT432))-COLUMN($O432:AT432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AU303,N(OFFSET($O432:AU432,0,MAX(COLUMN($O432:AU432))-COLUMN($O432:AU432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AV303,N(OFFSET($O432:AV432,0,MAX(COLUMN($O432:AV432))-COLUMN($O432:AV432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AW303,N(OFFSET($O432:AW432,0,MAX(COLUMN($O432:AW432))-COLUMN($O432:AW432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AX303,N(OFFSET($O432:AX432,0,MAX(COLUMN($O432:AX432))-COLUMN($O432:AX432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AY303,N(OFFSET($O432:AY432,0,MAX(COLUMN($O432:AY432))-COLUMN($O432:AY432),1,1)))","v":3.1735816935346874},{"$f":"SUMPRODUCT($O303:AZ303,N(OFFSET($O432:AZ432,0,MAX(COLUMN($O432:AZ432))-COLUMN($O432:AZ432),1,1)))","v":2.115721129023068},{"$f":"SUMPRODUCT($O303:BA303,N(OFFSET($O432:BA432,0,MAX(COLUMN($O432:BA432))-COLUMN($O432:BA432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:BB303,N(OFFSET($O432:BB432,0,MAX(COLUMN($O432:BB432))-COLUMN($O432:BB432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:BC303,N(OFFSET($O432:BC432,0,MAX(COLUMN($O432:BC432))-COLUMN($O432:BC432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:BD303,N(OFFSET($O432:BD432,0,MAX(COLUMN($O432:BD432))-COLUMN($O432:BD432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:BE303,N(OFFSET($O432:BE432,0,MAX(COLUMN($O432:BE432))-COLUMN($O432:BE432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:BF303,N(OFFSET($O432:BF432,0,MAX(COLUMN($O432:BF432))-COLUMN($O432:BF432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:BG303,N(OFFSET($O432:BG432,0,MAX(COLUMN($O432:BG432))-COLUMN($O432:BG432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:BH303,N(OFFSET($O432:BH432,0,MAX(COLUMN($O432:BH432))-COLUMN($O432:BH432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:BI303,N(OFFSET($O432:BI432,0,MAX(COLUMN($O432:BI432))-COLUMN($O432:BI432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:BJ303,N(OFFSET($O432:BJ432,0,MAX(COLUMN($O432:BJ432))-COLUMN($O432:BJ432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:BK303,N(OFFSET($O432:BK432,0,MAX(COLUMN($O432:BK432))-COLUMN($O432:BK432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:BL303,N(OFFSET($O432:BL432,0,MAX(COLUMN($O432:BL432))-COLUMN($O432:BL432),1,1)))","v":0},{"$f":"SUMPRODUCT($O303:BM303,N(OFFSET($O432:BM432,0,MAX(COLUMN($O432:BM432))-COLUMN($O432:BM432),1,1)))","v":0}]
[null,null,22,"Crist Pipeline","AFUDC Capital",5,null,null,null,null,56.005971940539133,129.86757068999989,null,null,{"$f":"SUMPRODUCT($O308:O308,N(OFFSET($O437:O437,0,MAX(COLUMN($O437:O437))-COLUMN($O437:O437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:P308,N(OFFSET($O437:P437,0,MAX(COLUMN($O437:P437))-COLUMN($O437:P437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:Q308,N(OFFSET($O437:Q437,0,MAX(COLUMN($O437:Q437))-COLUMN($O437:Q437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:R308,N(OFFSET($O437:R437,0,MAX(COLUMN($O437:R437))-COLUMN($O437:R437),1,1)))","v":0.42735856896666669},{"$f":"SUMPRODUCT($O308:S308,N(OFFSET($O437:S437,0,MAX(COLUMN($O437:S437))-COLUMN($O437:S437),1,1)))","v":5.1338361609333338},{"$f":"SUMPRODUCT($O308:T308,N(OFFSET($O437:T437,0,MAX(COLUMN($O437:T437))-COLUMN($O437:T437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:U308,N(OFFSET($O437:U437,0,MAX(COLUMN($O437:U437))-COLUMN($O437:U437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:V308,N(OFFSET($O437:V437,0,MAX(COLUMN($O437:V437))-COLUMN($O437:V437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:W308,N(OFFSET($O437:W437,0,MAX(COLUMN($O437:W437))-COLUMN($O437:W437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:X308,N(OFFSET($O437:X437,0,MAX(COLUMN($O437:X437))-COLUMN($O437:X437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:Y308,N(OFFSET($O437:Y437,0,MAX(COLUMN($O437:Y437))-COLUMN($O437:Y437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:Z308,N(OFFSET($O437:Z437,0,MAX(COLUMN($O437:Z437))-COLUMN($O437:Z437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AA308,N(OFFSET($O437:AA437,0,MAX(COLUMN($O437:AA437))-COLUMN($O437:AA437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AB308,N(OFFSET($O437:AB437,0,MAX(COLUMN($O437:AB437))-COLUMN($O437:AB437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AC308,N(OFFSET($O437:AC437,0,MAX(COLUMN($O437:AC437))-COLUMN($O437:AC437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AD308,N(OFFSET($O437:AD437,0,MAX(COLUMN($O437:AD437))-COLUMN($O437:AD437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AE308,N(OFFSET($O437:AE437,0,MAX(COLUMN($O437:AE437))-COLUMN($O437:AE437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AF308,N(OFFSET($O437:AF437,0,MAX(COLUMN($O437:AF437))-COLUMN($O437:AF437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AG308,N(OFFSET($O437:AG437,0,MAX(COLUMN($O437:AG437))-COLUMN($O437:AG437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AH308,N(OFFSET($O437:AH437,0,MAX(COLUMN($O437:AH437))-COLUMN($O437:AH437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AI308,N(OFFSET($O437:AI437,0,MAX(COLUMN($O437:AI437))-COLUMN($O437:AI437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AJ308,N(OFFSET($O437:AJ437,0,MAX(COLUMN($O437:AJ437))-COLUMN($O437:AJ437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AK308,N(OFFSET($O437:AK437,0,MAX(COLUMN($O437:AK437))-COLUMN($O437:AK437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AL308,N(OFFSET($O437:AL437,0,MAX(COLUMN($O437:AL437))-COLUMN($O437:AL437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AM308,N(OFFSET($O437:AM437,0,MAX(COLUMN($O437:AM437))-COLUMN($O437:AM437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AN308,N(OFFSET($O437:AN437,0,MAX(COLUMN($O437:AN437))-COLUMN($O437:AN437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AO308,N(OFFSET($O437:AO437,0,MAX(COLUMN($O437:AO437))-COLUMN($O437:AO437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AP308,N(OFFSET($O437:AP437,0,MAX(COLUMN($O437:AP437))-COLUMN($O437:AP437),1,1)))","v":5.1947028276000005},{"$f":"SUMPRODUCT($O308:AQ308,N(OFFSET($O437:AQ437,0,MAX(COLUMN($O437:AQ437))-COLUMN($O437:AQ437),1,1)))","v":4.7673442586332859},{"$f":"SUMPRODUCT($O308:AR308,N(OFFSET($O437:AR437,0,MAX(COLUMN($O437:AR437))-COLUMN($O437:AR437),1,1)))","v":6.0866666666665917E-2},{"$f":"SUMPRODUCT($O308:AS308,N(OFFSET($O437:AS437,0,MAX(COLUMN($O437:AS437))-COLUMN($O437:AS437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:AT308,N(OFFSET($O437:AT437,0,MAX(COLUMN($O437:AT437))-COLUMN($O437:AT437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:AU308,N(OFFSET($O437:AU437,0,MAX(COLUMN($O437:AU437))-COLUMN($O437:AU437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:AV308,N(OFFSET($O437:AV437,0,MAX(COLUMN($O437:AV437))-COLUMN($O437:AV437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:AW308,N(OFFSET($O437:AW437,0,MAX(COLUMN($O437:AW437))-COLUMN($O437:AW437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:AX308,N(OFFSET($O437:AX437,0,MAX(COLUMN($O437:AX437))-COLUMN($O437:AX437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:AY308,N(OFFSET($O437:AY437,0,MAX(COLUMN($O437:AY437))-COLUMN($O437:AY437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:AZ308,N(OFFSET($O437:AZ437,0,MAX(COLUMN($O437:AZ437))-COLUMN($O437:AZ437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:BA308,N(OFFSET($O437:BA437,0,MAX(COLUMN($O437:BA437))-COLUMN($O437:BA437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:BB308,N(OFFSET($O437:BB437,0,MAX(COLUMN($O437:BB437))-COLUMN($O437:BB437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:BC308,N(OFFSET($O437:BC437,0,MAX(COLUMN($O437:BC437))-COLUMN($O437:BC437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:BD308,N(OFFSET($O437:BD437,0,MAX(COLUMN($O437:BD437))-COLUMN($O437:BD437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:BE308,N(OFFSET($O437:BE437,0,MAX(COLUMN($O437:BE437))-COLUMN($O437:BE437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:BF308,N(OFFSET($O437:BF437,0,MAX(COLUMN($O437:BF437))-COLUMN($O437:BF437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:BG308,N(OFFSET($O437:BG437,0,MAX(COLUMN($O437:BG437))-COLUMN($O437:BG437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:BH308,N(OFFSET($O437:BH437,0,MAX(COLUMN($O437:BH437))-COLUMN($O437:BH437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:BI308,N(OFFSET($O437:BI437,0,MAX(COLUMN($O437:BI437))-COLUMN($O437:BI437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:BJ308,N(OFFSET($O437:BJ437,0,MAX(COLUMN($O437:BJ437))-COLUMN($O437:BJ437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:BK308,N(OFFSET($O437:BK437,0,MAX(COLUMN($O437:BK437))-COLUMN($O437:BK437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:BL308,N(OFFSET($O437:BL437,0,MAX(COLUMN($O437:BL437))-COLUMN($O437:BL437),1,1)))","v":0},{"$f":"SUMPRODUCT($O308:BM308,N(OFFSET($O437:BM437,0,MAX(COLUMN($O437:BM437))-COLUMN($O437:BM437),1,1)))","v":0}]
[null,null,25,"2016 Solar","AFUDC Capital",5,null,null,null,null,{"$f":"SUMPRODUCT(O569:BM569,$O$11:$BM$11)","v":2.0898406591559127},{"$f":"SUM(O569:BM569)","v":4.403736269999996},null,null,{"$f":"SUMPRODUCT($O311:O311,N(OFFSET($O440:O440,0,MAX(COLUMN($O440:O440))-COLUMN($O440:O440),1,1)))","v":1.0346521045000001E-2},{"$f":"SUMPRODUCT($O311:P311,N(OFFSET($O440:P440,0,MAX(COLUMN($O440:P440))-COLUMN($O440:P440),1,1)))","v":0.12623729896166666},{"$f":"SUMPRODUCT($O311:Q311,N(OFFSET($O440:Q440,0,MAX(COLUMN($O440:Q440))-COLUMN($O440:Q440),1,1)))","v":0.14915235455500001},{"$f":"SUMPRODUCT($O311:R311,N(OFFSET($O440:R440,0,MAX(COLUMN($O440:R440))-COLUMN($O440:R440),1,1)))","v":0.14965948940333332},{"$f":"SUMPRODUCT($O311:S311,N(OFFSET($O440:S440,0,MAX(COLUMN($O440:S440))-COLUMN($O440:S440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:T311,N(OFFSET($O440:T440,0,MAX(COLUMN($O440:T440))-COLUMN($O440:T440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:U311,N(OFFSET($O440:U440,0,MAX(COLUMN($O440:U440))-COLUMN($O440:U440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:V311,N(OFFSET($O440:V440,0,MAX(COLUMN($O440:V440))-COLUMN($O440:V440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:W311,N(OFFSET($O440:W440,0,MAX(COLUMN($O440:W440))-COLUMN($O440:W440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:X311,N(OFFSET($O440:X440,0,MAX(COLUMN($O440:X440))-COLUMN($O440:X440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:Y311,N(OFFSET($O440:Y440,0,MAX(COLUMN($O440:Y440))-COLUMN($O440:Y440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:Z311,N(OFFSET($O440:Z440,0,MAX(COLUMN($O440:Z440))-COLUMN($O440:Z440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AA311,N(OFFSET($O440:AA440,0,MAX(COLUMN($O440:AA440))-COLUMN($O440:AA440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AB311,N(OFFSET($O440:AB440,0,MAX(COLUMN($O440:AB440))-COLUMN($O440:AB440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AC311,N(OFFSET($O440:AC440,0,MAX(COLUMN($O440:AC440))-COLUMN($O440:AC440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AD311,N(OFFSET($O440:AD440,0,MAX(COLUMN($O440:AD440))-COLUMN($O440:AD440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AE311,N(OFFSET($O440:AE440,0,MAX(COLUMN($O440:AE440))-COLUMN($O440:AE440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AF311,N(OFFSET($O440:AF440,0,MAX(COLUMN($O440:AF440))-COLUMN($O440:AF440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AG311,N(OFFSET($O440:AG440,0,MAX(COLUMN($O440:AG440))-COLUMN($O440:AG440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AH311,N(OFFSET($O440:AH440,0,MAX(COLUMN($O440:AH440))-COLUMN($O440:AH440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AI311,N(OFFSET($O440:AI440,0,MAX(COLUMN($O440:AI440))-COLUMN($O440:AI440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AJ311,N(OFFSET($O440:AJ440,0,MAX(COLUMN($O440:AJ440))-COLUMN($O440:AJ440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AK311,N(OFFSET($O440:AK440,0,MAX(COLUMN($O440:AK440))-COLUMN($O440:AK440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AL311,N(OFFSET($O440:AL440,0,MAX(COLUMN($O440:AL440))-COLUMN($O440:AL440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AM311,N(OFFSET($O440:AM440,0,MAX(COLUMN($O440:AM440))-COLUMN($O440:AM440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AN311,N(OFFSET($O440:AN440,0,MAX(COLUMN($O440:AN440))-COLUMN($O440:AN440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AO311,N(OFFSET($O440:AO440,0,MAX(COLUMN($O440:AO440))-COLUMN($O440:AO440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AP311,N(OFFSET($O440:AP440,0,MAX(COLUMN($O440:AP440))-COLUMN($O440:AP440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AQ311,N(OFFSET($O440:AQ440,0,MAX(COLUMN($O440:AQ440))-COLUMN($O440:AQ440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AR311,N(OFFSET($O440:AR440,0,MAX(COLUMN($O440:AR440))-COLUMN($O440:AR440),1,1)))","v":0.14972703318},{"$f":"SUMPRODUCT($O311:AS311,N(OFFSET($O440:AS440,0,MAX(COLUMN($O440:AS440))-COLUMN($O440:AS440),1,1)))","v":6.6346245934997522E-2},{"$f":"SUMPRODUCT($O311:AT311,N(OFFSET($O440:AT440,0,MAX(COLUMN($O440:AT440))-COLUMN($O440:AT440),1,1)))","v":8.8141124183328291E-3},{"$f":"SUMPRODUCT($O311:AU311,N(OFFSET($O440:AU440,0,MAX(COLUMN($O440:AU440))-COLUMN($O440:AU440),1,1)))","v":2.531848249999826E-4},{"$f":"SUMPRODUCT($O311:AV311,N(OFFSET($O440:AV440,0,MAX(COLUMN($O440:AV440))-COLUMN($O440:AV440),1,1)))","v":2.4200176666663241E-5},{"$f":"SUMPRODUCT($O311:AW311,N(OFFSET($O440:AW440,0,MAX(COLUMN($O440:AW440))-COLUMN($O440:AW440),1,1)))","v":0},{"$f":"SUMPRODUCT($O311:AX311,N(OFFSET($O440:AX440,0,MAX(COLUMN($O440:AX440))-COLUMN($O440:AX440),1,1)))","v":0},{"$f":"SUMPRODUCT($O311:AY311,N(OFFSET($O440:AY440,0,MAX(COLUMN($O440:AY440))-COLUMN($O440:AY440),1,1)))","v":0},{"$f":"SUMPRODUCT($O311:AZ311,N(OFFSET($O440:AZ440,0,MAX(COLUMN($O440:AZ440))-COLUMN($O440:AZ440),1,1)))","v":0},{"$f":"SUMPRODUCT($O311:BA311,N(OFFSET($O440:BA440,0,MAX(COLUMN($O440:BA440))-COLUMN($O440:BA440),1,1)))","v":0},{"$f":"SUMPRODUCT($O311:BB311,N(OFFSET($O440:BB440,0,MAX(COLUMN($O440:BB440))-COLUMN($O440:BB440),1,1)))","v":0},{"$f":"SUMPRODUCT($O311:BC311,N(OFFSET($O440:BC440,0,MAX(COLUMN($O440:BC440))-COLUMN($O440:BC440),1,1)))","v":0},{"$f":"SUMPRODUCT($O311:BD311,N(OFFSET($O440:BD440,0,MAX(COLUMN($O440:BD440))-COLUMN($O440:BD440),1,1)))","v":0},{"$f":"SUMPRODUCT($O311:BE311,N(OFFSET($O440:BE440,0,MAX(COLUMN($O440:BE440))-COLUMN($O440:BE440),1,1)))","v":0},{"$f":"SUMPRODUCT($O311:BF311,N(OFFSET($O440:BF440,0,MAX(COLUMN($O440:BF440))-COLUMN($O440:BF440),1,1)))","v":0},{"$f":"SUMPRODUCT($O311:BG311,N(OFFSET($O440:BG440,0,MAX(COLUMN($O440:BG440))-COLUMN($O440:BG440),1,1)))","v":0},{"$f":"SUMPRODUCT($O311:BH311,N(OFFSET($O440:BH440,0,MAX(COLUMN($O440:BH440))-COLUMN($O440:BH440),1,1)))","v":0},{"$f":"SUMPRODUCT($O311:BI311,N(OFFSET($O440:BI440,0,MAX(COLUMN($O440:BI440))-COLUMN($O440:BI440),1,1)))","v":0},{"$f":"SUMPRODUCT($O311:BJ311,N(OFFSET($O440:BJ440,0,MAX(COLUMN($O440:BJ440))-COLUMN($O440:BJ440),1,1)))","v":0},{"$f":"SUMPRODUCT($O311:BK311,N(OFFSET($O440:BK440,0,MAX(COLUMN($O440:BK440))-COLUMN($O440:BK440),1,1)))","v":0},{"$f":"SUMPRODUCT($O311:BL311,N(OFFSET($O440:BL440,0,MAX(COLUMN($O440:BL440))-COLUMN($O440:BL440),1,1)))","v":0},{"$f":"SUMPRODUCT($O311:BM311,N(OFFSET($O440:BM440,0,MAX(COLUMN($O440:BM440))-COLUMN($O440:BM440),1,1)))","v":0}]
[null,null,28,"2019 SoBRA","AFUDC Capital",5,null,null,null,null,168.24713724710728,378.92963844999946,null,null,{"$f":"SUMPRODUCT($O314:O314,N(OFFSET($O443:O443,0,MAX(COLUMN($O443:O443))-COLUMN($O443:O443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:P314,N(OFFSET($O443:P443,0,MAX(COLUMN($O443:P443))-COLUMN($O443:P443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:Q314,N(OFFSET($O443:Q443,0,MAX(COLUMN($O443:Q443))-COLUMN($O443:Q443),1,1)))","v":12.882064098119999},{"$f":"SUMPRODUCT($O314:R314,N(OFFSET($O443:R443,0,MAX(COLUMN($O443:R443))-COLUMN($O443:R443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:S314,N(OFFSET($O443:S443,0,MAX(COLUMN($O443:S443))-COLUMN($O443:S443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:T314,N(OFFSET($O443:T443,0,MAX(COLUMN($O443:T443))-COLUMN($O443:T443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:U314,N(OFFSET($O443:U443,0,MAX(COLUMN($O443:U443))-COLUMN($O443:U443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:V314,N(OFFSET($O443:V443,0,MAX(COLUMN($O443:V443))-COLUMN($O443:V443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:W314,N(OFFSET($O443:W443,0,MAX(COLUMN($O443:W443))-COLUMN($O443:W443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:X314,N(OFFSET($O443:X443,0,MAX(COLUMN($O443:X443))-COLUMN($O443:X443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:Y314,N(OFFSET($O443:Y443,0,MAX(COLUMN($O443:Y443))-COLUMN($O443:Y443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:Z314,N(OFFSET($O443:Z443,0,MAX(COLUMN($O443:Z443))-COLUMN($O443:Z443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AA314,N(OFFSET($O443:AA443,0,MAX(COLUMN($O443:AA443))-COLUMN($O443:AA443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AB314,N(OFFSET($O443:AB443,0,MAX(COLUMN($O443:AB443))-COLUMN($O443:AB443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AC314,N(OFFSET($O443:AC443,0,MAX(COLUMN($O443:AC443))-COLUMN($O443:AC443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AD314,N(OFFSET($O443:AD443,0,MAX(COLUMN($O443:AD443))-COLUMN($O443:AD443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AE314,N(OFFSET($O443:AE443,0,MAX(COLUMN($O443:AE443))-COLUMN($O443:AE443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AF314,N(OFFSET($O443:AF443,0,MAX(COLUMN($O443:AF443))-COLUMN($O443:AF443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AG314,N(OFFSET($O443:AG443,0,MAX(COLUMN($O443:AG443))-COLUMN($O443:AG443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AH314,N(OFFSET($O443:AH443,0,MAX(COLUMN($O443:AH443))-COLUMN($O443:AH443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AI314,N(OFFSET($O443:AI443,0,MAX(COLUMN($O443:AI443))-COLUMN($O443:AI443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AJ314,N(OFFSET($O443:AJ443,0,MAX(COLUMN($O443:AJ443))-COLUMN($O443:AJ443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AK314,N(OFFSET($O443:AK443,0,MAX(COLUMN($O443:AK443))-COLUMN($O443:AK443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AL314,N(OFFSET($O443:AL443,0,MAX(COLUMN($O443:AL443))-COLUMN($O443:AL443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AM314,N(OFFSET($O443:AM443,0,MAX(COLUMN($O443:AM443))-COLUMN($O443:AM443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AN314,N(OFFSET($O443:AN443,0,MAX(COLUMN($O443:AN443))-COLUMN($O443:AN443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AO314,N(OFFSET($O443:AO443,0,MAX(COLUMN($O443:AO443))-COLUMN($O443:AO443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AP314,N(OFFSET($O443:AP443,0,MAX(COLUMN($O443:AP443))-COLUMN($O443:AP443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AQ314,N(OFFSET($O443:AQ443,0,MAX(COLUMN($O443:AQ443))-COLUMN($O443:AQ443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AR314,N(OFFSET($O443:AR443,0,MAX(COLUMN($O443:AR443))-COLUMN($O443:AR443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AS314,N(OFFSET($O443:AS443,0,MAX(COLUMN($O443:AS443))-COLUMN($O443:AS443),1,1)))","v":12.883607707299999},{"$f":"SUMPRODUCT($O314:AT314,N(OFFSET($O443:AT443,0,MAX(COLUMN($O443:AT443))-COLUMN($O443:AT443),1,1)))","v":5.3059229436997519},{"$f":"SUMPRODUCT($O314:AU314,N(OFFSET($O443:AU443,0,MAX(COLUMN($O443:AU443))-COLUMN($O443:AU443),1,1)))","v":6.3560378000019442E-4},{"$f":"SUMPRODUCT($O314:AV314,N(OFFSET($O443:AV443,0,MAX(COLUMN($O443:AV443))-COLUMN($O443:AV443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:AW314,N(OFFSET($O443:AW443,0,MAX(COLUMN($O443:AW443))-COLUMN($O443:AW443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:AX314,N(OFFSET($O443:AX443,0,MAX(COLUMN($O443:AX443))-COLUMN($O443:AX443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:AY314,N(OFFSET($O443:AY443,0,MAX(COLUMN($O443:AY443))-COLUMN($O443:AY443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:AZ314,N(OFFSET($O443:AZ443,0,MAX(COLUMN($O443:AZ443))-COLUMN($O443:AZ443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:BA314,N(OFFSET($O443:BA443,0,MAX(COLUMN($O443:BA443))-COLUMN($O443:BA443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:BB314,N(OFFSET($O443:BB443,0,MAX(COLUMN($O443:BB443))-COLUMN($O443:BB443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:BC314,N(OFFSET($O443:BC443,0,MAX(COLUMN($O443:BC443))-COLUMN($O443:BC443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:BD314,N(OFFSET($O443:BD443,0,MAX(COLUMN($O443:BD443))-COLUMN($O443:BD443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:BE314,N(OFFSET($O443:BE443,0,MAX(COLUMN($O443:BE443))-COLUMN($O443:BE443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:BF314,N(OFFSET($O443:BF443,0,MAX(COLUMN($O443:BF443))-COLUMN($O443:BF443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:BG314,N(OFFSET($O443:BG443,0,MAX(COLUMN($O443:BG443))-COLUMN($O443:BG443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:BH314,N(OFFSET($O443:BH443,0,MAX(COLUMN($O443:BH443))-COLUMN($O443:BH443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:BI314,N(OFFSET($O443:BI443,0,MAX(COLUMN($O443:BI443))-COLUMN($O443:BI443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:BJ314,N(OFFSET($O443:BJ443,0,MAX(COLUMN($O443:BJ443))-COLUMN($O443:BJ443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:BK314,N(OFFSET($O443:BK443,0,MAX(COLUMN($O443:BK443))-COLUMN($O443:BK443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:BL314,N(OFFSET($O443:BL443,0,MAX(COLUMN($O443:BL443))-COLUMN($O443:BL443),1,1)))","v":0},{"$f":"SUMPRODUCT($O314:BM314,N(OFFSET($O443:BM443,0,MAX(COLUMN($O443:BM443))-COLUMN($O443:BM443),1,1)))","v":0}]
[null,null,31,"Mason Solar","AFUDC Capital",5,null,null,null,null,35.916742802592765,99.671474719999921,null,null,{"$f":"SUMPRODUCT($O317:O317,N(OFFSET($O446:O446,0,MAX(COLUMN($O446:O446))-COLUMN($O446:O446),1,1)))","v":0},{"$f":"SUMPRODUCT($O317:P317,N(OFFSET($O446:P446,0,MAX(COLUMN($O446:P446))-COLUMN($O446:P446),1,1)))","v":0},{"$f":"SUMPRODUCT($O317:Q317,N(OFFSET($O446:Q446,0,MAX(COLUMN($O446:Q446))-COLUMN($O446:Q446),1,1)))","v":0},{"$f":"SUMPRODUCT($O317:R317,N(OFFSET($O446:R446,0,MAX(COLUMN($O446:R446))-COLUMN($O446:R446),1,1)))","v":2.1678545751600007},{"$f":"SUMPRODUCT($O317:S317,N(OFFSET($O446:S446,0,MAX(COLUMN($O446:S446))-COLUMN($O446:S446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:T317,N(OFFSET($O446:T446,0,MAX(COLUMN($O446:T446))-COLUMN($O446:T446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:U317,N(OFFSET($O446:U446,0,MAX(COLUMN($O446:U446))-COLUMN($O446:U446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:V317,N(OFFSET($O446:V446,0,MAX(COLUMN($O446:V446))-COLUMN($O446:V446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:W317,N(OFFSET($O446:W446,0,MAX(COLUMN($O446:W446))-COLUMN($O446:W446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:X317,N(OFFSET($O446:X446,0,MAX(COLUMN($O446:X446))-COLUMN($O446:X446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:Y317,N(OFFSET($O446:Y446,0,MAX(COLUMN($O446:Y446))-COLUMN($O446:Y446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:Z317,N(OFFSET($O446:Z446,0,MAX(COLUMN($O446:Z446))-COLUMN($O446:Z446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AA317,N(OFFSET($O446:AA446,0,MAX(COLUMN($O446:AA446))-COLUMN($O446:AA446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AB317,N(OFFSET($O446:AB446,0,MAX(COLUMN($O446:AB446))-COLUMN($O446:AB446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AC317,N(OFFSET($O446:AC446,0,MAX(COLUMN($O446:AC446))-COLUMN($O446:AC446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AD317,N(OFFSET($O446:AD446,0,MAX(COLUMN($O446:AD446))-COLUMN($O446:AD446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AE317,N(OFFSET($O446:AE446,0,MAX(COLUMN($O446:AE446))-COLUMN($O446:AE446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AF317,N(OFFSET($O446:AF446,0,MAX(COLUMN($O446:AF446))-COLUMN($O446:AF446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AG317,N(OFFSET($O446:AG446,0,MAX(COLUMN($O446:AG446))-COLUMN($O446:AG446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AH317,N(OFFSET($O446:AH446,0,MAX(COLUMN($O446:AH446))-COLUMN($O446:AH446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AI317,N(OFFSET($O446:AI446,0,MAX(COLUMN($O446:AI446))-COLUMN($O446:AI446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AJ317,N(OFFSET($O446:AJ446,0,MAX(COLUMN($O446:AJ446))-COLUMN($O446:AJ446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AK317,N(OFFSET($O446:AK446,0,MAX(COLUMN($O446:AK446))-COLUMN($O446:AK446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AL317,N(OFFSET($O446:AL446,0,MAX(COLUMN($O446:AL446))-COLUMN($O446:AL446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AM317,N(OFFSET($O446:AM446,0,MAX(COLUMN($O446:AM446))-COLUMN($O446:AM446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AN317,N(OFFSET($O446:AN446,0,MAX(COLUMN($O446:AN446))-COLUMN($O446:AN446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AO317,N(OFFSET($O446:AO446,0,MAX(COLUMN($O446:AO446))-COLUMN($O446:AO446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AP317,N(OFFSET($O446:AP446,0,MAX(COLUMN($O446:AP446))-COLUMN($O446:AP446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AQ317,N(OFFSET($O446:AQ446,0,MAX(COLUMN($O446:AQ446))-COLUMN($O446:AQ446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AR317,N(OFFSET($O446:AR446,0,MAX(COLUMN($O446:AR446))-COLUMN($O446:AR446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AS317,N(OFFSET($O446:AS446,0,MAX(COLUMN($O446:AS446))-COLUMN($O446:AS446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AT317,N(OFFSET($O446:AT446,0,MAX(COLUMN($O446:AT446))-COLUMN($O446:AT446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AU317,N(OFFSET($O446:AU446,0,MAX(COLUMN($O446:AU446))-COLUMN($O446:AU446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AV317,N(OFFSET($O446:AV446,0,MAX(COLUMN($O446:AV446))-COLUMN($O446:AV446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AW317,N(OFFSET($O446:AW446,0,MAX(COLUMN($O446:AW446))-COLUMN($O446:AW446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AX317,N(OFFSET($O446:AX446,0,MAX(COLUMN($O446:AX446))-COLUMN($O446:AX446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AY317,N(OFFSET($O446:AY446,0,MAX(COLUMN($O446:AY446))-COLUMN($O446:AY446),1,1)))","v":2.8904727668800008},{"$f":"SUMPRODUCT($O317:AZ317,N(OFFSET($O446:AZ446,0,MAX(COLUMN($O446:AZ446))-COLUMN($O446:AZ446),1,1)))","v":2.1180188377999327},{"$f":"SUMPRODUCT($O317:BA317,N(OFFSET($O446:BA446,0,MAX(COLUMN($O446:BA446))-COLUMN($O446:BA446),1,1)))","v":0},{"$f":"SUMPRODUCT($O317:BB317,N(OFFSET($O446:BB446,0,MAX(COLUMN($O446:BB446))-COLUMN($O446:BB446),1,1)))","v":0},{"$f":"SUMPRODUCT($O317:BC317,N(OFFSET($O446:BC446,0,MAX(COLUMN($O446:BC446))-COLUMN($O446:BC446),1,1)))","v":0},{"$f":"SUMPRODUCT($O317:BD317,N(OFFSET($O446:BD446,0,MAX(COLUMN($O446:BD446))-COLUMN($O446:BD446),1,1)))","v":0},{"$f":"SUMPRODUCT($O317:BE317,N(OFFSET($O446:BE446,0,MAX(COLUMN($O446:BE446))-COLUMN($O446:BE446),1,1)))","v":0},{"$f":"SUMPRODUCT($O317:BF317,N(OFFSET($O446:BF446,0,MAX(COLUMN($O446:BF446))-COLUMN($O446:BF446),1,1)))","v":0},{"$f":"SUMPRODUCT($O317:BG317,N(OFFSET($O446:BG446,0,MAX(COLUMN($O446:BG446))-COLUMN($O446:BG446),1,1)))","v":0},{"$f":"SUMPRODUCT($O317:BH317,N(OFFSET($O446:BH446,0,MAX(COLUMN($O446:BH446))-COLUMN($O446:BH446),1,1)))","v":0},{"$f":"SUMPRODUCT($O317:BI317,N(OFFSET($O446:BI446,0,MAX(COLUMN($O446:BI446))-COLUMN($O446:BI446),1,1)))","v":0},{"$f":"SUMPRODUCT($O317:BJ317,N(OFFSET($O446:BJ446,0,MAX(COLUMN($O446:BJ446))-COLUMN($O446:BJ446),1,1)))","v":0},{"$f":"SUMPRODUCT($O317:BK317,N(OFFSET($O446:BK446,0,MAX(COLUMN($O446:BK446))-COLUMN($O446:BK446),1,1)))","v":0},{"$f":"SUMPRODUCT($O317:BL317,N(OFFSET($O446:BL446,0,MAX(COLUMN($O446:BL446))-COLUMN($O446:BL446),1,1)))","v":0},{"$f":"SUMPRODUCT($O317:BM317,N(OFFSET($O446:BM446,0,MAX(COLUMN($O446:BM446))-COLUMN($O446:BM446),1,1)))","v":0}]
[null,null,33,"Cotton Creek Solar","AFUDC Capital",5,null,null,null,null,34.140600520780197,106.96092067999999,null,null,{"$f":"SUMPRODUCT($O319:O319,N(OFFSET($O448:O448,0,MAX(COLUMN($O448:O448))-COLUMN($O448:O448),1,1)))","v":0},{"$f":"SUMPRODUCT($O319:P319,N(OFFSET($O448:P448,0,MAX(COLUMN($O448:P448))-COLUMN($O448:P448),1,1)))","v":0},{"$f":"SUMPRODUCT($O319:Q319,N(OFFSET($O448:Q448,0,MAX(COLUMN($O448:Q448))-COLUMN($O448:Q448),1,1)))","v":0},{"$f":"SUMPRODUCT($O319:R319,N(OFFSET($O448:R448,0,MAX(COLUMN($O448:R448))-COLUMN($O448:R448),1,1)))","v":0},{"$f":"SUMPRODUCT($O319:S319,N(OFFSET($O448:S448,0,MAX(COLUMN($O448:S448))-COLUMN($O448:S448),1,1)))","v":0.25848889164333333},{"$f":"SUMPRODUCT($O319:T319,N(OFFSET($O448:T448,0,MAX(COLUMN($O448:T448))-COLUMN($O448:T448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:U319,N(OFFSET($O448:U448,0,MAX(COLUMN($O448:U448))-COLUMN($O448:U448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:V319,N(OFFSET($O448:V448,0,MAX(COLUMN($O448:V448))-COLUMN($O448:V448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:W319,N(OFFSET($O448:W448,0,MAX(COLUMN($O448:W448))-COLUMN($O448:W448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:X319,N(OFFSET($O448:X448,0,MAX(COLUMN($O448:X448))-COLUMN($O448:X448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:Y319,N(OFFSET($O448:Y448,0,MAX(COLUMN($O448:Y448))-COLUMN($O448:Y448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:Z319,N(OFFSET($O448:Z448,0,MAX(COLUMN($O448:Z448))-COLUMN($O448:Z448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AA319,N(OFFSET($O448:AA448,0,MAX(COLUMN($O448:AA448))-COLUMN($O448:AA448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AB319,N(OFFSET($O448:AB448,0,MAX(COLUMN($O448:AB448))-COLUMN($O448:AB448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AC319,N(OFFSET($O448:AC448,0,MAX(COLUMN($O448:AC448))-COLUMN($O448:AC448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AD319,N(OFFSET($O448:AD448,0,MAX(COLUMN($O448:AD448))-COLUMN($O448:AD448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AE319,N(OFFSET($O448:AE448,0,MAX(COLUMN($O448:AE448))-COLUMN($O448:AE448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AF319,N(OFFSET($O448:AF448,0,MAX(COLUMN($O448:AF448))-COLUMN($O448:AF448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AG319,N(OFFSET($O448:AG448,0,MAX(COLUMN($O448:AG448))-COLUMN($O448:AG448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AH319,N(OFFSET($O448:AH448,0,MAX(COLUMN($O448:AH448))-COLUMN($O448:AH448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AI319,N(OFFSET($O448:AI448,0,MAX(COLUMN($O448:AI448))-COLUMN($O448:AI448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AJ319,N(OFFSET($O448:AJ448,0,MAX(COLUMN($O448:AJ448))-COLUMN($O448:AJ448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AK319,N(OFFSET($O448:AK448,0,MAX(COLUMN($O448:AK448))-COLUMN($O448:AK448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AL319,N(OFFSET($O448:AL448,0,MAX(COLUMN($O448:AL448))-COLUMN($O448:AL448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AM319,N(OFFSET($O448:AM448,0,MAX(COLUMN($O448:AM448))-COLUMN($O448:AM448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AN319,N(OFFSET($O448:AN448,0,MAX(COLUMN($O448:AN448))-COLUMN($O448:AN448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AO319,N(OFFSET($O448:AO448,0,MAX(COLUMN($O448:AO448))-COLUMN($O448:AO448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AP319,N(OFFSET($O448:AP448,0,MAX(COLUMN($O448:AP448))-COLUMN($O448:AP448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AQ319,N(OFFSET($O448:AQ448,0,MAX(COLUMN($O448:AQ448))-COLUMN($O448:AQ448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AR319,N(OFFSET($O448:AR448,0,MAX(COLUMN($O448:AR448))-COLUMN($O448:AR448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AS319,N(OFFSET($O448:AS448,0,MAX(COLUMN($O448:AS448))-COLUMN($O448:AS448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AT319,N(OFFSET($O448:AT448,0,MAX(COLUMN($O448:AT448))-COLUMN($O448:AT448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AU319,N(OFFSET($O448:AU448,0,MAX(COLUMN($O448:AU448))-COLUMN($O448:AU448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AV319,N(OFFSET($O448:AV448,0,MAX(COLUMN($O448:AV448))-COLUMN($O448:AV448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AW319,N(OFFSET($O448:AW448,0,MAX(COLUMN($O448:AW448))-COLUMN($O448:AW448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AX319,N(OFFSET($O448:AX448,0,MAX(COLUMN($O448:AX448))-COLUMN($O448:AX448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AY319,N(OFFSET($O448:AY448,0,MAX(COLUMN($O448:AY448))-COLUMN($O448:AY448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:AZ319,N(OFFSET($O448:AZ448,0,MAX(COLUMN($O448:AZ448))-COLUMN($O448:AZ448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:BA319,N(OFFSET($O448:BA448,0,MAX(COLUMN($O448:BA448))-COLUMN($O448:BA448),1,1)))","v":3.1018666997200004},{"$f":"SUMPRODUCT($O319:BB319,N(OFFSET($O448:BB448,0,MAX(COLUMN($O448:BB448))-COLUMN($O448:BB448),1,1)))","v":1.2389639978766014},{"$f":"SUMPRODUCT($O319:BC319,N(OFFSET($O448:BC448,0,MAX(COLUMN($O448:BC448))-COLUMN($O448:BC448),1,1)))","v":0},{"$f":"SUMPRODUCT($O319:BD319,N(OFFSET($O448:BD448,0,MAX(COLUMN($O448:BD448))-COLUMN($O448:BD448),1,1)))","v":0},{"$f":"SUMPRODUCT($O319:BE319,N(OFFSET($O448:BE448,0,MAX(COLUMN($O448:BE448))-COLUMN($O448:BE448),1,1)))","v":0},{"$f":"SUMPRODUCT($O319:BF319,N(OFFSET($O448:BF448,0,MAX(COLUMN($O448:BF448))-COLUMN($O448:BF448),1,1)))","v":0},{"$f":"SUMPRODUCT($O319:BG319,N(OFFSET($O448:BG448,0,MAX(COLUMN($O448:BG448))-COLUMN($O448:BG448),1,1)))","v":0},{"$f":"SUMPRODUCT($O319:BH319,N(OFFSET($O448:BH448,0,MAX(COLUMN($O448:BH448))-COLUMN($O448:BH448),1,1)))","v":0},{"$f":"SUMPRODUCT($O319:BI319,N(OFFSET($O448:BI448,0,MAX(COLUMN($O448:BI448))-COLUMN($O448:BI448),1,1)))","v":0},{"$f":"SUMPRODUCT($O319:BJ319,N(OFFSET($O448:BJ448,0,MAX(COLUMN($O448:BJ448))-COLUMN($O448:BJ448),1,1)))","v":0},{"$f":"SUMPRODUCT($O319:BK319,N(OFFSET($O448:BK448,0,MAX(COLUMN($O448:BK448))-COLUMN($O448:BK448),1,1)))","v":0},{"$f":"SUMPRODUCT($O319:BL319,N(OFFSET($O448:BL448,0,MAX(COLUMN($O448:BL448))-COLUMN($O448:BL448),1,1)))","v":0},{"$f":"SUMPRODUCT($O319:BM319,N(OFFSET($O448:BM448,0,MAX(COLUMN($O448:BM448))-COLUMN($O448:BM448),1,1)))","v":0}]
[null,null,36,"Unidentified Future Solar - 2023","AFUDC Capital",5,null,null,null,null,228.23993104927703,734.34862758378358,null,null,{"$f":"SUMPRODUCT($O322:O322,N(OFFSET($O451:O451,0,MAX(COLUMN($O451:O451))-COLUMN($O451:O451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:P322,N(OFFSET($O451:P451,0,MAX(COLUMN($O451:P451))-COLUMN($O451:P451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:Q322,N(OFFSET($O451:Q451,0,MAX(COLUMN($O451:Q451))-COLUMN($O451:Q451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:R322,N(OFFSET($O451:R451,0,MAX(COLUMN($O451:R451))-COLUMN($O451:R451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:S322,N(OFFSET($O451:S451,0,MAX(COLUMN($O451:S451))-COLUMN($O451:S451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:T322,N(OFFSET($O451:T451,0,MAX(COLUMN($O451:T451))-COLUMN($O451:T451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:U322,N(OFFSET($O451:U451,0,MAX(COLUMN($O451:U451))-COLUMN($O451:U451),1,1)))","v":2.0806544448207225},{"$f":"SUMPRODUCT($O322:V322,N(OFFSET($O451:V451,0,MAX(COLUMN($O451:V451))-COLUMN($O451:V451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:W322,N(OFFSET($O451:W451,0,MAX(COLUMN($O451:W451))-COLUMN($O451:W451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:X322,N(OFFSET($O451:X451,0,MAX(COLUMN($O451:X451))-COLUMN($O451:X451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:Y322,N(OFFSET($O451:Y451,0,MAX(COLUMN($O451:Y451))-COLUMN($O451:Y451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:Z322,N(OFFSET($O451:Z451,0,MAX(COLUMN($O451:Z451))-COLUMN($O451:Z451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AA322,N(OFFSET($O451:AA451,0,MAX(COLUMN($O451:AA451))-COLUMN($O451:AA451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AB322,N(OFFSET($O451:AB451,0,MAX(COLUMN($O451:AB451))-COLUMN($O451:AB451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AC322,N(OFFSET($O451:AC451,0,MAX(COLUMN($O451:AC451))-COLUMN($O451:AC451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AD322,N(OFFSET($O451:AD451,0,MAX(COLUMN($O451:AD451))-COLUMN($O451:AD451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AE322,N(OFFSET($O451:AE451,0,MAX(COLUMN($O451:AE451))-COLUMN($O451:AE451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AF322,N(OFFSET($O451:AF451,0,MAX(COLUMN($O451:AF451))-COLUMN($O451:AF451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AG322,N(OFFSET($O451:AG451,0,MAX(COLUMN($O451:AG451))-COLUMN($O451:AG451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AH322,N(OFFSET($O451:AH451,0,MAX(COLUMN($O451:AH451))-COLUMN($O451:AH451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AI322,N(OFFSET($O451:AI451,0,MAX(COLUMN($O451:AI451))-COLUMN($O451:AI451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AJ322,N(OFFSET($O451:AJ451,0,MAX(COLUMN($O451:AJ451))-COLUMN($O451:AJ451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AK322,N(OFFSET($O451:AK451,0,MAX(COLUMN($O451:AK451))-COLUMN($O451:AK451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AL322,N(OFFSET($O451:AL451,0,MAX(COLUMN($O451:AL451))-COLUMN($O451:AL451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AM322,N(OFFSET($O451:AM451,0,MAX(COLUMN($O451:AM451))-COLUMN($O451:AM451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AN322,N(OFFSET($O451:AN451,0,MAX(COLUMN($O451:AN451))-COLUMN($O451:AN451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AO322,N(OFFSET($O451:AO451,0,MAX(COLUMN($O451:AO451))-COLUMN($O451:AO451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AP322,N(OFFSET($O451:AP451,0,MAX(COLUMN($O451:AP451))-COLUMN($O451:AP451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AQ322,N(OFFSET($O451:AQ451,0,MAX(COLUMN($O451:AQ451))-COLUMN($O451:AQ451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AR322,N(OFFSET($O451:AR451,0,MAX(COLUMN($O451:AR451))-COLUMN($O451:AR451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AS322,N(OFFSET($O451:AS451,0,MAX(COLUMN($O451:AS451))-COLUMN($O451:AS451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AT322,N(OFFSET($O451:AT451,0,MAX(COLUMN($O451:AT451))-COLUMN($O451:AT451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AU322,N(OFFSET($O451:AU451,0,MAX(COLUMN($O451:AU451))-COLUMN($O451:AU451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AV322,N(OFFSET($O451:AV451,0,MAX(COLUMN($O451:AV451))-COLUMN($O451:AV451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AW322,N(OFFSET($O451:AW451,0,MAX(COLUMN($O451:AW451))-COLUMN($O451:AW451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AX322,N(OFFSET($O451:AX451,0,MAX(COLUMN($O451:AX451))-COLUMN($O451:AX451),1,1)))","v":24.96785333784867},{"$f":"SUMPRODUCT($O322:AY322,N(OFFSET($O451:AY451,0,MAX(COLUMN($O451:AY451))-COLUMN($O451:AY451),1,1)))","v":8.2002263413517635},{"$f":"SUMPRODUCT($O322:AZ322,N(OFFSET($O451:AZ451,0,MAX(COLUMN($O451:AZ451))-COLUMN($O451:AZ451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:BA322,N(OFFSET($O451:BA451,0,MAX(COLUMN($O451:BA451))-COLUMN($O451:BA451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:BB322,N(OFFSET($O451:BB451,0,MAX(COLUMN($O451:BB451))-COLUMN($O451:BB451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:BC322,N(OFFSET($O451:BC451,0,MAX(COLUMN($O451:BC451))-COLUMN($O451:BC451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:BD322,N(OFFSET($O451:BD451,0,MAX(COLUMN($O451:BD451))-COLUMN($O451:BD451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:BE322,N(OFFSET($O451:BE451,0,MAX(COLUMN($O451:BE451))-COLUMN($O451:BE451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:BF322,N(OFFSET($O451:BF451,0,MAX(COLUMN($O451:BF451))-COLUMN($O451:BF451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:BG322,N(OFFSET($O451:BG451,0,MAX(COLUMN($O451:BG451))-COLUMN($O451:BG451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:BH322,N(OFFSET($O451:BH451,0,MAX(COLUMN($O451:BH451))-COLUMN($O451:BH451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:BI322,N(OFFSET($O451:BI451,0,MAX(COLUMN($O451:BI451))-COLUMN($O451:BI451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:BJ322,N(OFFSET($O451:BJ451,0,MAX(COLUMN($O451:BJ451))-COLUMN($O451:BJ451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:BK322,N(OFFSET($O451:BK451,0,MAX(COLUMN($O451:BK451))-COLUMN($O451:BK451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:BL322,N(OFFSET($O451:BL451,0,MAX(COLUMN($O451:BL451))-COLUMN($O451:BL451),1,1)))","v":0},{"$f":"SUMPRODUCT($O322:BM322,N(OFFSET($O451:BM451,0,MAX(COLUMN($O451:BM451))-COLUMN($O451:BM451),1,1)))","v":0}]
[null,null,41,{"$f":"INDEX(D$157:D$281,$C585,1)","v":"Ft. Lauderdale Black Start Upgrades"},"AFUDC Capital",5,null,null,null,null,0.21820452400712501,0.27557637000000018,null,null,{"$f":"SUMPRODUCT($O327:O327,N(OFFSET($O456:O456,0,MAX(COLUMN($O456:O456))-COLUMN($O456:O456),1,1)))","v":2.0392651380000001E-2},{"$f":"SUMPRODUCT($O327:P327,N(OFFSET($O456:P456,0,MAX(COLUMN($O456:P456))-COLUMN($O456:P456),1,1)))","v":2.0392651380000001E-2},{"$f":"SUMPRODUCT($O327:Q327,N(OFFSET($O456:Q456,0,MAX(COLUMN($O456:Q456))-COLUMN($O456:Q456),1,1)))","v":2.0392651380000001E-2},{"$f":"SUMPRODUCT($O327:R327,N(OFFSET($O456:R456,0,MAX(COLUMN($O456:R456))-COLUMN($O456:R456),1,1)))","v":2.0392651380000001E-2},{"$f":"SUMPRODUCT($O327:S327,N(OFFSET($O456:S456,0,MAX(COLUMN($O456:S456))-COLUMN($O456:S456),1,1)))","v":2.0392651380000001E-2},{"$f":"SUMPRODUCT($O327:T327,N(OFFSET($O456:T456,0,MAX(COLUMN($O456:T456))-COLUMN($O456:T456),1,1)))","v":2.0392651380000001E-2},{"$f":"SUMPRODUCT($O327:U327,N(OFFSET($O456:U456,0,MAX(COLUMN($O456:U456))-COLUMN($O456:U456),1,1)))","v":2.0392651380000001E-2},{"$f":"SUMPRODUCT($O327:V327,N(OFFSET($O456:V456,0,MAX(COLUMN($O456:V456))-COLUMN($O456:V456),1,1)))","v":2.0392651380000001E-2},{"$f":"SUMPRODUCT($O327:W327,N(OFFSET($O456:W456,0,MAX(COLUMN($O456:W456))-COLUMN($O456:W456),1,1)))","v":2.0392651380000001E-2},{"$f":"SUMPRODUCT($O327:X327,N(OFFSET($O456:X456,0,MAX(COLUMN($O456:X456))-COLUMN($O456:X456),1,1)))","v":2.0392651380000001E-2},{"$f":"SUMPRODUCT($O327:Y327,N(OFFSET($O456:Y456,0,MAX(COLUMN($O456:Y456))-COLUMN($O456:Y456),1,1)))","v":2.0392651380000001E-2},{"$f":"SUMPRODUCT($O327:Z327,N(OFFSET($O456:Z456,0,MAX(COLUMN($O456:Z456))-COLUMN($O456:Z456),1,1)))","v":2.0392651380000001E-2},{"$f":"SUMPRODUCT($O327:AA327,N(OFFSET($O456:AA456,0,MAX(COLUMN($O456:AA456))-COLUMN($O456:AA456),1,1)))","v":2.0392651380000001E-2},{"$f":"SUMPRODUCT($O327:AB327,N(OFFSET($O456:AB456,0,MAX(COLUMN($O456:AB456))-COLUMN($O456:AB456),1,1)))","v":1.0471902060000071E-2},{"$f":"SUMPRODUCT($O327:AC327,N(OFFSET($O456:AC456,0,MAX(COLUMN($O456:AC456))-COLUMN($O456:AC456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AD327,N(OFFSET($O456:AD456,0,MAX(COLUMN($O456:AD456))-COLUMN($O456:AD456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AE327,N(OFFSET($O456:AE456,0,MAX(COLUMN($O456:AE456))-COLUMN($O456:AE456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AF327,N(OFFSET($O456:AF456,0,MAX(COLUMN($O456:AF456))-COLUMN($O456:AF456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AG327,N(OFFSET($O456:AG456,0,MAX(COLUMN($O456:AG456))-COLUMN($O456:AG456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AH327,N(OFFSET($O456:AH456,0,MAX(COLUMN($O456:AH456))-COLUMN($O456:AH456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AI327,N(OFFSET($O456:AI456,0,MAX(COLUMN($O456:AI456))-COLUMN($O456:AI456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AJ327,N(OFFSET($O456:AJ456,0,MAX(COLUMN($O456:AJ456))-COLUMN($O456:AJ456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AK327,N(OFFSET($O456:AK456,0,MAX(COLUMN($O456:AK456))-COLUMN($O456:AK456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AL327,N(OFFSET($O456:AL456,0,MAX(COLUMN($O456:AL456))-COLUMN($O456:AL456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AM327,N(OFFSET($O456:AM456,0,MAX(COLUMN($O456:AM456))-COLUMN($O456:AM456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AN327,N(OFFSET($O456:AN456,0,MAX(COLUMN($O456:AN456))-COLUMN($O456:AN456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AO327,N(OFFSET($O456:AO456,0,MAX(COLUMN($O456:AO456))-COLUMN($O456:AO456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AP327,N(OFFSET($O456:AP456,0,MAX(COLUMN($O456:AP456))-COLUMN($O456:AP456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AQ327,N(OFFSET($O456:AQ456,0,MAX(COLUMN($O456:AQ456))-COLUMN($O456:AQ456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AR327,N(OFFSET($O456:AR456,0,MAX(COLUMN($O456:AR456))-COLUMN($O456:AR456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AS327,N(OFFSET($O456:AS456,0,MAX(COLUMN($O456:AS456))-COLUMN($O456:AS456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AT327,N(OFFSET($O456:AT456,0,MAX(COLUMN($O456:AT456))-COLUMN($O456:AT456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AU327,N(OFFSET($O456:AU456,0,MAX(COLUMN($O456:AU456))-COLUMN($O456:AU456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AV327,N(OFFSET($O456:AV456,0,MAX(COLUMN($O456:AV456))-COLUMN($O456:AV456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AW327,N(OFFSET($O456:AW456,0,MAX(COLUMN($O456:AW456))-COLUMN($O456:AW456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AX327,N(OFFSET($O456:AX456,0,MAX(COLUMN($O456:AX456))-COLUMN($O456:AX456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AY327,N(OFFSET($O456:AY456,0,MAX(COLUMN($O456:AY456))-COLUMN($O456:AY456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:AZ327,N(OFFSET($O456:AZ456,0,MAX(COLUMN($O456:AZ456))-COLUMN($O456:AZ456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:BA327,N(OFFSET($O456:BA456,0,MAX(COLUMN($O456:BA456))-COLUMN($O456:BA456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:BB327,N(OFFSET($O456:BB456,0,MAX(COLUMN($O456:BB456))-COLUMN($O456:BB456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:BC327,N(OFFSET($O456:BC456,0,MAX(COLUMN($O456:BC456))-COLUMN($O456:BC456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:BD327,N(OFFSET($O456:BD456,0,MAX(COLUMN($O456:BD456))-COLUMN($O456:BD456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:BE327,N(OFFSET($O456:BE456,0,MAX(COLUMN($O456:BE456))-COLUMN($O456:BE456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:BF327,N(OFFSET($O456:BF456,0,MAX(COLUMN($O456:BF456))-COLUMN($O456:BF456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:BG327,N(OFFSET($O456:BG456,0,MAX(COLUMN($O456:BG456))-COLUMN($O456:BG456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:BH327,N(OFFSET($O456:BH456,0,MAX(COLUMN($O456:BH456))-COLUMN($O456:BH456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:BI327,N(OFFSET($O456:BI456,0,MAX(COLUMN($O456:BI456))-COLUMN($O456:BI456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:BJ327,N(OFFSET($O456:BJ456,0,MAX(COLUMN($O456:BJ456))-COLUMN($O456:BJ456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:BK327,N(OFFSET($O456:BK456,0,MAX(COLUMN($O456:BK456))-COLUMN($O456:BK456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:BL327,N(OFFSET($O456:BL456,0,MAX(COLUMN($O456:BL456))-COLUMN($O456:BL456),1,1)))","v":0},{"$f":"SUMPRODUCT($O327:BM327,N(OFFSET($O456:BM456,0,MAX(COLUMN($O456:BM456))-COLUMN($O456:BM456),1,1)))","v":0}]
[null,null,45,"Unidentified Future Battery Storage","AFUDC Capital",5,null,null,null,null,2.8606220815140732E-7,4.6016800000000018E-7,null,null,{"$f":"SUMPRODUCT($O331:O331,N(OFFSET($O460:O460,0,MAX(COLUMN($O460:O460))-COLUMN($O460:O460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:P331,N(OFFSET($O460:P460,0,MAX(COLUMN($O460:P460))-COLUMN($O460:P460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:Q331,N(OFFSET($O460:Q460,0,MAX(COLUMN($O460:Q460))-COLUMN($O460:Q460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:R331,N(OFFSET($O460:R460,0,MAX(COLUMN($O460:R460))-COLUMN($O460:R460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:S331,N(OFFSET($O460:S460,0,MAX(COLUMN($O460:S460))-COLUMN($O460:S460),1,1)))","v":7.5025999999999993E-9},{"$f":"SUMPRODUCT($O331:T331,N(OFFSET($O460:T460,0,MAX(COLUMN($O460:T460))-COLUMN($O460:T460),1,1)))","v":4.5182466666666668E-8},{"$f":"SUMPRODUCT($O331:U331,N(OFFSET($O460:U460,0,MAX(COLUMN($O460:U460))-COLUMN($O460:U460),1,1)))","v":4.6016800000000003E-8},{"$f":"SUMPRODUCT($O331:V331,N(OFFSET($O460:V460,0,MAX(COLUMN($O460:V460))-COLUMN($O460:V460),1,1)))","v":4.6016800000000003E-8},{"$f":"SUMPRODUCT($O331:W331,N(OFFSET($O460:W460,0,MAX(COLUMN($O460:W460))-COLUMN($O460:W460),1,1)))","v":4.6016800000000003E-8},{"$f":"SUMPRODUCT($O331:X331,N(OFFSET($O460:X460,0,MAX(COLUMN($O460:X460))-COLUMN($O460:X460),1,1)))","v":4.6016800000000003E-8},{"$f":"SUMPRODUCT($O331:Y331,N(OFFSET($O460:Y460,0,MAX(COLUMN($O460:Y460))-COLUMN($O460:Y460),1,1)))","v":4.6016800000000003E-8},{"$f":"SUMPRODUCT($O331:Z331,N(OFFSET($O460:Z460,0,MAX(COLUMN($O460:Z460))-COLUMN($O460:Z460),1,1)))","v":4.6016800000000003E-8},{"$f":"SUMPRODUCT($O331:AA331,N(OFFSET($O460:AA460,0,MAX(COLUMN($O460:AA460))-COLUMN($O460:AA460),1,1)))","v":4.6016800000000003E-8},{"$f":"SUMPRODUCT($O331:AB331,N(OFFSET($O460:AB460,0,MAX(COLUMN($O460:AB460))-COLUMN($O460:AB460),1,1)))","v":4.6016800000000003E-8},{"$f":"SUMPRODUCT($O331:AC331,N(OFFSET($O460:AC460,0,MAX(COLUMN($O460:AC460))-COLUMN($O460:AC460),1,1)))","v":3.8514200000000067E-8},{"$f":"SUMPRODUCT($O331:AD331,N(OFFSET($O460:AD460,0,MAX(COLUMN($O460:AD460))-COLUMN($O460:AD460),1,1)))","v":8.3433333333333676E-10},{"$f":"SUMPRODUCT($O331:AE331,N(OFFSET($O460:AE460,0,MAX(COLUMN($O460:AE460))-COLUMN($O460:AE460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AF331,N(OFFSET($O460:AF460,0,MAX(COLUMN($O460:AF460))-COLUMN($O460:AF460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AG331,N(OFFSET($O460:AG460,0,MAX(COLUMN($O460:AG460))-COLUMN($O460:AG460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AH331,N(OFFSET($O460:AH460,0,MAX(COLUMN($O460:AH460))-COLUMN($O460:AH460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AI331,N(OFFSET($O460:AI460,0,MAX(COLUMN($O460:AI460))-COLUMN($O460:AI460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AJ331,N(OFFSET($O460:AJ460,0,MAX(COLUMN($O460:AJ460))-COLUMN($O460:AJ460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AK331,N(OFFSET($O460:AK460,0,MAX(COLUMN($O460:AK460))-COLUMN($O460:AK460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AL331,N(OFFSET($O460:AL460,0,MAX(COLUMN($O460:AL460))-COLUMN($O460:AL460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AM331,N(OFFSET($O460:AM460,0,MAX(COLUMN($O460:AM460))-COLUMN($O460:AM460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AN331,N(OFFSET($O460:AN460,0,MAX(COLUMN($O460:AN460))-COLUMN($O460:AN460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AO331,N(OFFSET($O460:AO460,0,MAX(COLUMN($O460:AO460))-COLUMN($O460:AO460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AP331,N(OFFSET($O460:AP460,0,MAX(COLUMN($O460:AP460))-COLUMN($O460:AP460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AQ331,N(OFFSET($O460:AQ460,0,MAX(COLUMN($O460:AQ460))-COLUMN($O460:AQ460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AR331,N(OFFSET($O460:AR460,0,MAX(COLUMN($O460:AR460))-COLUMN($O460:AR460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AS331,N(OFFSET($O460:AS460,0,MAX(COLUMN($O460:AS460))-COLUMN($O460:AS460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AT331,N(OFFSET($O460:AT460,0,MAX(COLUMN($O460:AT460))-COLUMN($O460:AT460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AU331,N(OFFSET($O460:AU460,0,MAX(COLUMN($O460:AU460))-COLUMN($O460:AU460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AV331,N(OFFSET($O460:AV460,0,MAX(COLUMN($O460:AV460))-COLUMN($O460:AV460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AW331,N(OFFSET($O460:AW460,0,MAX(COLUMN($O460:AW460))-COLUMN($O460:AW460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AX331,N(OFFSET($O460:AX460,0,MAX(COLUMN($O460:AX460))-COLUMN($O460:AX460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AY331,N(OFFSET($O460:AY460,0,MAX(COLUMN($O460:AY460))-COLUMN($O460:AY460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:AZ331,N(OFFSET($O460:AZ460,0,MAX(COLUMN($O460:AZ460))-COLUMN($O460:AZ460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:BA331,N(OFFSET($O460:BA460,0,MAX(COLUMN($O460:BA460))-COLUMN($O460:BA460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:BB331,N(OFFSET($O460:BB460,0,MAX(COLUMN($O460:BB460))-COLUMN($O460:BB460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:BC331,N(OFFSET($O460:BC460,0,MAX(COLUMN($O460:BC460))-COLUMN($O460:BC460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:BD331,N(OFFSET($O460:BD460,0,MAX(COLUMN($O460:BD460))-COLUMN($O460:BD460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:BE331,N(OFFSET($O460:BE460,0,MAX(COLUMN($O460:BE460))-COLUMN($O460:BE460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:BF331,N(OFFSET($O460:BF460,0,MAX(COLUMN($O460:BF460))-COLUMN($O460:BF460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:BG331,N(OFFSET($O460:BG460,0,MAX(COLUMN($O460:BG460))-COLUMN($O460:BG460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:BH331,N(OFFSET($O460:BH460,0,MAX(COLUMN($O460:BH460))-COLUMN($O460:BH460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:BI331,N(OFFSET($O460:BI460,0,MAX(COLUMN($O460:BI460))-COLUMN($O460:BI460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:BJ331,N(OFFSET($O460:BJ460,0,MAX(COLUMN($O460:BJ460))-COLUMN($O460:BJ460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:BK331,N(OFFSET($O460:BK460,0,MAX(COLUMN($O460:BK460))-COLUMN($O460:BK460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:BL331,N(OFFSET($O460:BL460,0,MAX(COLUMN($O460:BL460))-COLUMN($O460:BL460),1,1)))","v":0},{"$f":"SUMPRODUCT($O331:BM331,N(OFFSET($O460:BM460,0,MAX(COLUMN($O460:BM460))-COLUMN($O460:BM460),1,1)))","v":0}]
[null,null,48,"Reserve Equip","Capital",4,null,null,null,null,232.38667765450157,850.92113771185564,null,null,{"$f":"SUMPRODUCT($O334:O334,N(OFFSET($O463:O463,0,MAX(COLUMN($O463:O463))-COLUMN($O463:O463),1,1)))","v":1.03256755245},{"$f":"SUMPRODUCT($O334:P334,N(OFFSET($O463:P463,0,MAX(COLUMN($O463:P463))-COLUMN($O463:P463),1,1)))","v":3.0020422999350003},{"$f":"SUMPRODUCT($O334:Q334,N(OFFSET($O463:Q463,0,MAX(COLUMN($O463:Q463))-COLUMN($O463:Q463),1,1)))","v":5.2218913042799997},{"$f":"SUMPRODUCT($O334:R334,N(OFFSET($O463:R463,0,MAX(COLUMN($O463:R463))-COLUMN($O463:R463),1,1)))","v":7.7497744251318723},{"$f":"SUMPRODUCT($O334:S334,N(OFFSET($O463:S463,0,MAX(COLUMN($O463:S463))-COLUMN($O463:S463),1,1)))","v":10.972451869870627},{"$f":"SUMPRODUCT($O334:T334,N(OFFSET($O463:T463,0,MAX(COLUMN($O463:T463))-COLUMN($O463:T463),1,1)))","v":14.269942795253575},{"$f":"SUMPRODUCT($O334:U334,N(OFFSET($O463:U463,0,MAX(COLUMN($O463:U463))-COLUMN($O463:U463),1,1)))","v":16.925322405969265},{"$f":"SUMPRODUCT($O334:V334,N(OFFSET($O463:V463,0,MAX(COLUMN($O463:V463))-COLUMN($O463:V463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:W334,N(OFFSET($O463:W463,0,MAX(COLUMN($O463:W463))-COLUMN($O463:W463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:X334,N(OFFSET($O463:X463,0,MAX(COLUMN($O463:X463))-COLUMN($O463:X463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:Y334,N(OFFSET($O463:Y463,0,MAX(COLUMN($O463:Y463))-COLUMN($O463:Y463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:Z334,N(OFFSET($O463:Z463,0,MAX(COLUMN($O463:Z463))-COLUMN($O463:Z463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AA334,N(OFFSET($O463:AA463,0,MAX(COLUMN($O463:AA463))-COLUMN($O463:AA463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AB334,N(OFFSET($O463:AB463,0,MAX(COLUMN($O463:AB463))-COLUMN($O463:AB463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AC334,N(OFFSET($O463:AC463,0,MAX(COLUMN($O463:AC463))-COLUMN($O463:AC463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AD334,N(OFFSET($O463:AD463,0,MAX(COLUMN($O463:AD463))-COLUMN($O463:AD463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AE334,N(OFFSET($O463:AE463,0,MAX(COLUMN($O463:AE463))-COLUMN($O463:AE463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AF334,N(OFFSET($O463:AF463,0,MAX(COLUMN($O463:AF463))-COLUMN($O463:AF463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AG334,N(OFFSET($O463:AG463,0,MAX(COLUMN($O463:AG463))-COLUMN($O463:AG463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AH334,N(OFFSET($O463:AH463,0,MAX(COLUMN($O463:AH463))-COLUMN($O463:AH463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AI334,N(OFFSET($O463:AI463,0,MAX(COLUMN($O463:AI463))-COLUMN($O463:AI463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AJ334,N(OFFSET($O463:AJ463,0,MAX(COLUMN($O463:AJ463))-COLUMN($O463:AJ463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AK334,N(OFFSET($O463:AK463,0,MAX(COLUMN($O463:AK463))-COLUMN($O463:AK463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AL334,N(OFFSET($O463:AL463,0,MAX(COLUMN($O463:AL463))-COLUMN($O463:AL463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AM334,N(OFFSET($O463:AM463,0,MAX(COLUMN($O463:AM463))-COLUMN($O463:AM463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AN334,N(OFFSET($O463:AN463,0,MAX(COLUMN($O463:AN463))-COLUMN($O463:AN463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AO334,N(OFFSET($O463:AO463,0,MAX(COLUMN($O463:AO463))-COLUMN($O463:AO463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AP334,N(OFFSET($O463:AP463,0,MAX(COLUMN($O463:AP463))-COLUMN($O463:AP463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AQ334,N(OFFSET($O463:AQ463,0,MAX(COLUMN($O463:AQ463))-COLUMN($O463:AQ463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AR334,N(OFFSET($O463:AR463,0,MAX(COLUMN($O463:AR463))-COLUMN($O463:AR463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AS334,N(OFFSET($O463:AS463,0,MAX(COLUMN($O463:AS463))-COLUMN($O463:AS463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AT334,N(OFFSET($O463:AT463,0,MAX(COLUMN($O463:AT463))-COLUMN($O463:AT463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AU334,N(OFFSET($O463:AU463,0,MAX(COLUMN($O463:AU463))-COLUMN($O463:AU463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AV334,N(OFFSET($O463:AV463,0,MAX(COLUMN($O463:AV463))-COLUMN($O463:AV463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AW334,N(OFFSET($O463:AW463,0,MAX(COLUMN($O463:AW463))-COLUMN($O463:AW463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AX334,N(OFFSET($O463:AX463,0,MAX(COLUMN($O463:AX463))-COLUMN($O463:AX463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AY334,N(OFFSET($O463:AY463,0,MAX(COLUMN($O463:AY463))-COLUMN($O463:AY463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:AZ334,N(OFFSET($O463:AZ463,0,MAX(COLUMN($O463:AZ463))-COLUMN($O463:AZ463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:BA334,N(OFFSET($O463:BA463,0,MAX(COLUMN($O463:BA463))-COLUMN($O463:BA463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:BB334,N(OFFSET($O463:BB463,0,MAX(COLUMN($O463:BB463))-COLUMN($O463:BB463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:BC334,N(OFFSET($O463:BC463,0,MAX(COLUMN($O463:BC463))-COLUMN($O463:BC463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:BD334,N(OFFSET($O463:BD463,0,MAX(COLUMN($O463:BD463))-COLUMN($O463:BD463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:BE334,N(OFFSET($O463:BE463,0,MAX(COLUMN($O463:BE463))-COLUMN($O463:BE463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:BF334,N(OFFSET($O463:BF463,0,MAX(COLUMN($O463:BF463))-COLUMN($O463:BF463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:BG334,N(OFFSET($O463:BG463,0,MAX(COLUMN($O463:BG463))-COLUMN($O463:BG463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:BH334,N(OFFSET($O463:BH463,0,MAX(COLUMN($O463:BH463))-COLUMN($O463:BH463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:BI334,N(OFFSET($O463:BI463,0,MAX(COLUMN($O463:BI463))-COLUMN($O463:BI463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:BJ334,N(OFFSET($O463:BJ463,0,MAX(COLUMN($O463:BJ463))-COLUMN($O463:BJ463),1,1)))","v":18.260947224498889},{"$f":"SUMPRODUCT($O334:BK334,N(OFFSET($O463:BK463,0,MAX(COLUMN($O463:BK463))-COLUMN($O463:BK463),1,1)))","v":16.44166153684883},{"$f":"SUMPRODUCT($O334:BL334,N(OFFSET($O463:BL463,0,MAX(COLUMN($O463:BL463))-COLUMN($O463:BL463),1,1)))","v":14.545070871203833},{"$f":"SUMPRODUCT($O334:BM334,N(OFFSET($O463:BM463,0,MAX(COLUMN($O463:BM463))-COLUMN($O463:BM463),1,1)))","v":12.061576446458815}]
[null,null,50,"Distribution Expansion","Capital",4,null,null,null,null,258.78436513221334,862.19921926782285,null,null,{"$f":"SUMPRODUCT($O336:O336,N(OFFSET($O465:O465,0,MAX(COLUMN($O465:O465))-COLUMN($O465:O465),1,1)))","v":0.54091826958000011},{"$f":"SUMPRODUCT($O336:P336,N(OFFSET($O465:P465,0,MAX(COLUMN($O465:P465))-COLUMN($O465:P465),1,1)))","v":1.8166534084400001},{"$f":"SUMPRODUCT($O336:Q336,N(OFFSET($O465:Q465,0,MAX(COLUMN($O465:Q465))-COLUMN($O465:Q465),1,1)))","v":3.37113031723},{"$f":"SUMPRODUCT($O336:R336,N(OFFSET($O465:R465,0,MAX(COLUMN($O465:R465))-COLUMN($O465:R465),1,1)))","v":5.4278605820292167},{"$f":"SUMPRODUCT($O336:S336,N(OFFSET($O465:S465,0,MAX(COLUMN($O465:S465))-COLUMN($O465:S465),1,1)))","v":8.5862994410514375},{"$f":"SUMPRODUCT($O336:T336,N(OFFSET($O465:T465,0,MAX(COLUMN($O465:T465))-COLUMN($O465:T465),1,1)))","v":13.033040964083636},{"$f":"SUMPRODUCT($O336:U336,N(OFFSET($O465:U465,0,MAX(COLUMN($O465:U465))-COLUMN($O465:U465),1,1)))","v":18.987796777173124},{"$f":"SUMPRODUCT($O336:V336,N(OFFSET($O465:V465,0,MAX(COLUMN($O465:V465))-COLUMN($O465:V465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:W336,N(OFFSET($O465:W465,0,MAX(COLUMN($O465:W465))-COLUMN($O465:W465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:X336,N(OFFSET($O465:X465,0,MAX(COLUMN($O465:X465))-COLUMN($O465:X465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:Y336,N(OFFSET($O465:Y465,0,MAX(COLUMN($O465:Y465))-COLUMN($O465:Y465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:Z336,N(OFFSET($O465:Z465,0,MAX(COLUMN($O465:Z465))-COLUMN($O465:Z465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AA336,N(OFFSET($O465:AA465,0,MAX(COLUMN($O465:AA465))-COLUMN($O465:AA465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AB336,N(OFFSET($O465:AB465,0,MAX(COLUMN($O465:AB465))-COLUMN($O465:AB465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AC336,N(OFFSET($O465:AC465,0,MAX(COLUMN($O465:AC465))-COLUMN($O465:AC465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AD336,N(OFFSET($O465:AD465,0,MAX(COLUMN($O465:AD465))-COLUMN($O465:AD465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AE336,N(OFFSET($O465:AE465,0,MAX(COLUMN($O465:AE465))-COLUMN($O465:AE465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AF336,N(OFFSET($O465:AF465,0,MAX(COLUMN($O465:AF465))-COLUMN($O465:AF465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AG336,N(OFFSET($O465:AG465,0,MAX(COLUMN($O465:AG465))-COLUMN($O465:AG465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AH336,N(OFFSET($O465:AH465,0,MAX(COLUMN($O465:AH465))-COLUMN($O465:AH465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AI336,N(OFFSET($O465:AI465,0,MAX(COLUMN($O465:AI465))-COLUMN($O465:AI465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AJ336,N(OFFSET($O465:AJ465,0,MAX(COLUMN($O465:AJ465))-COLUMN($O465:AJ465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AK336,N(OFFSET($O465:AK465,0,MAX(COLUMN($O465:AK465))-COLUMN($O465:AK465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AL336,N(OFFSET($O465:AL465,0,MAX(COLUMN($O465:AL465))-COLUMN($O465:AL465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AM336,N(OFFSET($O465:AM465,0,MAX(COLUMN($O465:AM465))-COLUMN($O465:AM465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AN336,N(OFFSET($O465:AN465,0,MAX(COLUMN($O465:AN465))-COLUMN($O465:AN465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AO336,N(OFFSET($O465:AO465,0,MAX(COLUMN($O465:AO465))-COLUMN($O465:AO465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AP336,N(OFFSET($O465:AP465,0,MAX(COLUMN($O465:AP465))-COLUMN($O465:AP465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AQ336,N(OFFSET($O465:AQ465,0,MAX(COLUMN($O465:AQ465))-COLUMN($O465:AQ465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AR336,N(OFFSET($O465:AR465,0,MAX(COLUMN($O465:AR465))-COLUMN($O465:AR465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AS336,N(OFFSET($O465:AS465,0,MAX(COLUMN($O465:AS465))-COLUMN($O465:AS465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AT336,N(OFFSET($O465:AT465,0,MAX(COLUMN($O465:AT465))-COLUMN($O465:AT465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AU336,N(OFFSET($O465:AU465,0,MAX(COLUMN($O465:AU465))-COLUMN($O465:AU465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AV336,N(OFFSET($O465:AV465,0,MAX(COLUMN($O465:AV465))-COLUMN($O465:AV465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AW336,N(OFFSET($O465:AW465,0,MAX(COLUMN($O465:AW465))-COLUMN($O465:AW465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AX336,N(OFFSET($O465:AX465,0,MAX(COLUMN($O465:AX465))-COLUMN($O465:AX465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AY336,N(OFFSET($O465:AY465,0,MAX(COLUMN($O465:AY465))-COLUMN($O465:AY465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:AZ336,N(OFFSET($O465:AZ465,0,MAX(COLUMN($O465:AZ465))-COLUMN($O465:AZ465),1,1)))","v":22.417179700963416},{"$f":"SUMPRODUCT($O336:BA336,N(OFFSET($O465:BA465,0,MAX(COLUMN($O465:BA465))-COLUMN($O465:BA465),1,1)))","v":22.375570603303387},{"$f":"SUMPRODUCT($O336:BB336,N(OFFSET($O465:BB465,0,MAX(COLUMN($O465:BB465))-COLUMN($O465:BB465),1,1)))","v":21.278818787243381},{"$f":"SUMPRODUCT($O336:BC336,N(OFFSET($O465:BC465,0,MAX(COLUMN($O465:BC465))-COLUMN($O465:BC465),1,1)))","v":19.802658650973378},{"$f":"SUMPRODUCT($O336:BD336,N(OFFSET($O465:BD465,0,MAX(COLUMN($O465:BD465))-COLUMN($O465:BD465),1,1)))","v":18.131230096124192},{"$f":"SUMPRODUCT($O336:BE336,N(OFFSET($O465:BE465,0,MAX(COLUMN($O465:BE465))-COLUMN($O465:BE465),1,1)))","v":15.604451306434669},{"$f":"SUMPRODUCT($O336:BF336,N(OFFSET($O465:BF465,0,MAX(COLUMN($O465:BF465))-COLUMN($O465:BF465),1,1)))","v":11.715252173155854},{"$f":"SUMPRODUCT($O336:BG336,N(OFFSET($O465:BG465,0,MAX(COLUMN($O465:BG465))-COLUMN($O465:BG465),1,1)))","v":6.5949671611350356},{"$f":"SUMPRODUCT($O336:BH336,N(OFFSET($O465:BH465,0,MAX(COLUMN($O465:BH465))-COLUMN($O465:BH465),1,1)))","v":0},{"$f":"SUMPRODUCT($O336:BI336,N(OFFSET($O465:BI465,0,MAX(COLUMN($O465:BI465))-COLUMN($O465:BI465),1,1)))","v":0},{"$f":"SUMPRODUCT($O336:BJ336,N(OFFSET($O465:BJ465,0,MAX(COLUMN($O465:BJ465))-COLUMN($O465:BJ465),1,1)))","v":0},{"$f":"SUMPRODUCT($O336:BK336,N(OFFSET($O465:BK465,0,MAX(COLUMN($O465:BK465))-COLUMN($O465:BK465),1,1)))","v":0},{"$f":"SUMPRODUCT($O336:BL336,N(OFFSET($O465:BL465,0,MAX(COLUMN($O465:BL465))-COLUMN($O465:BL465),1,1)))","v":0},{"$f":"SUMPRODUCT($O336:BM336,N(OFFSET($O465:BM465,0,MAX(COLUMN($O465:BM465))-COLUMN($O465:BM465),1,1)))","v":0}]
[null,null,56,"Cable Rehab","Capital",4,null,null,null,null,113.18716704981871,357.25035741130898,null,null,{"$f":"SUMPRODUCT($O342:O342,N(OFFSET($O471:O471,0,MAX(COLUMN($O471:O471))-COLUMN($O471:O471),1,1)))","v":0.52340944409000001},{"$f":"SUMPRODUCT($O342:P342,N(OFFSET($O471:P471,0,MAX(COLUMN($O471:P471))-COLUMN($O471:P471),1,1)))","v":1.5244658793000001},{"$f":"SUMPRODUCT($O342:Q342,N(OFFSET($O471:Q471,0,MAX(COLUMN($O471:Q471))-COLUMN($O471:Q471),1,1)))","v":2.5601943300700003},{"$f":"SUMPRODUCT($O342:R342,N(OFFSET($O471:R471,0,MAX(COLUMN($O471:R471))-COLUMN($O471:R471),1,1)))","v":3.596511247552014},{"$f":"SUMPRODUCT($O342:S342,N(OFFSET($O471:S471,0,MAX(COLUMN($O471:S471))-COLUMN($O471:S471),1,1)))","v":4.9042102661019005},{"$f":"SUMPRODUCT($O342:T342,N(OFFSET($O471:T471,0,MAX(COLUMN($O471:T471))-COLUMN($O471:T471),1,1)))","v":6.6123086392634498},{"$f":"SUMPRODUCT($O342:U342,N(OFFSET($O471:U471,0,MAX(COLUMN($O471:U471))-COLUMN($O471:U471),1,1)))","v":8.3897263722005846},{"$f":"SUMPRODUCT($O342:V342,N(OFFSET($O471:V471,0,MAX(COLUMN($O471:V471))-COLUMN($O471:V471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:W342,N(OFFSET($O471:W471,0,MAX(COLUMN($O471:W471))-COLUMN($O471:W471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:X342,N(OFFSET($O471:X471,0,MAX(COLUMN($O471:X471))-COLUMN($O471:X471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:Y342,N(OFFSET($O471:Y471,0,MAX(COLUMN($O471:Y471))-COLUMN($O471:Y471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:Z342,N(OFFSET($O471:Z471,0,MAX(COLUMN($O471:Z471))-COLUMN($O471:Z471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AA342,N(OFFSET($O471:AA471,0,MAX(COLUMN($O471:AA471))-COLUMN($O471:AA471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AB342,N(OFFSET($O471:AB471,0,MAX(COLUMN($O471:AB471))-COLUMN($O471:AB471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AC342,N(OFFSET($O471:AC471,0,MAX(COLUMN($O471:AC471))-COLUMN($O471:AC471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AD342,N(OFFSET($O471:AD471,0,MAX(COLUMN($O471:AD471))-COLUMN($O471:AD471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AE342,N(OFFSET($O471:AE471,0,MAX(COLUMN($O471:AE471))-COLUMN($O471:AE471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AF342,N(OFFSET($O471:AF471,0,MAX(COLUMN($O471:AF471))-COLUMN($O471:AF471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AG342,N(OFFSET($O471:AG471,0,MAX(COLUMN($O471:AG471))-COLUMN($O471:AG471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AH342,N(OFFSET($O471:AH471,0,MAX(COLUMN($O471:AH471))-COLUMN($O471:AH471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AI342,N(OFFSET($O471:AI471,0,MAX(COLUMN($O471:AI471))-COLUMN($O471:AI471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AJ342,N(OFFSET($O471:AJ471,0,MAX(COLUMN($O471:AJ471))-COLUMN($O471:AJ471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AK342,N(OFFSET($O471:AK471,0,MAX(COLUMN($O471:AK471))-COLUMN($O471:AK471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AL342,N(OFFSET($O471:AL471,0,MAX(COLUMN($O471:AL471))-COLUMN($O471:AL471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AM342,N(OFFSET($O471:AM471,0,MAX(COLUMN($O471:AM471))-COLUMN($O471:AM471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AN342,N(OFFSET($O471:AN471,0,MAX(COLUMN($O471:AN471))-COLUMN($O471:AN471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AO342,N(OFFSET($O471:AO471,0,MAX(COLUMN($O471:AO471))-COLUMN($O471:AO471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AP342,N(OFFSET($O471:AP471,0,MAX(COLUMN($O471:AP471))-COLUMN($O471:AP471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AQ342,N(OFFSET($O471:AQ471,0,MAX(COLUMN($O471:AQ471))-COLUMN($O471:AQ471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AR342,N(OFFSET($O471:AR471,0,MAX(COLUMN($O471:AR471))-COLUMN($O471:AR471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AS342,N(OFFSET($O471:AS471,0,MAX(COLUMN($O471:AS471))-COLUMN($O471:AS471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AT342,N(OFFSET($O471:AT471,0,MAX(COLUMN($O471:AT471))-COLUMN($O471:AT471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AU342,N(OFFSET($O471:AU471,0,MAX(COLUMN($O471:AU471))-COLUMN($O471:AU471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AV342,N(OFFSET($O471:AV471,0,MAX(COLUMN($O471:AV471))-COLUMN($O471:AV471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AW342,N(OFFSET($O471:AW471,0,MAX(COLUMN($O471:AW471))-COLUMN($O471:AW471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AX342,N(OFFSET($O471:AX471,0,MAX(COLUMN($O471:AX471))-COLUMN($O471:AX471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AY342,N(OFFSET($O471:AY471,0,MAX(COLUMN($O471:AY471))-COLUMN($O471:AY471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:AZ342,N(OFFSET($O471:AZ471,0,MAX(COLUMN($O471:AZ471))-COLUMN($O471:AZ471),1,1)))","v":9.2885092926940427},{"$f":"SUMPRODUCT($O342:BA342,N(OFFSET($O471:BA471,0,MAX(COLUMN($O471:BA471))-COLUMN($O471:BA471),1,1)))","v":9.2482470277640214},{"$f":"SUMPRODUCT($O342:BB342,N(OFFSET($O471:BB471,0,MAX(COLUMN($O471:BB471))-COLUMN($O471:BB471),1,1)))","v":8.204948328274023},{"$f":"SUMPRODUCT($O342:BC342,N(OFFSET($O471:BC471,0,MAX(COLUMN($O471:BC471))-COLUMN($O471:BC471),1,1)))","v":7.2434670792240183},{"$f":"SUMPRODUCT($O342:BD342,N(OFFSET($O471:BD471,0,MAX(COLUMN($O471:BD471))-COLUMN($O471:BD471),1,1)))","v":6.1334461600638672},{"$f":"SUMPRODUCT($O342:BE342,N(OFFSET($O471:BE471,0,MAX(COLUMN($O471:BE471))-COLUMN($O471:BE471),1,1)))","v":5.1499576980239894},{"$f":"SUMPRODUCT($O342:BF342,N(OFFSET($O471:BF471,0,MAX(COLUMN($O471:BF471))-COLUMN($O471:BF471),1,1)))","v":3.4872481726093345},{"$f":"SUMPRODUCT($O342:BG342,N(OFFSET($O471:BG471,0,MAX(COLUMN($O471:BG471))-COLUMN($O471:BG471),1,1)))","v":1.7284286932566133},{"$f":"SUMPRODUCT($O342:BH342,N(OFFSET($O471:BH471,0,MAX(COLUMN($O471:BH471))-COLUMN($O471:BH471),1,1)))","v":0},{"$f":"SUMPRODUCT($O342:BI342,N(OFFSET($O471:BI471,0,MAX(COLUMN($O471:BI471))-COLUMN($O471:BI471),1,1)))","v":0},{"$f":"SUMPRODUCT($O342:BJ342,N(OFFSET($O471:BJ471,0,MAX(COLUMN($O471:BJ471))-COLUMN($O471:BJ471),1,1)))","v":0},{"$f":"SUMPRODUCT($O342:BK342,N(OFFSET($O471:BK471,0,MAX(COLUMN($O471:BK471))-COLUMN($O471:BK471),1,1)))","v":0},{"$f":"SUMPRODUCT($O342:BL342,N(OFFSET($O471:BL471,0,MAX(COLUMN($O471:BL471))-COLUMN($O471:BL471),1,1)))","v":0},{"$f":"SUMPRODUCT($O342:BM342,N(OFFSET($O471:BM471,0,MAX(COLUMN($O471:BM471))-COLUMN($O471:BM471),1,1)))","v":0}]
[null,null,59,"Other Reliability","Capital",4,null,null,null,null,276.97235808080831,857.45163055003911,null,null,{"$f":"SUMPRODUCT($O345:O345,N(OFFSET($O474:O474,0,MAX(COLUMN($O474:O474))-COLUMN($O474:O474),1,1)))","v":1.1427734735300001},{"$f":"SUMPRODUCT($O345:P345,N(OFFSET($O474:P474,0,MAX(COLUMN($O474:P474))-COLUMN($O474:P474),1,1)))","v":3.5603142092700004},{"$f":"SUMPRODUCT($O345:Q345,N(OFFSET($O474:Q474,0,MAX(COLUMN($O474:Q474))-COLUMN($O474:Q474),1,1)))","v":6.3219024871600009},{"$f":"SUMPRODUCT($O345:R345,N(OFFSET($O474:R474,0,MAX(COLUMN($O474:R474))-COLUMN($O474:R474),1,1)))","v":9.935687557804048},{"$f":"SUMPRODUCT($O345:S345,N(OFFSET($O474:S474,0,MAX(COLUMN($O474:S474))-COLUMN($O474:S474),1,1)))","v":14.221879229067957},{"$f":"SUMPRODUCT($O345:T345,N(OFFSET($O474:T474,0,MAX(COLUMN($O474:T474))-COLUMN($O474:T474),1,1)))","v":17.9053442778605},{"$f":"SUMPRODUCT($O345:U345,N(OFFSET($O474:U474,0,MAX(COLUMN($O474:U474))-COLUMN($O474:U474),1,1)))","v":20.861662052327098},{"$f":"SUMPRODUCT($O345:V345,N(OFFSET($O474:V474,0,MAX(COLUMN($O474:V474))-COLUMN($O474:V474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:W345,N(OFFSET($O474:W474,0,MAX(COLUMN($O474:W474))-COLUMN($O474:W474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:X345,N(OFFSET($O474:X474,0,MAX(COLUMN($O474:X474))-COLUMN($O474:X474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:Y345,N(OFFSET($O474:Y474,0,MAX(COLUMN($O474:Y474))-COLUMN($O474:Y474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:Z345,N(OFFSET($O474:Z474,0,MAX(COLUMN($O474:Z474))-COLUMN($O474:Z474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AA345,N(OFFSET($O474:AA474,0,MAX(COLUMN($O474:AA474))-COLUMN($O474:AA474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AB345,N(OFFSET($O474:AB474,0,MAX(COLUMN($O474:AB474))-COLUMN($O474:AB474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AC345,N(OFFSET($O474:AC474,0,MAX(COLUMN($O474:AC474))-COLUMN($O474:AC474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AD345,N(OFFSET($O474:AD474,0,MAX(COLUMN($O474:AD474))-COLUMN($O474:AD474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AE345,N(OFFSET($O474:AE474,0,MAX(COLUMN($O474:AE474))-COLUMN($O474:AE474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AF345,N(OFFSET($O474:AF474,0,MAX(COLUMN($O474:AF474))-COLUMN($O474:AF474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AG345,N(OFFSET($O474:AG474,0,MAX(COLUMN($O474:AG474))-COLUMN($O474:AG474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AH345,N(OFFSET($O474:AH474,0,MAX(COLUMN($O474:AH474))-COLUMN($O474:AH474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AI345,N(OFFSET($O474:AI474,0,MAX(COLUMN($O474:AI474))-COLUMN($O474:AI474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AJ345,N(OFFSET($O474:AJ474,0,MAX(COLUMN($O474:AJ474))-COLUMN($O474:AJ474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AK345,N(OFFSET($O474:AK474,0,MAX(COLUMN($O474:AK474))-COLUMN($O474:AK474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AL345,N(OFFSET($O474:AL474,0,MAX(COLUMN($O474:AL474))-COLUMN($O474:AL474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AM345,N(OFFSET($O474:AM474,0,MAX(COLUMN($O474:AM474))-COLUMN($O474:AM474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AN345,N(OFFSET($O474:AN474,0,MAX(COLUMN($O474:AN474))-COLUMN($O474:AN474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AO345,N(OFFSET($O474:AO474,0,MAX(COLUMN($O474:AO474))-COLUMN($O474:AO474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AP345,N(OFFSET($O474:AP474,0,MAX(COLUMN($O474:AP474))-COLUMN($O474:AP474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AQ345,N(OFFSET($O474:AQ474,0,MAX(COLUMN($O474:AQ474))-COLUMN($O474:AQ474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AR345,N(OFFSET($O474:AR474,0,MAX(COLUMN($O474:AR474))-COLUMN($O474:AR474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AS345,N(OFFSET($O474:AS474,0,MAX(COLUMN($O474:AS474))-COLUMN($O474:AS474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AT345,N(OFFSET($O474:AT474,0,MAX(COLUMN($O474:AT474))-COLUMN($O474:AT474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AU345,N(OFFSET($O474:AU474,0,MAX(COLUMN($O474:AU474))-COLUMN($O474:AU474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AV345,N(OFFSET($O474:AV474,0,MAX(COLUMN($O474:AV474))-COLUMN($O474:AV474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AW345,N(OFFSET($O474:AW474,0,MAX(COLUMN($O474:AW474))-COLUMN($O474:AW474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AX345,N(OFFSET($O474:AX474,0,MAX(COLUMN($O474:AX474))-COLUMN($O474:AX474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AY345,N(OFFSET($O474:AY474,0,MAX(COLUMN($O474:AY474))-COLUMN($O474:AY474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:AZ345,N(OFFSET($O474:AZ474,0,MAX(COLUMN($O474:AZ474))-COLUMN($O474:AZ474),1,1)))","v":22.293742394301013},{"$f":"SUMPRODUCT($O345:BA345,N(OFFSET($O474:BA474,0,MAX(COLUMN($O474:BA474))-COLUMN($O474:BA474),1,1)))","v":22.205836742490966},{"$f":"SUMPRODUCT($O345:BB345,N(OFFSET($O474:BB474,0,MAX(COLUMN($O474:BB474))-COLUMN($O474:BB474),1,1)))","v":19.91013642707096},{"$f":"SUMPRODUCT($O345:BC345,N(OFFSET($O474:BC474,0,MAX(COLUMN($O474:BC474))-COLUMN($O474:BC474),1,1)))","v":17.34429007546095},{"$f":"SUMPRODUCT($O345:BD345,N(OFFSET($O474:BD474,0,MAX(COLUMN($O474:BD474))-COLUMN($O474:BD474),1,1)))","v":14.321406271848305},{"$f":"SUMPRODUCT($O345:BE345,N(OFFSET($O474:BE474,0,MAX(COLUMN($O474:BE474))-COLUMN($O474:BE474),1,1)))","v":10.064996349509762},{"$f":"SUMPRODUCT($O345:BF345,N(OFFSET($O474:BF474,0,MAX(COLUMN($O474:BF474))-COLUMN($O474:BF474),1,1)))","v":5.7953865156644664},{"$f":"SUMPRODUCT($O345:BG345,N(OFFSET($O474:BG474,0,MAX(COLUMN($O474:BG474))-COLUMN($O474:BG474),1,1)))","v":2.7540006576420848},{"$f":"SUMPRODUCT($O345:BH345,N(OFFSET($O474:BH474,0,MAX(COLUMN($O474:BH474))-COLUMN($O474:BH474),1,1)))","v":0},{"$f":"SUMPRODUCT($O345:BI345,N(OFFSET($O474:BI474,0,MAX(COLUMN($O474:BI474))-COLUMN($O474:BI474),1,1)))","v":0},{"$f":"SUMPRODUCT($O345:BJ345,N(OFFSET($O474:BJ474,0,MAX(COLUMN($O474:BJ474))-COLUMN($O474:BJ474),1,1)))","v":0},{"$f":"SUMPRODUCT($O345:BK345,N(OFFSET($O474:BK474,0,MAX(COLUMN($O474:BK474))-COLUMN($O474:BK474),1,1)))","v":0},{"$f":"SUMPRODUCT($O345:BL345,N(OFFSET($O474:BL474,0,MAX(COLUMN($O474:BL474))-COLUMN($O474:BL474),1,1)))","v":0},{"$f":"SUMPRODUCT($O345:BM345,N(OFFSET($O474:BM474,0,MAX(COLUMN($O474:BM474))-COLUMN($O474:BM474),1,1)))","v":0}]
[null,null,61,{"$f":"INDEX(D$157:D$281,$C605,1)","v":"Pole Program"},"Capital",4,null,null,null,null,89.376235341593329,261.23443458352574,null,null,{"$f":"SUMPRODUCT($O347:O347,N(OFFSET($O476:O476,0,MAX(COLUMN($O476:O476))-COLUMN($O476:O476),1,1)))","v":0.62425874251000002},{"$f":"SUMPRODUCT($O347:P347,N(OFFSET($O476:P476,0,MAX(COLUMN($O476:P476))-COLUMN($O476:P476),1,1)))","v":1.8409349691200001},{"$f":"SUMPRODUCT($O347:Q347,N(OFFSET($O476:Q476,0,MAX(COLUMN($O476:Q476))-COLUMN($O476:Q476),1,1)))","v":3.1555057987700001},{"$f":"SUMPRODUCT($O347:R347,N(OFFSET($O476:R476,0,MAX(COLUMN($O476:R476))-COLUMN($O476:R476),1,1)))","v":4.4885707802007442},{"$f":"SUMPRODUCT($O347:S347,N(OFFSET($O476:S476,0,MAX(COLUMN($O476:S476))-COLUMN($O476:S476),1,1)))","v":5.3796131888233001},{"$f":"SUMPRODUCT($O347:T347,N(OFFSET($O476:T476,0,MAX(COLUMN($O476:T476))-COLUMN($O476:T476),1,1)))","v":5.9398765155280415},{"$f":"SUMPRODUCT($O347:U347,N(OFFSET($O476:U476,0,MAX(COLUMN($O476:U476))-COLUMN($O476:U476),1,1)))","v":6.5060521843313204},{"$f":"SUMPRODUCT($O347:V347,N(OFFSET($O476:V476,0,MAX(COLUMN($O476:V476))-COLUMN($O476:V476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:W347,N(OFFSET($O476:W476,0,MAX(COLUMN($O476:W476))-COLUMN($O476:W476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:X347,N(OFFSET($O476:X476,0,MAX(COLUMN($O476:X476))-COLUMN($O476:X476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:Y347,N(OFFSET($O476:Y476,0,MAX(COLUMN($O476:Y476))-COLUMN($O476:Y476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:Z347,N(OFFSET($O476:Z476,0,MAX(COLUMN($O476:Z476))-COLUMN($O476:Z476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AA347,N(OFFSET($O476:AA476,0,MAX(COLUMN($O476:AA476))-COLUMN($O476:AA476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AB347,N(OFFSET($O476:AB476,0,MAX(COLUMN($O476:AB476))-COLUMN($O476:AB476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AC347,N(OFFSET($O476:AC476,0,MAX(COLUMN($O476:AC476))-COLUMN($O476:AC476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AD347,N(OFFSET($O476:AD476,0,MAX(COLUMN($O476:AD476))-COLUMN($O476:AD476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AE347,N(OFFSET($O476:AE476,0,MAX(COLUMN($O476:AE476))-COLUMN($O476:AE476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AF347,N(OFFSET($O476:AF476,0,MAX(COLUMN($O476:AF476))-COLUMN($O476:AF476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AG347,N(OFFSET($O476:AG476,0,MAX(COLUMN($O476:AG476))-COLUMN($O476:AG476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AH347,N(OFFSET($O476:AH476,0,MAX(COLUMN($O476:AH476))-COLUMN($O476:AH476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AI347,N(OFFSET($O476:AI476,0,MAX(COLUMN($O476:AI476))-COLUMN($O476:AI476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AJ347,N(OFFSET($O476:AJ476,0,MAX(COLUMN($O476:AJ476))-COLUMN($O476:AJ476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AK347,N(OFFSET($O476:AK476,0,MAX(COLUMN($O476:AK476))-COLUMN($O476:AK476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AL347,N(OFFSET($O476:AL476,0,MAX(COLUMN($O476:AL476))-COLUMN($O476:AL476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AM347,N(OFFSET($O476:AM476,0,MAX(COLUMN($O476:AM476))-COLUMN($O476:AM476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AN347,N(OFFSET($O476:AN476,0,MAX(COLUMN($O476:AN476))-COLUMN($O476:AN476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AO347,N(OFFSET($O476:AO476,0,MAX(COLUMN($O476:AO476))-COLUMN($O476:AO476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AP347,N(OFFSET($O476:AP476,0,MAX(COLUMN($O476:AP476))-COLUMN($O476:AP476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AQ347,N(OFFSET($O476:AQ476,0,MAX(COLUMN($O476:AQ476))-COLUMN($O476:AQ476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AR347,N(OFFSET($O476:AR476,0,MAX(COLUMN($O476:AR476))-COLUMN($O476:AR476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AS347,N(OFFSET($O476:AS476,0,MAX(COLUMN($O476:AS476))-COLUMN($O476:AS476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AT347,N(OFFSET($O476:AT476,0,MAX(COLUMN($O476:AT476))-COLUMN($O476:AT476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AU347,N(OFFSET($O476:AU476,0,MAX(COLUMN($O476:AU476))-COLUMN($O476:AU476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AV347,N(OFFSET($O476:AV476,0,MAX(COLUMN($O476:AV476))-COLUMN($O476:AV476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AW347,N(OFFSET($O476:AW476,0,MAX(COLUMN($O476:AW476))-COLUMN($O476:AW476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AX347,N(OFFSET($O476:AX476,0,MAX(COLUMN($O476:AX476))-COLUMN($O476:AX476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AY347,N(OFFSET($O476:AY476,0,MAX(COLUMN($O476:AY476))-COLUMN($O476:AY476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:AZ347,N(OFFSET($O476:AZ476,0,MAX(COLUMN($O476:AZ476))-COLUMN($O476:AZ476),1,1)))","v":6.7920952991716703},{"$f":"SUMPRODUCT($O347:BA347,N(OFFSET($O476:BA476,0,MAX(COLUMN($O476:BA476))-COLUMN($O476:BA476),1,1)))","v":6.7440753959016444},{"$f":"SUMPRODUCT($O347:BB347,N(OFFSET($O476:BB476,0,MAX(COLUMN($O476:BB476))-COLUMN($O476:BB476),1,1)))","v":5.4980072384516454},{"$f":"SUMPRODUCT($O347:BC347,N(OFFSET($O476:BC476,0,MAX(COLUMN($O476:BC476))-COLUMN($O476:BC476),1,1)))","v":4.3031925886016404},{"$f":"SUMPRODUCT($O347:BD347,N(OFFSET($O476:BD476,0,MAX(COLUMN($O476:BD476))-COLUMN($O476:BD476),1,1)))","v":2.8674429520915874},{"$f":"SUMPRODUCT($O347:BE347,N(OFFSET($O476:BE476,0,MAX(COLUMN($O476:BE476))-COLUMN($O476:BE476),1,1)))","v":1.6710643621100316},{"$f":"SUMPRODUCT($O347:BF347,N(OFFSET($O476:BF476,0,MAX(COLUMN($O476:BF476))-COLUMN($O476:BF476),1,1)))","v":1.1108026796093977},{"$f":"SUMPRODUCT($O347:BG347,N(OFFSET($O476:BG476,0,MAX(COLUMN($O476:BG476))-COLUMN($O476:BG476),1,1)))","v":0.55008291315450641},{"$f":"SUMPRODUCT($O347:BH347,N(OFFSET($O476:BH476,0,MAX(COLUMN($O476:BH476))-COLUMN($O476:BH476),1,1)))","v":0},{"$f":"SUMPRODUCT($O347:BI347,N(OFFSET($O476:BI476,0,MAX(COLUMN($O476:BI476))-COLUMN($O476:BI476),1,1)))","v":0},{"$f":"SUMPRODUCT($O347:BJ347,N(OFFSET($O476:BJ476,0,MAX(COLUMN($O476:BJ476))-COLUMN($O476:BJ476),1,1)))","v":0},{"$f":"SUMPRODUCT($O347:BK347,N(OFFSET($O476:BK476,0,MAX(COLUMN($O476:BK476))-COLUMN($O476:BK476),1,1)))","v":0},{"$f":"SUMPRODUCT($O347:BL347,N(OFFSET($O476:BL476,0,MAX(COLUMN($O476:BL476))-COLUMN($O476:BL476),1,1)))","v":0},{"$f":"SUMPRODUCT($O347:BM347,N(OFFSET($O476:BM476,0,MAX(COLUMN($O476:BM476))-COLUMN($O476:BM476),1,1)))","v":0}]
[null,null,64,"Storm Mitigation","Capital",4,null,null,null,null,1.2441181024745582,4.1381461472363963,null,null,{"$f":"SUMPRODUCT($O350:O350,N(OFFSET($O479:O479,0,MAX(COLUMN($O479:O479))-COLUMN($O479:O479),1,1)))","v":-2.05373125E-4},{"$f":"SUMPRODUCT($O350:P350,N(OFFSET($O479:P479,0,MAX(COLUMN($O479:P479))-COLUMN($O479:P479),1,1)))","v":-4.1074625E-4},{"$f":"SUMPRODUCT($O350:Q350,N(OFFSET($O479:Q479,0,MAX(COLUMN($O479:Q479))-COLUMN($O479:Q479),1,1)))","v":-4.1074625E-4},{"$f":"SUMPRODUCT($O350:R350,N(OFFSET($O479:R479,0,MAX(COLUMN($O479:R479))-COLUMN($O479:R479),1,1)))","v":2.5271497125001253E-2},{"$f":"SUMPRODUCT($O350:S350,N(OFFSET($O479:S479,0,MAX(COLUMN($O479:S479))-COLUMN($O479:S479),1,1)))","v":7.2203740500435001E-2},{"$f":"SUMPRODUCT($O350:T350,N(OFFSET($O479:T479,0,MAX(COLUMN($O479:T479))-COLUMN($O479:T479),1,1)))","v":9.8453697090888762E-2},{"$f":"SUMPRODUCT($O350:U350,N(OFFSET($O479:U479,0,MAX(COLUMN($O479:U479))-COLUMN($O479:U479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:V350,N(OFFSET($O479:V479,0,MAX(COLUMN($O479:V479))-COLUMN($O479:V479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:W350,N(OFFSET($O479:W479,0,MAX(COLUMN($O479:W479))-COLUMN($O479:W479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:X350,N(OFFSET($O479:X479,0,MAX(COLUMN($O479:X479))-COLUMN($O479:X479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:Y350,N(OFFSET($O479:Y479,0,MAX(COLUMN($O479:Y479))-COLUMN($O479:Y479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:Z350,N(OFFSET($O479:Z479,0,MAX(COLUMN($O479:Z479))-COLUMN($O479:Z479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AA350,N(OFFSET($O479:AA479,0,MAX(COLUMN($O479:AA479))-COLUMN($O479:AA479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AB350,N(OFFSET($O479:AB479,0,MAX(COLUMN($O479:AB479))-COLUMN($O479:AB479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AC350,N(OFFSET($O479:AC479,0,MAX(COLUMN($O479:AC479))-COLUMN($O479:AC479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AD350,N(OFFSET($O479:AD479,0,MAX(COLUMN($O479:AD479))-COLUMN($O479:AD479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AE350,N(OFFSET($O479:AE479,0,MAX(COLUMN($O479:AE479))-COLUMN($O479:AE479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AF350,N(OFFSET($O479:AF479,0,MAX(COLUMN($O479:AF479))-COLUMN($O479:AF479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AG350,N(OFFSET($O479:AG479,0,MAX(COLUMN($O479:AG479))-COLUMN($O479:AG479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AH350,N(OFFSET($O479:AH479,0,MAX(COLUMN($O479:AH479))-COLUMN($O479:AH479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AI350,N(OFFSET($O479:AI479,0,MAX(COLUMN($O479:AI479))-COLUMN($O479:AI479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AJ350,N(OFFSET($O479:AJ479,0,MAX(COLUMN($O479:AJ479))-COLUMN($O479:AJ479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AK350,N(OFFSET($O479:AK479,0,MAX(COLUMN($O479:AK479))-COLUMN($O479:AK479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AL350,N(OFFSET($O479:AL479,0,MAX(COLUMN($O479:AL479))-COLUMN($O479:AL479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AM350,N(OFFSET($O479:AM479,0,MAX(COLUMN($O479:AM479))-COLUMN($O479:AM479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AN350,N(OFFSET($O479:AN479,0,MAX(COLUMN($O479:AN479))-COLUMN($O479:AN479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AO350,N(OFFSET($O479:AO479,0,MAX(COLUMN($O479:AO479))-COLUMN($O479:AO479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AP350,N(OFFSET($O479:AP479,0,MAX(COLUMN($O479:AP479))-COLUMN($O479:AP479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AQ350,N(OFFSET($O479:AQ479,0,MAX(COLUMN($O479:AQ479))-COLUMN($O479:AQ479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AR350,N(OFFSET($O479:AR479,0,MAX(COLUMN($O479:AR479))-COLUMN($O479:AR479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AS350,N(OFFSET($O479:AS479,0,MAX(COLUMN($O479:AS479))-COLUMN($O479:AS479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AT350,N(OFFSET($O479:AT479,0,MAX(COLUMN($O479:AT479))-COLUMN($O479:AT479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AU350,N(OFFSET($O479:AU479,0,MAX(COLUMN($O479:AU479))-COLUMN($O479:AU479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AV350,N(OFFSET($O479:AV479,0,MAX(COLUMN($O479:AV479))-COLUMN($O479:AV479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AW350,N(OFFSET($O479:AW479,0,MAX(COLUMN($O479:AW479))-COLUMN($O479:AW479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AX350,N(OFFSET($O479:AX479,0,MAX(COLUMN($O479:AX479))-COLUMN($O479:AX479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AY350,N(OFFSET($O479:AY479,0,MAX(COLUMN($O479:AY479))-COLUMN($O479:AY479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:AZ350,N(OFFSET($O479:AZ479,0,MAX(COLUMN($O479:AZ479))-COLUMN($O479:AZ479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:BA350,N(OFFSET($O479:BA479,0,MAX(COLUMN($O479:BA479))-COLUMN($O479:BA479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:BB350,N(OFFSET($O479:BB479,0,MAX(COLUMN($O479:BB479))-COLUMN($O479:BB479),1,1)))","v":0.10345365368091},{"$f":"SUMPRODUCT($O350:BC350,N(OFFSET($O479:BC479,0,MAX(COLUMN($O479:BC479))-COLUMN($O479:BC479),1,1)))","v":0.10365902680591001},{"$f":"SUMPRODUCT($O350:BD350,N(OFFSET($O479:BD479,0,MAX(COLUMN($O479:BD479))-COLUMN($O479:BD479),1,1)))","v":0.10386439993091},{"$f":"SUMPRODUCT($O350:BE350,N(OFFSET($O479:BE479,0,MAX(COLUMN($O479:BE479))-COLUMN($O479:BE479),1,1)))","v":0.10386439993091},{"$f":"SUMPRODUCT($O350:BF350,N(OFFSET($O479:BF479,0,MAX(COLUMN($O479:BF479))-COLUMN($O479:BF479),1,1)))","v":7.8182156555907517E-2},{"$f":"SUMPRODUCT($O350:BG350,N(OFFSET($O479:BG479,0,MAX(COLUMN($O479:BG479))-COLUMN($O479:BG479),1,1)))","v":3.124991318047398E-2},{"$f":"SUMPRODUCT($O350:BH350,N(OFFSET($O479:BH479,0,MAX(COLUMN($O479:BH479))-COLUMN($O479:BH479),1,1)))","v":4.9999565900210085E-3},{"$f":"SUMPRODUCT($O350:BI350,N(OFFSET($O479:BI479,0,MAX(COLUMN($O479:BI479))-COLUMN($O479:BI479),1,1)))","v":0},{"$f":"SUMPRODUCT($O350:BJ350,N(OFFSET($O479:BJ479,0,MAX(COLUMN($O479:BJ479))-COLUMN($O479:BJ479),1,1)))","v":0},{"$f":"SUMPRODUCT($O350:BK350,N(OFFSET($O479:BK479,0,MAX(COLUMN($O479:BK479))-COLUMN($O479:BK479),1,1)))","v":0},{"$f":"SUMPRODUCT($O350:BL350,N(OFFSET($O479:BL479,0,MAX(COLUMN($O479:BL479))-COLUMN($O479:BL479),1,1)))","v":0},{"$f":"SUMPRODUCT($O350:BM350,N(OFFSET($O479:BM479,0,MAX(COLUMN($O479:BM479))-COLUMN($O479:BM479),1,1)))","v":0}]
[null,null,69,"Compliance","Capital",4,null,null,null,null,46.970993931467412,141.48539317608854,null,null,{"$f":"SUMPRODUCT($O355:O355,N(OFFSET($O484:O484,0,MAX(COLUMN($O484:O484))-COLUMN($O484:O484),1,1)))","v":0.50493695473},{"$f":"SUMPRODUCT($O355:P355,N(OFFSET($O484:P484,0,MAX(COLUMN($O484:P484))-COLUMN($O484:P484),1,1)))","v":1.1656514677600001},{"$f":"SUMPRODUCT($O355:Q355,N(OFFSET($O484:Q484,0,MAX(COLUMN($O484:Q484))-COLUMN($O484:Q484),1,1)))","v":1.4828117179200002},{"$f":"SUMPRODUCT($O355:R355,N(OFFSET($O484:R484,0,MAX(COLUMN($O484:R484))-COLUMN($O484:R484),1,1)))","v":1.7822705456556782},{"$f":"SUMPRODUCT($O355:S355,N(OFFSET($O484:S484,0,MAX(COLUMN($O484:S484))-COLUMN($O484:S484),1,1)))","v":2.2038120332324231},{"$f":"SUMPRODUCT($O355:T355,N(OFFSET($O484:T484,0,MAX(COLUMN($O484:T484))-COLUMN($O484:T484),1,1)))","v":2.8167739158043164},{"$f":"SUMPRODUCT($O355:U355,N(OFFSET($O484:U484,0,MAX(COLUMN($O484:U484))-COLUMN($O484:U484),1,1)))","v":3.4124453346267241},{"$f":"SUMPRODUCT($O355:V355,N(OFFSET($O484:V484,0,MAX(COLUMN($O484:V484))-COLUMN($O484:V484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:W355,N(OFFSET($O484:W484,0,MAX(COLUMN($O484:W484))-COLUMN($O484:W484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:X355,N(OFFSET($O484:X484,0,MAX(COLUMN($O484:X484))-COLUMN($O484:X484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:Y355,N(OFFSET($O484:Y484,0,MAX(COLUMN($O484:Y484))-COLUMN($O484:Y484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:Z355,N(OFFSET($O484:Z484,0,MAX(COLUMN($O484:Z484))-COLUMN($O484:Z484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AA355,N(OFFSET($O484:AA484,0,MAX(COLUMN($O484:AA484))-COLUMN($O484:AA484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AB355,N(OFFSET($O484:AB484,0,MAX(COLUMN($O484:AB484))-COLUMN($O484:AB484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AC355,N(OFFSET($O484:AC484,0,MAX(COLUMN($O484:AC484))-COLUMN($O484:AC484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AD355,N(OFFSET($O484:AD484,0,MAX(COLUMN($O484:AD484))-COLUMN($O484:AD484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AE355,N(OFFSET($O484:AE484,0,MAX(COLUMN($O484:AE484))-COLUMN($O484:AE484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AF355,N(OFFSET($O484:AF484,0,MAX(COLUMN($O484:AF484))-COLUMN($O484:AF484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AG355,N(OFFSET($O484:AG484,0,MAX(COLUMN($O484:AG484))-COLUMN($O484:AG484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AH355,N(OFFSET($O484:AH484,0,MAX(COLUMN($O484:AH484))-COLUMN($O484:AH484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AI355,N(OFFSET($O484:AI484,0,MAX(COLUMN($O484:AI484))-COLUMN($O484:AI484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AJ355,N(OFFSET($O484:AJ484,0,MAX(COLUMN($O484:AJ484))-COLUMN($O484:AJ484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AK355,N(OFFSET($O484:AK484,0,MAX(COLUMN($O484:AK484))-COLUMN($O484:AK484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AL355,N(OFFSET($O484:AL484,0,MAX(COLUMN($O484:AL484))-COLUMN($O484:AL484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AM355,N(OFFSET($O484:AM484,0,MAX(COLUMN($O484:AM484))-COLUMN($O484:AM484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AN355,N(OFFSET($O484:AN484,0,MAX(COLUMN($O484:AN484))-COLUMN($O484:AN484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AO355,N(OFFSET($O484:AO484,0,MAX(COLUMN($O484:AO484))-COLUMN($O484:AO484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AP355,N(OFFSET($O484:AP484,0,MAX(COLUMN($O484:AP484))-COLUMN($O484:AP484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AQ355,N(OFFSET($O484:AQ484,0,MAX(COLUMN($O484:AQ484))-COLUMN($O484:AQ484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AR355,N(OFFSET($O484:AR484,0,MAX(COLUMN($O484:AR484))-COLUMN($O484:AR484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AS355,N(OFFSET($O484:AS484,0,MAX(COLUMN($O484:AS484))-COLUMN($O484:AS484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AT355,N(OFFSET($O484:AT484,0,MAX(COLUMN($O484:AT484))-COLUMN($O484:AT484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AU355,N(OFFSET($O484:AU484,0,MAX(COLUMN($O484:AU484))-COLUMN($O484:AU484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AV355,N(OFFSET($O484:AV484,0,MAX(COLUMN($O484:AV484))-COLUMN($O484:AV484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AW355,N(OFFSET($O484:AW484,0,MAX(COLUMN($O484:AW484))-COLUMN($O484:AW484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AX355,N(OFFSET($O484:AX484,0,MAX(COLUMN($O484:AX484))-COLUMN($O484:AX484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AY355,N(OFFSET($O484:AY484,0,MAX(COLUMN($O484:AY484))-COLUMN($O484:AY484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:AZ355,N(OFFSET($O484:AZ484,0,MAX(COLUMN($O484:AZ484))-COLUMN($O484:AZ484),1,1)))","v":3.6786202225783047},{"$f":"SUMPRODUCT($O355:BA355,N(OFFSET($O484:BA484,0,MAX(COLUMN($O484:BA484))-COLUMN($O484:BA484),1,1)))","v":3.6397789183682838},{"$f":"SUMPRODUCT($O355:BB355,N(OFFSET($O484:BB484,0,MAX(COLUMN($O484:BB484))-COLUMN($O484:BB484),1,1)))","v":2.656763424018298},{"$f":"SUMPRODUCT($O355:BC355,N(OFFSET($O484:BC484,0,MAX(COLUMN($O484:BC484))-COLUMN($O484:BC484),1,1)))","v":2.3447771432982978},{"$f":"SUMPRODUCT($O355:BD355,N(OFFSET($O484:BD484,0,MAX(COLUMN($O484:BD484))-COLUMN($O484:BD484),1,1)))","v":2.0238045715770925},{"$f":"SUMPRODUCT($O355:BE355,N(OFFSET($O484:BE484,0,MAX(COLUMN($O484:BE484))-COLUMN($O484:BE484),1,1)))","v":1.7364685139930085},{"$f":"SUMPRODUCT($O355:BF355,N(OFFSET($O484:BF484,0,MAX(COLUMN($O484:BF484))-COLUMN($O484:BF484),1,1)))","v":1.1659969506547379},{"$f":"SUMPRODUCT($O355:BG355,N(OFFSET($O484:BG484,0,MAX(COLUMN($O484:BG484))-COLUMN($O484:BG484),1,1)))","v":0.51187478452225943},{"$f":"SUMPRODUCT($O355:BH355,N(OFFSET($O484:BH484,0,MAX(COLUMN($O484:BH484))-COLUMN($O484:BH484),1,1)))","v":0},{"$f":"SUMPRODUCT($O355:BI355,N(OFFSET($O484:BI484,0,MAX(COLUMN($O484:BI484))-COLUMN($O484:BI484),1,1)))","v":0},{"$f":"SUMPRODUCT($O355:BJ355,N(OFFSET($O484:BJ484,0,MAX(COLUMN($O484:BJ484))-COLUMN($O484:BJ484),1,1)))","v":0},{"$f":"SUMPRODUCT($O355:BK355,N(OFFSET($O484:BK484,0,MAX(COLUMN($O484:BK484))-COLUMN($O484:BK484),1,1)))","v":0},{"$f":"SUMPRODUCT($O355:BL355,N(OFFSET($O484:BL484,0,MAX(COLUMN($O484:BL484))-COLUMN($O484:BL484),1,1)))","v":0},{"$f":"SUMPRODUCT($O355:BM355,N(OFFSET($O484:BM484,0,MAX(COLUMN($O484:BM484))-COLUMN($O484:BM484),1,1)))","v":0}]
[null,null,73,"Streetlight Restoration","Capital",4,null,null,null,null,40.903306206270685,126.27077367713248,null,null,{"$f":"SUMPRODUCT($O359:O359,N(OFFSET($O488:O488,0,MAX(COLUMN($O488:O488))-COLUMN($O488:O488),1,1)))","v":0.17580138654000002},{"$f":"SUMPRODUCT($O359:P359,N(OFFSET($O488:P488,0,MAX(COLUMN($O488:P488))-COLUMN($O488:P488),1,1)))","v":0.54600157209},{"$f":"SUMPRODUCT($O359:Q359,N(OFFSET($O488:Q488,0,MAX(COLUMN($O488:Q488))-COLUMN($O488:Q488),1,1)))","v":1.02319661249},{"$f":"SUMPRODUCT($O359:R359,N(OFFSET($O488:R488,0,MAX(COLUMN($O488:R488))-COLUMN($O488:R488),1,1)))","v":1.5714709806351335},{"$f":"SUMPRODUCT($O359:S359,N(OFFSET($O488:S488,0,MAX(COLUMN($O488:S488))-COLUMN($O488:S488),1,1)))","v":2.0747930390722535},{"$f":"SUMPRODUCT($O359:T359,N(OFFSET($O488:T488,0,MAX(COLUMN($O488:T488))-COLUMN($O488:T488),1,1)))","v":2.5552377650846969},{"$f":"SUMPRODUCT($O359:U359,N(OFFSET($O488:U488,0,MAX(COLUMN($O488:U488))-COLUMN($O488:U488),1,1)))","v":3.0404393375103007},{"$f":"SUMPRODUCT($O359:V359,N(OFFSET($O488:V488,0,MAX(COLUMN($O488:V488))-COLUMN($O488:V488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:W359,N(OFFSET($O488:W488,0,MAX(COLUMN($O488:W488))-COLUMN($O488:W488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:X359,N(OFFSET($O488:X488,0,MAX(COLUMN($O488:X488))-COLUMN($O488:X488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:Y359,N(OFFSET($O488:Y488,0,MAX(COLUMN($O488:Y488))-COLUMN($O488:Y488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:Z359,N(OFFSET($O488:Z488,0,MAX(COLUMN($O488:Z488))-COLUMN($O488:Z488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AA359,N(OFFSET($O488:AA488,0,MAX(COLUMN($O488:AA488))-COLUMN($O488:AA488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AB359,N(OFFSET($O488:AB488,0,MAX(COLUMN($O488:AB488))-COLUMN($O488:AB488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AC359,N(OFFSET($O488:AC488,0,MAX(COLUMN($O488:AC488))-COLUMN($O488:AC488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AD359,N(OFFSET($O488:AD488,0,MAX(COLUMN($O488:AD488))-COLUMN($O488:AD488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AE359,N(OFFSET($O488:AE488,0,MAX(COLUMN($O488:AE488))-COLUMN($O488:AE488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AF359,N(OFFSET($O488:AF488,0,MAX(COLUMN($O488:AF488))-COLUMN($O488:AF488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AG359,N(OFFSET($O488:AG488,0,MAX(COLUMN($O488:AG488))-COLUMN($O488:AG488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AH359,N(OFFSET($O488:AH488,0,MAX(COLUMN($O488:AH488))-COLUMN($O488:AH488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AI359,N(OFFSET($O488:AI488,0,MAX(COLUMN($O488:AI488))-COLUMN($O488:AI488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AJ359,N(OFFSET($O488:AJ488,0,MAX(COLUMN($O488:AJ488))-COLUMN($O488:AJ488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AK359,N(OFFSET($O488:AK488,0,MAX(COLUMN($O488:AK488))-COLUMN($O488:AK488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AL359,N(OFFSET($O488:AL488,0,MAX(COLUMN($O488:AL488))-COLUMN($O488:AL488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AM359,N(OFFSET($O488:AM488,0,MAX(COLUMN($O488:AM488))-COLUMN($O488:AM488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AN359,N(OFFSET($O488:AN488,0,MAX(COLUMN($O488:AN488))-COLUMN($O488:AN488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AO359,N(OFFSET($O488:AO488,0,MAX(COLUMN($O488:AO488))-COLUMN($O488:AO488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AP359,N(OFFSET($O488:AP488,0,MAX(COLUMN($O488:AP488))-COLUMN($O488:AP488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AQ359,N(OFFSET($O488:AQ488,0,MAX(COLUMN($O488:AQ488))-COLUMN($O488:AQ488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AR359,N(OFFSET($O488:AR488,0,MAX(COLUMN($O488:AR488))-COLUMN($O488:AR488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AS359,N(OFFSET($O488:AS488,0,MAX(COLUMN($O488:AS488))-COLUMN($O488:AS488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AT359,N(OFFSET($O488:AT488,0,MAX(COLUMN($O488:AT488))-COLUMN($O488:AT488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AU359,N(OFFSET($O488:AU488,0,MAX(COLUMN($O488:AU488))-COLUMN($O488:AU488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AV359,N(OFFSET($O488:AV488,0,MAX(COLUMN($O488:AV488))-COLUMN($O488:AV488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AW359,N(OFFSET($O488:AW488,0,MAX(COLUMN($O488:AW488))-COLUMN($O488:AW488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AX359,N(OFFSET($O488:AX488,0,MAX(COLUMN($O488:AX488))-COLUMN($O488:AX488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AY359,N(OFFSET($O488:AY488,0,MAX(COLUMN($O488:AY488))-COLUMN($O488:AY488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:AZ359,N(OFFSET($O488:AZ488,0,MAX(COLUMN($O488:AZ488))-COLUMN($O488:AZ488),1,1)))","v":3.2830401156054476},{"$f":"SUMPRODUCT($O359:BA359,N(OFFSET($O488:BA488,0,MAX(COLUMN($O488:BA488))-COLUMN($O488:BA488),1,1)))","v":3.2695169320254407},{"$f":"SUMPRODUCT($O359:BB359,N(OFFSET($O488:BB488,0,MAX(COLUMN($O488:BB488))-COLUMN($O488:BB488),1,1)))","v":2.9164835887554399},{"$f":"SUMPRODUCT($O359:BC359,N(OFFSET($O488:BC488,0,MAX(COLUMN($O488:BC488))-COLUMN($O488:BC488),1,1)))","v":2.520886187475436},{"$f":"SUMPRODUCT($O359:BD359,N(OFFSET($O488:BD488,0,MAX(COLUMN($O488:BD488))-COLUMN($O488:BD488),1,1)))","v":1.9566258673596573},{"$f":"SUMPRODUCT($O359:BE359,N(OFFSET($O488:BE488,0,MAX(COLUMN($O488:BE488))-COLUMN($O488:BE488),1,1)))","v":1.4277953211627104},{"$f":"SUMPRODUCT($O359:BF359,N(OFFSET($O488:BF488,0,MAX(COLUMN($O488:BF488))-COLUMN($O488:BF488),1,1)))","v":0.95174154528731636},{"$f":"SUMPRODUCT($O359:BG359,N(OFFSET($O488:BG488,0,MAX(COLUMN($O488:BG488))-COLUMN($O488:BG488),1,1)))","v":0.46653995787527264},{"$f":"SUMPRODUCT($O359:BH359,N(OFFSET($O488:BH488,0,MAX(COLUMN($O488:BH488))-COLUMN($O488:BH488),1,1)))","v":0},{"$f":"SUMPRODUCT($O359:BI359,N(OFFSET($O488:BI488,0,MAX(COLUMN($O488:BI488))-COLUMN($O488:BI488),1,1)))","v":0},{"$f":"SUMPRODUCT($O359:BJ359,N(OFFSET($O488:BJ488,0,MAX(COLUMN($O488:BJ488))-COLUMN($O488:BJ488),1,1)))","v":0},{"$f":"SUMPRODUCT($O359:BK359,N(OFFSET($O488:BK488,0,MAX(COLUMN($O488:BK488))-COLUMN($O488:BK488),1,1)))","v":0},{"$f":"SUMPRODUCT($O359:BL359,N(OFFSET($O488:BL488,0,MAX(COLUMN($O488:BL488))-COLUMN($O488:BL488),1,1)))","v":0},{"$f":"SUMPRODUCT($O359:BM359,N(OFFSET($O488:BM488,0,MAX(COLUMN($O488:BM488))-COLUMN($O488:BM488),1,1)))","v":0}]
[null,null,76,"Gulf Power","Capital",4,null,null,null,null,7.1080756788629582,25.633854819304382,null,null,{"$f":"SUMPRODUCT($O362:O362,N(OFFSET($O491:O491,0,MAX(COLUMN($O491:O491))-COLUMN($O491:O491),1,1)))","v":0},{"$f":"SUMPRODUCT($O362:P362,N(OFFSET($O491:P491,0,MAX(COLUMN($O491:P491))-COLUMN($O491:P491),1,1)))","v":0},{"$f":"SUMPRODUCT($O362:Q362,N(OFFSET($O491:Q491,0,MAX(COLUMN($O491:Q491))-COLUMN($O491:Q491),1,1)))","v":3.8929657750000006E-2},{"$f":"SUMPRODUCT($O362:R362,N(OFFSET($O491:R491,0,MAX(COLUMN($O491:R491))-COLUMN($O491:R491),1,1)))","v":9.9697489617856266E-2},{"$f":"SUMPRODUCT($O362:S362,N(OFFSET($O491:S491,0,MAX(COLUMN($O491:S491))-COLUMN($O491:S491),1,1)))","v":0.1438933334860675},{"$f":"SUMPRODUCT($O362:T362,N(OFFSET($O491:T491,0,MAX(COLUMN($O491:T491))-COLUMN($O491:T491),1,1)))","v":0.29071240764232376},{"$f":"SUMPRODUCT($O362:U362,N(OFFSET($O491:U491,0,MAX(COLUMN($O491:U491))-COLUMN($O491:U491),1,1)))","v":0.52801009126541754},{"$f":"SUMPRODUCT($O362:V362,N(OFFSET($O491:V491,0,MAX(COLUMN($O491:V491))-COLUMN($O491:V491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:W362,N(OFFSET($O491:W491,0,MAX(COLUMN($O491:W491))-COLUMN($O491:W491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:X362,N(OFFSET($O491:X491,0,MAX(COLUMN($O491:X491))-COLUMN($O491:X491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:Y362,N(OFFSET($O491:Y491,0,MAX(COLUMN($O491:Y491))-COLUMN($O491:Y491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:Z362,N(OFFSET($O491:Z491,0,MAX(COLUMN($O491:Z491))-COLUMN($O491:Z491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AA362,N(OFFSET($O491:AA491,0,MAX(COLUMN($O491:AA491))-COLUMN($O491:AA491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AB362,N(OFFSET($O491:AB491,0,MAX(COLUMN($O491:AB491))-COLUMN($O491:AB491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AC362,N(OFFSET($O491:AC491,0,MAX(COLUMN($O491:AC491))-COLUMN($O491:AC491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AD362,N(OFFSET($O491:AD491,0,MAX(COLUMN($O491:AD491))-COLUMN($O491:AD491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AE362,N(OFFSET($O491:AE491,0,MAX(COLUMN($O491:AE491))-COLUMN($O491:AE491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AF362,N(OFFSET($O491:AF491,0,MAX(COLUMN($O491:AF491))-COLUMN($O491:AF491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AG362,N(OFFSET($O491:AG491,0,MAX(COLUMN($O491:AG491))-COLUMN($O491:AG491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AH362,N(OFFSET($O491:AH491,0,MAX(COLUMN($O491:AH491))-COLUMN($O491:AH491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AI362,N(OFFSET($O491:AI491,0,MAX(COLUMN($O491:AI491))-COLUMN($O491:AI491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AJ362,N(OFFSET($O491:AJ491,0,MAX(COLUMN($O491:AJ491))-COLUMN($O491:AJ491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AK362,N(OFFSET($O491:AK491,0,MAX(COLUMN($O491:AK491))-COLUMN($O491:AK491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AL362,N(OFFSET($O491:AL491,0,MAX(COLUMN($O491:AL491))-COLUMN($O491:AL491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AM362,N(OFFSET($O491:AM491,0,MAX(COLUMN($O491:AM491))-COLUMN($O491:AM491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AN362,N(OFFSET($O491:AN491,0,MAX(COLUMN($O491:AN491))-COLUMN($O491:AN491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AO362,N(OFFSET($O491:AO491,0,MAX(COLUMN($O491:AO491))-COLUMN($O491:AO491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AP362,N(OFFSET($O491:AP491,0,MAX(COLUMN($O491:AP491))-COLUMN($O491:AP491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AQ362,N(OFFSET($O491:AQ491,0,MAX(COLUMN($O491:AQ491))-COLUMN($O491:AQ491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AR362,N(OFFSET($O491:AR491,0,MAX(COLUMN($O491:AR491))-COLUMN($O491:AR491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AS362,N(OFFSET($O491:AS491,0,MAX(COLUMN($O491:AS491))-COLUMN($O491:AS491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AT362,N(OFFSET($O491:AT491,0,MAX(COLUMN($O491:AT491))-COLUMN($O491:AT491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AU362,N(OFFSET($O491:AU491,0,MAX(COLUMN($O491:AU491))-COLUMN($O491:AU491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AV362,N(OFFSET($O491:AV491,0,MAX(COLUMN($O491:AV491))-COLUMN($O491:AV491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AW362,N(OFFSET($O491:AW491,0,MAX(COLUMN($O491:AW491))-COLUMN($O491:AW491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AX362,N(OFFSET($O491:AX491,0,MAX(COLUMN($O491:AX491))-COLUMN($O491:AX491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AY362,N(OFFSET($O491:AY491,0,MAX(COLUMN($O491:AY491))-COLUMN($O491:AY491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:AZ362,N(OFFSET($O491:AZ491,0,MAX(COLUMN($O491:AZ491))-COLUMN($O491:AZ491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:BA362,N(OFFSET($O491:BA491,0,MAX(COLUMN($O491:BA491))-COLUMN($O491:BA491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:BB362,N(OFFSET($O491:BB491,0,MAX(COLUMN($O491:BB491))-COLUMN($O491:BB491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:BC362,N(OFFSET($O491:BC491,0,MAX(COLUMN($O491:BC491))-COLUMN($O491:BC491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:BD362,N(OFFSET($O491:BD491,0,MAX(COLUMN($O491:BD491))-COLUMN($O491:BD491),1,1)))","v":0.64084637048261006},{"$f":"SUMPRODUCT($O362:BE362,N(OFFSET($O491:BE491,0,MAX(COLUMN($O491:BE491))-COLUMN($O491:BE491),1,1)))","v":0.60191671273260816},{"$f":"SUMPRODUCT($O362:BF362,N(OFFSET($O491:BF491,0,MAX(COLUMN($O491:BF491))-COLUMN($O491:BF491),1,1)))","v":0.54114888086475277},{"$f":"SUMPRODUCT($O362:BG362,N(OFFSET($O491:BG491,0,MAX(COLUMN($O491:BG491))-COLUMN($O491:BG491),1,1)))","v":0.49695303699654148},{"$f":"SUMPRODUCT($O362:BH362,N(OFFSET($O491:BH491,0,MAX(COLUMN($O491:BH491))-COLUMN($O491:BH491),1,1)))","v":0.35013396284028031},{"$f":"SUMPRODUCT($O362:BI362,N(OFFSET($O491:BI491,0,MAX(COLUMN($O491:BI491))-COLUMN($O491:BI491),1,1)))","v":0.11283627921718709},{"$f":"SUMPRODUCT($O362:BJ362,N(OFFSET($O491:BJ491,0,MAX(COLUMN($O491:BJ491))-COLUMN($O491:BJ491),1,1)))","v":0},{"$f":"SUMPRODUCT($O362:BK362,N(OFFSET($O491:BK491,0,MAX(COLUMN($O491:BK491))-COLUMN($O491:BK491),1,1)))","v":0},{"$f":"SUMPRODUCT($O362:BL362,N(OFFSET($O491:BL491,0,MAX(COLUMN($O491:BL491))-COLUMN($O491:BL491),1,1)))","v":0},{"$f":"SUMPRODUCT($O362:BM362,N(OFFSET($O491:BM491,0,MAX(COLUMN($O491:BM491))-COLUMN($O491:BM491),1,1)))","v":0}]
[null,null,78,"CT Parts","Capital",4,null,null,null,null,594.95234754496755,1248.4863560574777,null,null,{"$f":"SUMPRODUCT($O364:O364,N(OFFSET($O493:O493,0,MAX(COLUMN($O493:O493))-COLUMN($O493:O493),1,1)))","v":2.6749296397199998},{"$f":"SUMPRODUCT($O364:P364,N(OFFSET($O493:P493,0,MAX(COLUMN($O493:P493))-COLUMN($O493:P493),1,1)))","v":11.889388512395},{"$f":"SUMPRODUCT($O364:Q364,N(OFFSET($O493:Q493,0,MAX(COLUMN($O493:Q493))-COLUMN($O493:Q493),1,1)))","v":24.017199161339999},{"$f":"SUMPRODUCT($O364:R364,N(OFFSET($O493:R493,0,MAX(COLUMN($O493:R493))-COLUMN($O493:R493),1,1)))","v":31.309837959607499},{"$f":"SUMPRODUCT($O364:S364,N(OFFSET($O493:S493,0,MAX(COLUMN($O493:S493))-COLUMN($O493:S493),1,1)))","v":35.244513694963295},{"$f":"SUMPRODUCT($O364:T364,N(OFFSET($O493:T493,0,MAX(COLUMN($O493:T493))-COLUMN($O493:T493),1,1)))","v":41.772304125717859},{"$f":"SUMPRODUCT($O364:U364,N(OFFSET($O493:U493,0,MAX(COLUMN($O493:U493))-COLUMN($O493:U493),1,1)))","v":49.877344756932857},{"$f":"SUMPRODUCT($O364:V364,N(OFFSET($O493:V493,0,MAX(COLUMN($O493:V493))-COLUMN($O493:V493),1,1)))","v":53.684913310471579},{"$f":"SUMPRODUCT($O364:W364,N(OFFSET($O493:W493,0,MAX(COLUMN($O493:W493))-COLUMN($O493:W493),1,1)))","v":53.684913310471579},{"$f":"SUMPRODUCT($O364:X364,N(OFFSET($O493:X493,0,MAX(COLUMN($O493:X493))-COLUMN($O493:X493),1,1)))","v":53.684913310471579},{"$f":"SUMPRODUCT($O364:Y364,N(OFFSET($O493:Y493,0,MAX(COLUMN($O493:Y493))-COLUMN($O493:Y493),1,1)))","v":53.684913310471579},{"$f":"SUMPRODUCT($O364:Z364,N(OFFSET($O493:Z493,0,MAX(COLUMN($O493:Z493))-COLUMN($O493:Z493),1,1)))","v":53.684913310471579},{"$f":"SUMPRODUCT($O364:AA364,N(OFFSET($O493:AA493,0,MAX(COLUMN($O493:AA493))-COLUMN($O493:AA493),1,1)))","v":53.684913310471579},{"$f":"SUMPRODUCT($O364:AB364,N(OFFSET($O493:AB493,0,MAX(COLUMN($O493:AB493))-COLUMN($O493:AB493),1,1)))","v":53.684913310471579},{"$f":"SUMPRODUCT($O364:AC364,N(OFFSET($O493:AC493,0,MAX(COLUMN($O493:AC493))-COLUMN($O493:AC493),1,1)))","v":53.684913310471579},{"$f":"SUMPRODUCT($O364:AD364,N(OFFSET($O493:AD493,0,MAX(COLUMN($O493:AD493))-COLUMN($O493:AD493),1,1)))","v":53.684913310471579},{"$f":"SUMPRODUCT($O364:AE364,N(OFFSET($O493:AE493,0,MAX(COLUMN($O493:AE493))-COLUMN($O493:AE493),1,1)))","v":53.684913310471579},{"$f":"SUMPRODUCT($O364:AF364,N(OFFSET($O493:AF493,0,MAX(COLUMN($O493:AF493))-COLUMN($O493:AF493),1,1)))","v":53.684913310471579},{"$f":"SUMPRODUCT($O364:AG364,N(OFFSET($O493:AG493,0,MAX(COLUMN($O493:AG493))-COLUMN($O493:AG493),1,1)))","v":53.684913310471579},{"$f":"SUMPRODUCT($O364:AH364,N(OFFSET($O493:AH493,0,MAX(COLUMN($O493:AH493))-COLUMN($O493:AH493),1,1)))","v":53.684913310471579},{"$f":"SUMPRODUCT($O364:AI364,N(OFFSET($O493:AI493,0,MAX(COLUMN($O493:AI493))-COLUMN($O493:AI493),1,1)))","v":53.684913310471579},{"$f":"SUMPRODUCT($O364:AJ364,N(OFFSET($O493:AJ493,0,MAX(COLUMN($O493:AJ493))-COLUMN($O493:AJ493),1,1)))","v":53.684913310471579},{"$f":"SUMPRODUCT($O364:AK364,N(OFFSET($O493:AK493,0,MAX(COLUMN($O493:AK493))-COLUMN($O493:AK493),1,1)))","v":53.684913310471579},{"$f":"SUMPRODUCT($O364:AL364,N(OFFSET($O493:AL493,0,MAX(COLUMN($O493:AL493))-COLUMN($O493:AL493),1,1)))","v":52.378552323631553},{"$f":"SUMPRODUCT($O364:AM364,N(OFFSET($O493:AM493,0,MAX(COLUMN($O493:AM493))-COLUMN($O493:AM493),1,1)))","v":45.141330452146512},{"$f":"SUMPRODUCT($O364:AN364,N(OFFSET($O493:AN493,0,MAX(COLUMN($O493:AN493))-COLUMN($O493:AN493),1,1)))","v":32.526834873591518},{"$f":"SUMPRODUCT($O364:AO364,N(OFFSET($O493:AO493,0,MAX(COLUMN($O493:AO493))-COLUMN($O493:AO493),1,1)))","v":23.247072151099069},{"$f":"SUMPRODUCT($O364:AP364,N(OFFSET($O493:AP493,0,MAX(COLUMN($O493:AP493))-COLUMN($O493:AP493),1,1)))","v":19.581492726385534},{"$f":"SUMPRODUCT($O364:AQ364,N(OFFSET($O493:AQ493,0,MAX(COLUMN($O493:AQ493))-COLUMN($O493:AQ493),1,1)))","v":14.111315829146182},{"$f":"SUMPRODUCT($O364:AR364,N(OFFSET($O493:AR493,0,MAX(COLUMN($O493:AR493))-COLUMN($O493:AR493),1,1)))","v":5.7556268832561717},{"$f":"SUMPRODUCT($O364:AS364,N(OFFSET($O493:AS493,0,MAX(COLUMN($O493:AS493))-COLUMN($O493:AS493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:AT364,N(OFFSET($O493:AT493,0,MAX(COLUMN($O493:AT493))-COLUMN($O493:AT493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:AU364,N(OFFSET($O493:AU493,0,MAX(COLUMN($O493:AU493))-COLUMN($O493:AU493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:AV364,N(OFFSET($O493:AV493,0,MAX(COLUMN($O493:AV493))-COLUMN($O493:AV493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:AW364,N(OFFSET($O493:AW493,0,MAX(COLUMN($O493:AW493))-COLUMN($O493:AW493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:AX364,N(OFFSET($O493:AX493,0,MAX(COLUMN($O493:AX493))-COLUMN($O493:AX493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:AY364,N(OFFSET($O493:AY493,0,MAX(COLUMN($O493:AY493))-COLUMN($O493:AY493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:AZ364,N(OFFSET($O493:AZ493,0,MAX(COLUMN($O493:AZ493))-COLUMN($O493:AZ493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:BA364,N(OFFSET($O493:BA493,0,MAX(COLUMN($O493:BA493))-COLUMN($O493:BA493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:BB364,N(OFFSET($O493:BB493,0,MAX(COLUMN($O493:BB493))-COLUMN($O493:BB493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:BC364,N(OFFSET($O493:BC493,0,MAX(COLUMN($O493:BC493))-COLUMN($O493:BC493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:BD364,N(OFFSET($O493:BD493,0,MAX(COLUMN($O493:BD493))-COLUMN($O493:BD493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:BE364,N(OFFSET($O493:BE493,0,MAX(COLUMN($O493:BE493))-COLUMN($O493:BE493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:BF364,N(OFFSET($O493:BF493,0,MAX(COLUMN($O493:BF493))-COLUMN($O493:BF493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:BG364,N(OFFSET($O493:BG493,0,MAX(COLUMN($O493:BG493))-COLUMN($O493:BG493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:BH364,N(OFFSET($O493:BH493,0,MAX(COLUMN($O493:BH493))-COLUMN($O493:BH493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:BI364,N(OFFSET($O493:BI493,0,MAX(COLUMN($O493:BI493))-COLUMN($O493:BI493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:BJ364,N(OFFSET($O493:BJ493,0,MAX(COLUMN($O493:BJ493))-COLUMN($O493:BJ493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:BK364,N(OFFSET($O493:BK493,0,MAX(COLUMN($O493:BK493))-COLUMN($O493:BK493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:BL364,N(OFFSET($O493:BL493,0,MAX(COLUMN($O493:BL493))-COLUMN($O493:BL493),1,1)))","v":0},{"$f":"SUMPRODUCT($O364:BM364,N(OFFSET($O493:BM493,0,MAX(COLUMN($O493:BM493))-COLUMN($O493:BM493),1,1)))","v":0}]
[null,null,84,"Martin 1&2 Dismantlement","Capital",4,null,null,null,null,36.575520465079812,79.258485591735223,null,null,{"$f":"SUMPRODUCT($O370:O370,N(OFFSET($O499:O499,0,MAX(COLUMN($O499:O499))-COLUMN($O499:O499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:P370,N(OFFSET($O499:P499,0,MAX(COLUMN($O499:P499))-COLUMN($O499:P499),1,1)))","v":0.28692782279500001},{"$f":"SUMPRODUCT($O370:Q370,N(OFFSET($O499:Q499,0,MAX(COLUMN($O499:Q499))-COLUMN($O499:Q499),1,1)))","v":0.91383519073999997},{"$f":"SUMPRODUCT($O370:R370,N(OFFSET($O499:R499,0,MAX(COLUMN($O499:R499))-COLUMN($O499:R499),1,1)))","v":1.5162696521735715},{"$f":"SUMPRODUCT($O370:S370,N(OFFSET($O499:S499,0,MAX(COLUMN($O499:S499))-COLUMN($O499:S499),1,1)))","v":2.1951427741492928},{"$f":"SUMPRODUCT($O370:T370,N(OFFSET($O499:T499,0,MAX(COLUMN($O499:T499))-COLUMN($O499:T499),1,1)))","v":2.9478137304452452},{"$f":"SUMPRODUCT($O370:U370,N(OFFSET($O499:U499,0,MAX(COLUMN($O499:U499))-COLUMN($O499:U499),1,1)))","v":3.3460906807468325},{"$f":"SUMPRODUCT($O370:V370,N(OFFSET($O499:V499,0,MAX(COLUMN($O499:V499))-COLUMN($O499:V499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:W370,N(OFFSET($O499:W499,0,MAX(COLUMN($O499:W499))-COLUMN($O499:W499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:X370,N(OFFSET($O499:X499,0,MAX(COLUMN($O499:X499))-COLUMN($O499:X499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:Y370,N(OFFSET($O499:Y499,0,MAX(COLUMN($O499:Y499))-COLUMN($O499:Y499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:Z370,N(OFFSET($O499:Z499,0,MAX(COLUMN($O499:Z499))-COLUMN($O499:Z499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:AA370,N(OFFSET($O499:AA499,0,MAX(COLUMN($O499:AA499))-COLUMN($O499:AA499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:AB370,N(OFFSET($O499:AB499,0,MAX(COLUMN($O499:AB499))-COLUMN($O499:AB499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:AC370,N(OFFSET($O499:AC499,0,MAX(COLUMN($O499:AC499))-COLUMN($O499:AC499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:AD370,N(OFFSET($O499:AD499,0,MAX(COLUMN($O499:AD499))-COLUMN($O499:AD499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:AE370,N(OFFSET($O499:AE499,0,MAX(COLUMN($O499:AE499))-COLUMN($O499:AE499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:AF370,N(OFFSET($O499:AF499,0,MAX(COLUMN($O499:AF499))-COLUMN($O499:AF499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:AG370,N(OFFSET($O499:AG499,0,MAX(COLUMN($O499:AG499))-COLUMN($O499:AG499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:AH370,N(OFFSET($O499:AH499,0,MAX(COLUMN($O499:AH499))-COLUMN($O499:AH499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:AI370,N(OFFSET($O499:AI499,0,MAX(COLUMN($O499:AI499))-COLUMN($O499:AI499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:AJ370,N(OFFSET($O499:AJ499,0,MAX(COLUMN($O499:AJ499))-COLUMN($O499:AJ499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:AK370,N(OFFSET($O499:AK499,0,MAX(COLUMN($O499:AK499))-COLUMN($O499:AK499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:AL370,N(OFFSET($O499:AL499,0,MAX(COLUMN($O499:AL499))-COLUMN($O499:AL499),1,1)))","v":3.4081148804446175},{"$f":"SUMPRODUCT($O370:AM370,N(OFFSET($O499:AM499,0,MAX(COLUMN($O499:AM499))-COLUMN($O499:AM499),1,1)))","v":3.2679873390796144},{"$f":"SUMPRODUCT($O370:AN370,N(OFFSET($O499:AN499,0,MAX(COLUMN($O499:AN499))-COLUMN($O499:AN499),1,1)))","v":2.6682227128046136},{"$f":"SUMPRODUCT($O370:AO370,N(OFFSET($O499:AO499,0,MAX(COLUMN($O499:AO499))-COLUMN($O499:AO499),1,1)))","v":2.0261244877649638},{"$f":"SUMPRODUCT($O370:AP370,N(OFFSET($O499:AP499,0,MAX(COLUMN($O499:AP499))-COLUMN($O499:AP499),1,1)))","v":1.4260232813006064},{"$f":"SUMPRODUCT($O370:AQ370,N(OFFSET($O499:AQ499,0,MAX(COLUMN($O499:AQ499))-COLUMN($O499:AQ499),1,1)))","v":0.63233744100596523},{"$f":"SUMPRODUCT($O370:AR370,N(OFFSET($O499:AR499,0,MAX(COLUMN($O499:AR499))-COLUMN($O499:AR499),1,1)))","v":9.3757511171069854E-2},{"$f":"SUMPRODUCT($O370:AS370,N(OFFSET($O499:AS499,0,MAX(COLUMN($O499:AS499))-COLUMN($O499:AS499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:AT370,N(OFFSET($O499:AT499,0,MAX(COLUMN($O499:AT499))-COLUMN($O499:AT499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:AU370,N(OFFSET($O499:AU499,0,MAX(COLUMN($O499:AU499))-COLUMN($O499:AU499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:AV370,N(OFFSET($O499:AV499,0,MAX(COLUMN($O499:AV499))-COLUMN($O499:AV499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:AW370,N(OFFSET($O499:AW499,0,MAX(COLUMN($O499:AW499))-COLUMN($O499:AW499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:AX370,N(OFFSET($O499:AX499,0,MAX(COLUMN($O499:AX499))-COLUMN($O499:AX499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:AY370,N(OFFSET($O499:AY499,0,MAX(COLUMN($O499:AY499))-COLUMN($O499:AY499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:AZ370,N(OFFSET($O499:AZ499,0,MAX(COLUMN($O499:AZ499))-COLUMN($O499:AZ499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:BA370,N(OFFSET($O499:BA499,0,MAX(COLUMN($O499:BA499))-COLUMN($O499:BA499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:BB370,N(OFFSET($O499:BB499,0,MAX(COLUMN($O499:BB499))-COLUMN($O499:BB499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:BC370,N(OFFSET($O499:BC499,0,MAX(COLUMN($O499:BC499))-COLUMN($O499:BC499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:BD370,N(OFFSET($O499:BD499,0,MAX(COLUMN($O499:BD499))-COLUMN($O499:BD499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:BE370,N(OFFSET($O499:BE499,0,MAX(COLUMN($O499:BE499))-COLUMN($O499:BE499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:BF370,N(OFFSET($O499:BF499,0,MAX(COLUMN($O499:BF499))-COLUMN($O499:BF499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:BG370,N(OFFSET($O499:BG499,0,MAX(COLUMN($O499:BG499))-COLUMN($O499:BG499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:BH370,N(OFFSET($O499:BH499,0,MAX(COLUMN($O499:BH499))-COLUMN($O499:BH499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:BI370,N(OFFSET($O499:BI499,0,MAX(COLUMN($O499:BI499))-COLUMN($O499:BI499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:BJ370,N(OFFSET($O499:BJ499,0,MAX(COLUMN($O499:BJ499))-COLUMN($O499:BJ499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:BK370,N(OFFSET($O499:BK499,0,MAX(COLUMN($O499:BK499))-COLUMN($O499:BK499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:BL370,N(OFFSET($O499:BL499,0,MAX(COLUMN($O499:BL499))-COLUMN($O499:BL499),1,1)))","v":0},{"$f":"SUMPRODUCT($O370:BM370,N(OFFSET($O499:BM499,0,MAX(COLUMN($O499:BM499))-COLUMN($O499:BM499),1,1)))","v":0}]
[null,null,87,"Turbine Reliability","Capital",4,null,null,null,null,294.4426859550158,653.29742151504024,null,null,{"$f":"SUMPRODUCT($O373:O373,N(OFFSET($O502:O502,0,MAX(COLUMN($O502:O502))-COLUMN($O502:O502),1,1)))","v":1.4596922734},{"$f":"SUMPRODUCT($O373:P373,N(OFFSET($O502:P502,0,MAX(COLUMN($O502:P502))-COLUMN($O502:P502),1,1)))","v":5.0261796957999998},{"$f":"SUMPRODUCT($O373:Q373,N(OFFSET($O502:Q502,0,MAX(COLUMN($O502:Q502))-COLUMN($O502:Q502),1,1)))","v":9.7013039627999991},{"$f":"SUMPRODUCT($O373:R373,N(OFFSET($O502:R502,0,MAX(COLUMN($O502:R502))-COLUMN($O502:R502),1,1)))","v":14.039275822249941},{"$f":"SUMPRODUCT($O373:S373,N(OFFSET($O502:S502,0,MAX(COLUMN($O502:S502))-COLUMN($O502:S502),1,1)))","v":17.355558699395427},{"$f":"SUMPRODUCT($O373:T373,N(OFFSET($O502:T502,0,MAX(COLUMN($O502:T502))-COLUMN($O502:T502),1,1)))","v":20.597419368282377},{"$f":"SUMPRODUCT($O373:U373,N(OFFSET($O502:U502,0,MAX(COLUMN($O502:U502))-COLUMN($O502:U502),1,1)))","v":24.212268381037699},{"$f":"SUMPRODUCT($O373:V373,N(OFFSET($O502:V502,0,MAX(COLUMN($O502:V502))-COLUMN($O502:V502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:W373,N(OFFSET($O502:W502,0,MAX(COLUMN($O502:W502))-COLUMN($O502:W502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:X373,N(OFFSET($O502:X502,0,MAX(COLUMN($O502:X502))-COLUMN($O502:X502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:Y373,N(OFFSET($O502:Y502,0,MAX(COLUMN($O502:Y502))-COLUMN($O502:Y502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:Z373,N(OFFSET($O502:Z502,0,MAX(COLUMN($O502:Z502))-COLUMN($O502:Z502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:AA373,N(OFFSET($O502:AA502,0,MAX(COLUMN($O502:AA502))-COLUMN($O502:AA502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:AB373,N(OFFSET($O502:AB502,0,MAX(COLUMN($O502:AB502))-COLUMN($O502:AB502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:AC373,N(OFFSET($O502:AC502,0,MAX(COLUMN($O502:AC502))-COLUMN($O502:AC502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:AD373,N(OFFSET($O502:AD502,0,MAX(COLUMN($O502:AD502))-COLUMN($O502:AD502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:AE373,N(OFFSET($O502:AE502,0,MAX(COLUMN($O502:AE502))-COLUMN($O502:AE502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:AF373,N(OFFSET($O502:AF502,0,MAX(COLUMN($O502:AF502))-COLUMN($O502:AF502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:AG373,N(OFFSET($O502:AG502,0,MAX(COLUMN($O502:AG502))-COLUMN($O502:AG502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:AH373,N(OFFSET($O502:AH502,0,MAX(COLUMN($O502:AH502))-COLUMN($O502:AH502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:AI373,N(OFFSET($O502:AI502,0,MAX(COLUMN($O502:AI502))-COLUMN($O502:AI502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:AJ373,N(OFFSET($O502:AJ502,0,MAX(COLUMN($O502:AJ502))-COLUMN($O502:AJ502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:AK373,N(OFFSET($O502:AK502,0,MAX(COLUMN($O502:AK502))-COLUMN($O502:AK502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:AL373,N(OFFSET($O502:AL502,0,MAX(COLUMN($O502:AL502))-COLUMN($O502:AL502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:AM373,N(OFFSET($O502:AM502,0,MAX(COLUMN($O502:AM502))-COLUMN($O502:AM502),1,1)))","v":26.131896860601614},{"$f":"SUMPRODUCT($O373:AN373,N(OFFSET($O502:AN502,0,MAX(COLUMN($O502:AN502))-COLUMN($O502:AN502),1,1)))","v":24.672204587201591},{"$f":"SUMPRODUCT($O373:AO373,N(OFFSET($O502:AO502,0,MAX(COLUMN($O502:AO502))-COLUMN($O502:AO502),1,1)))","v":21.105717164801582},{"$f":"SUMPRODUCT($O373:AP373,N(OFFSET($O502:AP502,0,MAX(COLUMN($O502:AP502))-COLUMN($O502:AP502),1,1)))","v":16.430592897801574},{"$f":"SUMPRODUCT($O373:AQ373,N(OFFSET($O502:AQ502,0,MAX(COLUMN($O502:AQ502))-COLUMN($O502:AQ502),1,1)))","v":12.092621038351645},{"$f":"SUMPRODUCT($O373:AR373,N(OFFSET($O502:AR502,0,MAX(COLUMN($O502:AR502))-COLUMN($O502:AR502),1,1)))","v":8.7763381612061622},{"$f":"SUMPRODUCT($O373:AS373,N(OFFSET($O502:AS502,0,MAX(COLUMN($O502:AS502))-COLUMN($O502:AS502),1,1)))","v":5.5344774923192093},{"$f":"SUMPRODUCT($O373:AT373,N(OFFSET($O502:AT502,0,MAX(COLUMN($O502:AT502))-COLUMN($O502:AT502),1,1)))","v":1.9196284795638843},{"$f":"SUMPRODUCT($O373:AU373,N(OFFSET($O502:AU502,0,MAX(COLUMN($O502:AU502))-COLUMN($O502:AU502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:AV373,N(OFFSET($O502:AV502,0,MAX(COLUMN($O502:AV502))-COLUMN($O502:AV502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:AW373,N(OFFSET($O502:AW502,0,MAX(COLUMN($O502:AW502))-COLUMN($O502:AW502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:AX373,N(OFFSET($O502:AX502,0,MAX(COLUMN($O502:AX502))-COLUMN($O502:AX502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:AY373,N(OFFSET($O502:AY502,0,MAX(COLUMN($O502:AY502))-COLUMN($O502:AY502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:AZ373,N(OFFSET($O502:AZ502,0,MAX(COLUMN($O502:AZ502))-COLUMN($O502:AZ502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:BA373,N(OFFSET($O502:BA502,0,MAX(COLUMN($O502:BA502))-COLUMN($O502:BA502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:BB373,N(OFFSET($O502:BB502,0,MAX(COLUMN($O502:BB502))-COLUMN($O502:BB502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:BC373,N(OFFSET($O502:BC502,0,MAX(COLUMN($O502:BC502))-COLUMN($O502:BC502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:BD373,N(OFFSET($O502:BD502,0,MAX(COLUMN($O502:BD502))-COLUMN($O502:BD502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:BE373,N(OFFSET($O502:BE502,0,MAX(COLUMN($O502:BE502))-COLUMN($O502:BE502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:BF373,N(OFFSET($O502:BF502,0,MAX(COLUMN($O502:BF502))-COLUMN($O502:BF502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:BG373,N(OFFSET($O502:BG502,0,MAX(COLUMN($O502:BG502))-COLUMN($O502:BG502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:BH373,N(OFFSET($O502:BH502,0,MAX(COLUMN($O502:BH502))-COLUMN($O502:BH502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:BI373,N(OFFSET($O502:BI502,0,MAX(COLUMN($O502:BI502))-COLUMN($O502:BI502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:BJ373,N(OFFSET($O502:BJ502,0,MAX(COLUMN($O502:BJ502))-COLUMN($O502:BJ502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:BK373,N(OFFSET($O502:BK502,0,MAX(COLUMN($O502:BK502))-COLUMN($O502:BK502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:BL373,N(OFFSET($O502:BL502,0,MAX(COLUMN($O502:BL502))-COLUMN($O502:BL502),1,1)))","v":0},{"$f":"SUMPRODUCT($O373:BM373,N(OFFSET($O502:BM502,0,MAX(COLUMN($O502:BM502))-COLUMN($O502:BM502),1,1)))","v":0}]
[null,null,89,"PTN Brighter Future","Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O633:BM633,$O$11:$BM$11)","v":51.946952882764641},{"$f":"SUM(O633:BM633)","v":121.27610831973564},null,null,{"$f":"SUMPRODUCT($O375:O375,N(OFFSET($O504:O504,0,MAX(COLUMN($O504:O504))-COLUMN($O504:O504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:P375,N(OFFSET($O504:P504,0,MAX(COLUMN($O504:P504))-COLUMN($O504:P504),1,1)))","v":8.2852078199999998E-2},{"$f":"SUMPRODUCT($O375:Q375,N(OFFSET($O504:Q504,0,MAX(COLUMN($O504:Q504))-COLUMN($O504:Q504),1,1)))","v":0.63485248740000011},{"$f":"SUMPRODUCT($O375:R375,N(OFFSET($O504:R504,0,MAX(COLUMN($O504:R504))-COLUMN($O504:R504),1,1)))","v":1.8343273682961541},{"$f":"SUMPRODUCT($O375:S375,N(OFFSET($O504:S504,0,MAX(COLUMN($O504:S504))-COLUMN($O504:S504),1,1)))","v":2.9516491320975602},{"$f":"SUMPRODUCT($O375:T375,N(OFFSET($O504:T504,0,MAX(COLUMN($O504:T504))-COLUMN($O504:T504),1,1)))","v":3.9246443393961363},{"$f":"SUMPRODUCT($O375:U375,N(OFFSET($O504:U504,0,MAX(COLUMN($O504:U504))-COLUMN($O504:U504),1,1)))","v":4.6808443327894436},{"$f":"SUMPRODUCT($O375:V375,N(OFFSET($O504:V504,0,MAX(COLUMN($O504:V504))-COLUMN($O504:V504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:W375,N(OFFSET($O504:W504,0,MAX(COLUMN($O504:W504))-COLUMN($O504:W504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:X375,N(OFFSET($O504:X504,0,MAX(COLUMN($O504:X504))-COLUMN($O504:X504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:Y375,N(OFFSET($O504:Y504,0,MAX(COLUMN($O504:Y504))-COLUMN($O504:Y504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:Z375,N(OFFSET($O504:Z504,0,MAX(COLUMN($O504:Z504))-COLUMN($O504:Z504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:AA375,N(OFFSET($O504:AA504,0,MAX(COLUMN($O504:AA504))-COLUMN($O504:AA504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:AB375,N(OFFSET($O504:AB504,0,MAX(COLUMN($O504:AB504))-COLUMN($O504:AB504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:AC375,N(OFFSET($O504:AC504,0,MAX(COLUMN($O504:AC504))-COLUMN($O504:AC504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:AD375,N(OFFSET($O504:AD504,0,MAX(COLUMN($O504:AD504))-COLUMN($O504:AD504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:AE375,N(OFFSET($O504:AE504,0,MAX(COLUMN($O504:AE504))-COLUMN($O504:AE504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:AF375,N(OFFSET($O504:AF504,0,MAX(COLUMN($O504:AF504))-COLUMN($O504:AF504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:AG375,N(OFFSET($O504:AG504,0,MAX(COLUMN($O504:AG504))-COLUMN($O504:AG504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:AH375,N(OFFSET($O504:AH504,0,MAX(COLUMN($O504:AH504))-COLUMN($O504:AH504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:AI375,N(OFFSET($O504:AI504,0,MAX(COLUMN($O504:AI504))-COLUMN($O504:AI504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:AJ375,N(OFFSET($O504:AJ504,0,MAX(COLUMN($O504:AJ504))-COLUMN($O504:AJ504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:AK375,N(OFFSET($O504:AK504,0,MAX(COLUMN($O504:AK504))-COLUMN($O504:AK504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:AL375,N(OFFSET($O504:AL504,0,MAX(COLUMN($O504:AL504))-COLUMN($O504:AL504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:AM375,N(OFFSET($O504:AM504,0,MAX(COLUMN($O504:AM504))-COLUMN($O504:AM504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:AN375,N(OFFSET($O504:AN504,0,MAX(COLUMN($O504:AN504))-COLUMN($O504:AN504),1,1)))","v":4.8510443327894279},{"$f":"SUMPRODUCT($O375:AO375,N(OFFSET($O504:AO504,0,MAX(COLUMN($O504:AO504))-COLUMN($O504:AO504),1,1)))","v":4.768192254589426},{"$f":"SUMPRODUCT($O375:AP375,N(OFFSET($O504:AP504,0,MAX(COLUMN($O504:AP504))-COLUMN($O504:AP504),1,1)))","v":4.21619184538942},{"$f":"SUMPRODUCT($O375:AQ375,N(OFFSET($O504:AQ504,0,MAX(COLUMN($O504:AQ504))-COLUMN($O504:AQ504),1,1)))","v":3.0167169644932619},{"$f":"SUMPRODUCT($O375:AR375,N(OFFSET($O504:AR504,0,MAX(COLUMN($O504:AR504))-COLUMN($O504:AR504),1,1)))","v":1.8993952006918615},{"$f":"SUMPRODUCT($O375:AS375,N(OFFSET($O504:AS504,0,MAX(COLUMN($O504:AS504))-COLUMN($O504:AS504),1,1)))","v":0.92639999339328249},{"$f":"SUMPRODUCT($O375:AT375,N(OFFSET($O504:AT504,0,MAX(COLUMN($O504:AT504))-COLUMN($O504:AT504),1,1)))","v":0.17019999999998123},{"$f":"SUMPRODUCT($O375:AU375,N(OFFSET($O504:AU504,0,MAX(COLUMN($O504:AU504))-COLUMN($O504:AU504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:AV375,N(OFFSET($O504:AV504,0,MAX(COLUMN($O504:AV504))-COLUMN($O504:AV504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:AW375,N(OFFSET($O504:AW504,0,MAX(COLUMN($O504:AW504))-COLUMN($O504:AW504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:AX375,N(OFFSET($O504:AX504,0,MAX(COLUMN($O504:AX504))-COLUMN($O504:AX504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:AY375,N(OFFSET($O504:AY504,0,MAX(COLUMN($O504:AY504))-COLUMN($O504:AY504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:AZ375,N(OFFSET($O504:AZ504,0,MAX(COLUMN($O504:AZ504))-COLUMN($O504:AZ504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:BA375,N(OFFSET($O504:BA504,0,MAX(COLUMN($O504:BA504))-COLUMN($O504:BA504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:BB375,N(OFFSET($O504:BB504,0,MAX(COLUMN($O504:BB504))-COLUMN($O504:BB504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:BC375,N(OFFSET($O504:BC504,0,MAX(COLUMN($O504:BC504))-COLUMN($O504:BC504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:BD375,N(OFFSET($O504:BD504,0,MAX(COLUMN($O504:BD504))-COLUMN($O504:BD504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:BE375,N(OFFSET($O504:BE504,0,MAX(COLUMN($O504:BE504))-COLUMN($O504:BE504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:BF375,N(OFFSET($O504:BF504,0,MAX(COLUMN($O504:BF504))-COLUMN($O504:BF504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:BG375,N(OFFSET($O504:BG504,0,MAX(COLUMN($O504:BG504))-COLUMN($O504:BG504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:BH375,N(OFFSET($O504:BH504,0,MAX(COLUMN($O504:BH504))-COLUMN($O504:BH504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:BI375,N(OFFSET($O504:BI504,0,MAX(COLUMN($O504:BI504))-COLUMN($O504:BI504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:BJ375,N(OFFSET($O504:BJ504,0,MAX(COLUMN($O504:BJ504))-COLUMN($O504:BJ504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:BK375,N(OFFSET($O504:BK504,0,MAX(COLUMN($O504:BK504))-COLUMN($O504:BK504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:BL375,N(OFFSET($O504:BL504,0,MAX(COLUMN($O504:BL504))-COLUMN($O504:BL504),1,1)))","v":0},{"$f":"SUMPRODUCT($O375:BM375,N(OFFSET($O504:BM504,0,MAX(COLUMN($O504:BM504))-COLUMN($O504:BM504),1,1)))","v":0}]
[null,null,92,"All other","Capital",4,null,null,null,null,6.9593552793941305,16.770779797591615,null,null,{"$f":"SUMPRODUCT($O378:O378,N(OFFSET($O507:O507,0,MAX(COLUMN($O507:O507))-COLUMN($O507:O507),1,1)))","v":6.2730129999999922E-3},{"$f":"SUMPRODUCT($O378:P378,N(OFFSET($O507:P507,0,MAX(COLUMN($O507:P507))-COLUMN($O507:P507),1,1)))","v":1.0468926000000779E-2},{"$f":"SUMPRODUCT($O378:Q378,N(OFFSET($O507:Q507,0,MAX(COLUMN($O507:Q507))-COLUMN($O507:Q507),1,1)))","v":6.3642157200001145E-2},{"$f":"SUMPRODUCT($O378:R378,N(OFFSET($O507:R507,0,MAX(COLUMN($O507:R507))-COLUMN($O507:R507),1,1)))","v":0.20666310358741768},{"$f":"SUMPRODUCT($O378:S378,N(OFFSET($O507:S507,0,MAX(COLUMN($O507:S507))-COLUMN($O507:S507),1,1)))","v":0.34882922485931611},{"$f":"SUMPRODUCT($O378:T378,N(OFFSET($O507:T507,0,MAX(COLUMN($O507:T507))-COLUMN($O507:T507),1,1)))","v":0.43509353940655748},{"$f":"SUMPRODUCT($O378:U378,N(OFFSET($O507:U507,0,MAX(COLUMN($O507:U507))-COLUMN($O507:U507),1,1)))","v":0.56889676988649129},{"$f":"SUMPRODUCT($O378:V378,N(OFFSET($O507:V507,0,MAX(COLUMN($O507:V507))-COLUMN($O507:V507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:W378,N(OFFSET($O507:W507,0,MAX(COLUMN($O507:W507))-COLUMN($O507:W507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:X378,N(OFFSET($O507:X507,0,MAX(COLUMN($O507:X507))-COLUMN($O507:X507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:Y378,N(OFFSET($O507:Y507,0,MAX(COLUMN($O507:Y507))-COLUMN($O507:Y507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:Z378,N(OFFSET($O507:Z507,0,MAX(COLUMN($O507:Z507))-COLUMN($O507:Z507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:AA378,N(OFFSET($O507:AA507,0,MAX(COLUMN($O507:AA507))-COLUMN($O507:AA507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:AB378,N(OFFSET($O507:AB507,0,MAX(COLUMN($O507:AB507))-COLUMN($O507:AB507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:AC378,N(OFFSET($O507:AC507,0,MAX(COLUMN($O507:AC507))-COLUMN($O507:AC507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:AD378,N(OFFSET($O507:AD507,0,MAX(COLUMN($O507:AD507))-COLUMN($O507:AD507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:AE378,N(OFFSET($O507:AE507,0,MAX(COLUMN($O507:AE507))-COLUMN($O507:AE507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:AF378,N(OFFSET($O507:AF507,0,MAX(COLUMN($O507:AF507))-COLUMN($O507:AF507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:AG378,N(OFFSET($O507:AG507,0,MAX(COLUMN($O507:AG507))-COLUMN($O507:AG507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:AH378,N(OFFSET($O507:AH507,0,MAX(COLUMN($O507:AH507))-COLUMN($O507:AH507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:AI378,N(OFFSET($O507:AI507,0,MAX(COLUMN($O507:AI507))-COLUMN($O507:AI507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:AJ378,N(OFFSET($O507:AJ507,0,MAX(COLUMN($O507:AJ507))-COLUMN($O507:AJ507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:AK378,N(OFFSET($O507:AK507,0,MAX(COLUMN($O507:AK507))-COLUMN($O507:AK507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:AL378,N(OFFSET($O507:AL507,0,MAX(COLUMN($O507:AL507))-COLUMN($O507:AL507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:AM378,N(OFFSET($O507:AM507,0,MAX(COLUMN($O507:AM507))-COLUMN($O507:AM507),1,1)))","v":0.67083119190366503},{"$f":"SUMPRODUCT($O378:AN378,N(OFFSET($O507:AN507,0,MAX(COLUMN($O507:AN507))-COLUMN($O507:AN507),1,1)))","v":0.66455817890366498},{"$f":"SUMPRODUCT($O378:AO378,N(OFFSET($O507:AO507,0,MAX(COLUMN($O507:AO507))-COLUMN($O507:AO507),1,1)))","v":0.66036226590366431},{"$f":"SUMPRODUCT($O378:AP378,N(OFFSET($O507:AP507,0,MAX(COLUMN($O507:AP507))-COLUMN($O507:AP507),1,1)))","v":0.60718903470366303},{"$f":"SUMPRODUCT($O378:AQ378,N(OFFSET($O507:AQ507,0,MAX(COLUMN($O507:AQ507))-COLUMN($O507:AQ507),1,1)))","v":0.46416808831624595},{"$f":"SUMPRODUCT($O378:AR378,N(OFFSET($O507:AR507,0,MAX(COLUMN($O507:AR507))-COLUMN($O507:AR507),1,1)))","v":0.32200196704434814},{"$f":"SUMPRODUCT($O378:AS378,N(OFFSET($O507:AS507,0,MAX(COLUMN($O507:AS507))-COLUMN($O507:AS507),1,1)))","v":0.23573765249710704},{"$f":"SUMPRODUCT($O378:AT378,N(OFFSET($O507:AT507,0,MAX(COLUMN($O507:AT507))-COLUMN($O507:AT507),1,1)))","v":0.10193442201717218},{"$f":"SUMPRODUCT($O378:AU378,N(OFFSET($O507:AU507,0,MAX(COLUMN($O507:AU507))-COLUMN($O507:AU507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:AV378,N(OFFSET($O507:AV507,0,MAX(COLUMN($O507:AV507))-COLUMN($O507:AV507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:AW378,N(OFFSET($O507:AW507,0,MAX(COLUMN($O507:AW507))-COLUMN($O507:AW507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:AX378,N(OFFSET($O507:AX507,0,MAX(COLUMN($O507:AX507))-COLUMN($O507:AX507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:AY378,N(OFFSET($O507:AY507,0,MAX(COLUMN($O507:AY507))-COLUMN($O507:AY507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:AZ378,N(OFFSET($O507:AZ507,0,MAX(COLUMN($O507:AZ507))-COLUMN($O507:AZ507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:BA378,N(OFFSET($O507:BA507,0,MAX(COLUMN($O507:BA507))-COLUMN($O507:BA507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:BB378,N(OFFSET($O507:BB507,0,MAX(COLUMN($O507:BB507))-COLUMN($O507:BB507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:BC378,N(OFFSET($O507:BC507,0,MAX(COLUMN($O507:BC507))-COLUMN($O507:BC507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:BD378,N(OFFSET($O507:BD507,0,MAX(COLUMN($O507:BD507))-COLUMN($O507:BD507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:BE378,N(OFFSET($O507:BE507,0,MAX(COLUMN($O507:BE507))-COLUMN($O507:BE507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:BF378,N(OFFSET($O507:BF507,0,MAX(COLUMN($O507:BF507))-COLUMN($O507:BF507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:BG378,N(OFFSET($O507:BG507,0,MAX(COLUMN($O507:BG507))-COLUMN($O507:BG507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:BH378,N(OFFSET($O507:BH507,0,MAX(COLUMN($O507:BH507))-COLUMN($O507:BH507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:BI378,N(OFFSET($O507:BI507,0,MAX(COLUMN($O507:BI507))-COLUMN($O507:BI507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:BJ378,N(OFFSET($O507:BJ507,0,MAX(COLUMN($O507:BJ507))-COLUMN($O507:BJ507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:BK378,N(OFFSET($O507:BK507,0,MAX(COLUMN($O507:BK507))-COLUMN($O507:BK507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:BL378,N(OFFSET($O507:BL507,0,MAX(COLUMN($O507:BL507))-COLUMN($O507:BL507),1,1)))","v":0},{"$f":"SUMPRODUCT($O378:BM378,N(OFFSET($O507:BM507,0,MAX(COLUMN($O507:BM507))-COLUMN($O507:BM507),1,1)))","v":0}]
[null,null,97,"SolarTogether 4","Capital",4,null,null,null,null,133.9985378895675,340.73993331370013,null,null,{"$f":"SUMPRODUCT($O383:O383,N(OFFSET($O512:O512,0,MAX(COLUMN($O512:O512))-COLUMN($O512:O512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:P383,N(OFFSET($O512:P512,0,MAX(COLUMN($O512:P512))-COLUMN($O512:P512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:Q383,N(OFFSET($O512:Q512,0,MAX(COLUMN($O512:Q512))-COLUMN($O512:Q512),1,1)))","v":4.5671061000000004E-4},{"$f":"SUMPRODUCT($O383:R383,N(OFFSET($O512:R512,0,MAX(COLUMN($O512:R512))-COLUMN($O512:R512),1,1)))","v":4.6991084325008288},{"$f":"SUMPRODUCT($O383:S383,N(OFFSET($O512:S512,0,MAX(COLUMN($O512:S512))-COLUMN($O512:S512),1,1)))","v":10.491230588223734},{"$f":"SUMPRODUCT($O383:T383,N(OFFSET($O512:T512,0,MAX(COLUMN($O512:T512))-COLUMN($O512:T512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:U383,N(OFFSET($O512:U512,0,MAX(COLUMN($O512:U512))-COLUMN($O512:U512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:V383,N(OFFSET($O512:V512,0,MAX(COLUMN($O512:V512))-COLUMN($O512:V512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:W383,N(OFFSET($O512:W512,0,MAX(COLUMN($O512:W512))-COLUMN($O512:W512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:X383,N(OFFSET($O512:X512,0,MAX(COLUMN($O512:X512))-COLUMN($O512:X512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:Y383,N(OFFSET($O512:Y512,0,MAX(COLUMN($O512:Y512))-COLUMN($O512:Y512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:Z383,N(OFFSET($O512:Z512,0,MAX(COLUMN($O512:Z512))-COLUMN($O512:Z512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AA383,N(OFFSET($O512:AA512,0,MAX(COLUMN($O512:AA512))-COLUMN($O512:AA512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AB383,N(OFFSET($O512:AB512,0,MAX(COLUMN($O512:AB512))-COLUMN($O512:AB512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AC383,N(OFFSET($O512:AC512,0,MAX(COLUMN($O512:AC512))-COLUMN($O512:AC512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AD383,N(OFFSET($O512:AD512,0,MAX(COLUMN($O512:AD512))-COLUMN($O512:AD512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AE383,N(OFFSET($O512:AE512,0,MAX(COLUMN($O512:AE512))-COLUMN($O512:AE512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AF383,N(OFFSET($O512:AF512,0,MAX(COLUMN($O512:AF512))-COLUMN($O512:AF512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AG383,N(OFFSET($O512:AG512,0,MAX(COLUMN($O512:AG512))-COLUMN($O512:AG512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AH383,N(OFFSET($O512:AH512,0,MAX(COLUMN($O512:AH512))-COLUMN($O512:AH512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AI383,N(OFFSET($O512:AI512,0,MAX(COLUMN($O512:AI512))-COLUMN($O512:AI512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AJ383,N(OFFSET($O512:AJ512,0,MAX(COLUMN($O512:AJ512))-COLUMN($O512:AJ512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AK383,N(OFFSET($O512:AK512,0,MAX(COLUMN($O512:AK512))-COLUMN($O512:AK512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AL383,N(OFFSET($O512:AL512,0,MAX(COLUMN($O512:AL512))-COLUMN($O512:AL512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AM383,N(OFFSET($O512:AM512,0,MAX(COLUMN($O512:AM512))-COLUMN($O512:AM512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AN383,N(OFFSET($O512:AN512,0,MAX(COLUMN($O512:AN512))-COLUMN($O512:AN512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AO383,N(OFFSET($O512:AO512,0,MAX(COLUMN($O512:AO512))-COLUMN($O512:AO512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AP383,N(OFFSET($O512:AP512,0,MAX(COLUMN($O512:AP512))-COLUMN($O512:AP512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AQ383,N(OFFSET($O512:AQ512,0,MAX(COLUMN($O512:AQ512))-COLUMN($O512:AQ512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AR383,N(OFFSET($O512:AR512,0,MAX(COLUMN($O512:AR512))-COLUMN($O512:AR512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AS383,N(OFFSET($O512:AS512,0,MAX(COLUMN($O512:AS512))-COLUMN($O512:AS512),1,1)))","v":11.585157732665813},{"$f":"SUMPRODUCT($O383:AT383,N(OFFSET($O512:AT512,0,MAX(COLUMN($O512:AT512))-COLUMN($O512:AT512),1,1)))","v":11.585077136675814},{"$f":"SUMPRODUCT($O383:AU383,N(OFFSET($O512:AU512,0,MAX(COLUMN($O512:AU512))-COLUMN($O512:AU512),1,1)))","v":10.755151074160784},{"$f":"SUMPRODUCT($O383:AV383,N(OFFSET($O512:AV512,0,MAX(COLUMN($O512:AV512))-COLUMN($O512:AV512),1,1)))","v":1.9948083222178647},{"$f":"SUMPRODUCT($O383:AW383,N(OFFSET($O512:AW512,0,MAX(COLUMN($O512:AW512))-COLUMN($O512:AW512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:AX383,N(OFFSET($O512:AX512,0,MAX(COLUMN($O512:AX512))-COLUMN($O512:AX512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:AY383,N(OFFSET($O512:AY512,0,MAX(COLUMN($O512:AY512))-COLUMN($O512:AY512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:AZ383,N(OFFSET($O512:AZ512,0,MAX(COLUMN($O512:AZ512))-COLUMN($O512:AZ512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:BA383,N(OFFSET($O512:BA512,0,MAX(COLUMN($O512:BA512))-COLUMN($O512:BA512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:BB383,N(OFFSET($O512:BB512,0,MAX(COLUMN($O512:BB512))-COLUMN($O512:BB512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:BC383,N(OFFSET($O512:BC512,0,MAX(COLUMN($O512:BC512))-COLUMN($O512:BC512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:BD383,N(OFFSET($O512:BD512,0,MAX(COLUMN($O512:BD512))-COLUMN($O512:BD512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:BE383,N(OFFSET($O512:BE512,0,MAX(COLUMN($O512:BE512))-COLUMN($O512:BE512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:BF383,N(OFFSET($O512:BF512,0,MAX(COLUMN($O512:BF512))-COLUMN($O512:BF512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:BG383,N(OFFSET($O512:BG512,0,MAX(COLUMN($O512:BG512))-COLUMN($O512:BG512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:BH383,N(OFFSET($O512:BH512,0,MAX(COLUMN($O512:BH512))-COLUMN($O512:BH512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:BI383,N(OFFSET($O512:BI512,0,MAX(COLUMN($O512:BI512))-COLUMN($O512:BI512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:BJ383,N(OFFSET($O512:BJ512,0,MAX(COLUMN($O512:BJ512))-COLUMN($O512:BJ512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:BK383,N(OFFSET($O512:BK512,0,MAX(COLUMN($O512:BK512))-COLUMN($O512:BK512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:BL383,N(OFFSET($O512:BL512,0,MAX(COLUMN($O512:BL512))-COLUMN($O512:BL512),1,1)))","v":0},{"$f":"SUMPRODUCT($O383:BM383,N(OFFSET($O512:BM512,0,MAX(COLUMN($O512:BM512))-COLUMN($O512:BM512),1,1)))","v":0}]
[null,null,100,{"$f":"INDEX(D$157:D$281,$C644,1)","v":"Safe Harbor Panels - 2021"},"CWIP Capital",6,null,null,null,null,{"$f":"SUMPRODUCT(O644:BM644,$O$11:$BM$11)","v":0},{"$f":"SUM(O644:BM644)","v":0},null,null,{"$f":"SUMPRODUCT($O386:O386,N(OFFSET($O515:O515,0,MAX(COLUMN($O515:O515))-COLUMN($O515:O515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:P386,N(OFFSET($O515:P515,0,MAX(COLUMN($O515:P515))-COLUMN($O515:P515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:Q386,N(OFFSET($O515:Q515,0,MAX(COLUMN($O515:Q515))-COLUMN($O515:Q515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:R386,N(OFFSET($O515:R515,0,MAX(COLUMN($O515:R515))-COLUMN($O515:R515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:S386,N(OFFSET($O515:S515,0,MAX(COLUMN($O515:S515))-COLUMN($O515:S515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:T386,N(OFFSET($O515:T515,0,MAX(COLUMN($O515:T515))-COLUMN($O515:T515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:U386,N(OFFSET($O515:U515,0,MAX(COLUMN($O515:U515))-COLUMN($O515:U515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:V386,N(OFFSET($O515:V515,0,MAX(COLUMN($O515:V515))-COLUMN($O515:V515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:W386,N(OFFSET($O515:W515,0,MAX(COLUMN($O515:W515))-COLUMN($O515:W515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:X386,N(OFFSET($O515:X515,0,MAX(COLUMN($O515:X515))-COLUMN($O515:X515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:Y386,N(OFFSET($O515:Y515,0,MAX(COLUMN($O515:Y515))-COLUMN($O515:Y515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:Z386,N(OFFSET($O515:Z515,0,MAX(COLUMN($O515:Z515))-COLUMN($O515:Z515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AA386,N(OFFSET($O515:AA515,0,MAX(COLUMN($O515:AA515))-COLUMN($O515:AA515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AB386,N(OFFSET($O515:AB515,0,MAX(COLUMN($O515:AB515))-COLUMN($O515:AB515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AC386,N(OFFSET($O515:AC515,0,MAX(COLUMN($O515:AC515))-COLUMN($O515:AC515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AD386,N(OFFSET($O515:AD515,0,MAX(COLUMN($O515:AD515))-COLUMN($O515:AD515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AE386,N(OFFSET($O515:AE515,0,MAX(COLUMN($O515:AE515))-COLUMN($O515:AE515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AF386,N(OFFSET($O515:AF515,0,MAX(COLUMN($O515:AF515))-COLUMN($O515:AF515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AG386,N(OFFSET($O515:AG515,0,MAX(COLUMN($O515:AG515))-COLUMN($O515:AG515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AH386,N(OFFSET($O515:AH515,0,MAX(COLUMN($O515:AH515))-COLUMN($O515:AH515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AI386,N(OFFSET($O515:AI515,0,MAX(COLUMN($O515:AI515))-COLUMN($O515:AI515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AJ386,N(OFFSET($O515:AJ515,0,MAX(COLUMN($O515:AJ515))-COLUMN($O515:AJ515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AK386,N(OFFSET($O515:AK515,0,MAX(COLUMN($O515:AK515))-COLUMN($O515:AK515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AL386,N(OFFSET($O515:AL515,0,MAX(COLUMN($O515:AL515))-COLUMN($O515:AL515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AM386,N(OFFSET($O515:AM515,0,MAX(COLUMN($O515:AM515))-COLUMN($O515:AM515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AN386,N(OFFSET($O515:AN515,0,MAX(COLUMN($O515:AN515))-COLUMN($O515:AN515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AO386,N(OFFSET($O515:AO515,0,MAX(COLUMN($O515:AO515))-COLUMN($O515:AO515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AP386,N(OFFSET($O515:AP515,0,MAX(COLUMN($O515:AP515))-COLUMN($O515:AP515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AQ386,N(OFFSET($O515:AQ515,0,MAX(COLUMN($O515:AQ515))-COLUMN($O515:AQ515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AR386,N(OFFSET($O515:AR515,0,MAX(COLUMN($O515:AR515))-COLUMN($O515:AR515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AS386,N(OFFSET($O515:AS515,0,MAX(COLUMN($O515:AS515))-COLUMN($O515:AS515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AT386,N(OFFSET($O515:AT515,0,MAX(COLUMN($O515:AT515))-COLUMN($O515:AT515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AU386,N(OFFSET($O515:AU515,0,MAX(COLUMN($O515:AU515))-COLUMN($O515:AU515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AV386,N(OFFSET($O515:AV515,0,MAX(COLUMN($O515:AV515))-COLUMN($O515:AV515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AW386,N(OFFSET($O515:AW515,0,MAX(COLUMN($O515:AW515))-COLUMN($O515:AW515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AX386,N(OFFSET($O515:AX515,0,MAX(COLUMN($O515:AX515))-COLUMN($O515:AX515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AY386,N(OFFSET($O515:AY515,0,MAX(COLUMN($O515:AY515))-COLUMN($O515:AY515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:AZ386,N(OFFSET($O515:AZ515,0,MAX(COLUMN($O515:AZ515))-COLUMN($O515:AZ515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:BA386,N(OFFSET($O515:BA515,0,MAX(COLUMN($O515:BA515))-COLUMN($O515:BA515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:BB386,N(OFFSET($O515:BB515,0,MAX(COLUMN($O515:BB515))-COLUMN($O515:BB515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:BC386,N(OFFSET($O515:BC515,0,MAX(COLUMN($O515:BC515))-COLUMN($O515:BC515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:BD386,N(OFFSET($O515:BD515,0,MAX(COLUMN($O515:BD515))-COLUMN($O515:BD515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:BE386,N(OFFSET($O515:BE515,0,MAX(COLUMN($O515:BE515))-COLUMN($O515:BE515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:BF386,N(OFFSET($O515:BF515,0,MAX(COLUMN($O515:BF515))-COLUMN($O515:BF515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:BG386,N(OFFSET($O515:BG515,0,MAX(COLUMN($O515:BG515))-COLUMN($O515:BG515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:BH386,N(OFFSET($O515:BH515,0,MAX(COLUMN($O515:BH515))-COLUMN($O515:BH515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:BI386,N(OFFSET($O515:BI515,0,MAX(COLUMN($O515:BI515))-COLUMN($O515:BI515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:BJ386,N(OFFSET($O515:BJ515,0,MAX(COLUMN($O515:BJ515))-COLUMN($O515:BJ515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:BK386,N(OFFSET($O515:BK515,0,MAX(COLUMN($O515:BK515))-COLUMN($O515:BK515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:BL386,N(OFFSET($O515:BL515,0,MAX(COLUMN($O515:BL515))-COLUMN($O515:BL515),1,1)))","v":0},{"$f":"SUMPRODUCT($O386:BM386,N(OFFSET($O515:BM515,0,MAX(COLUMN($O515:BM515))-COLUMN($O515:BM515),1,1)))","v":0}]
[null,null,105,"Battery Safe Harbor","CWIP Capital",6,null,null,null,null,5.2670218394888797E-3,7.6772399999995864E-3,null,null,{"$f":"SUMPRODUCT($O391:O391,N(OFFSET($O520:O520,0,MAX(COLUMN($O520:O520))-COLUMN($O520:O520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:P391,N(OFFSET($O520:P520,0,MAX(COLUMN($O520:P520))-COLUMN($O520:P520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:Q391,N(OFFSET($O520:Q520,0,MAX(COLUMN($O520:Q520))-COLUMN($O520:Q520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:R391,N(OFFSET($O520:R520,0,MAX(COLUMN($O520:R520))-COLUMN($O520:R520),1,1)))","v":3.838619999999793E-4},{"$f":"SUMPRODUCT($O391:S391,N(OFFSET($O520:S520,0,MAX(COLUMN($O520:S520))-COLUMN($O520:S520),1,1)))","v":7.6772399999995859E-4},{"$f":"SUMPRODUCT($O391:T391,N(OFFSET($O520:T520,0,MAX(COLUMN($O520:T520))-COLUMN($O520:T520),1,1)))","v":7.6772399999995859E-4},{"$f":"SUMPRODUCT($O391:U391,N(OFFSET($O520:U520,0,MAX(COLUMN($O520:U520))-COLUMN($O520:U520),1,1)))","v":7.6772399999995859E-4},{"$f":"SUMPRODUCT($O391:V391,N(OFFSET($O520:V520,0,MAX(COLUMN($O520:V520))-COLUMN($O520:V520),1,1)))","v":7.6772399999995859E-4},{"$f":"SUMPRODUCT($O391:W391,N(OFFSET($O520:W520,0,MAX(COLUMN($O520:W520))-COLUMN($O520:W520),1,1)))","v":7.6772399999995859E-4},{"$f":"SUMPRODUCT($O391:X391,N(OFFSET($O520:X520,0,MAX(COLUMN($O520:X520))-COLUMN($O520:X520),1,1)))","v":7.6772399999995859E-4},{"$f":"SUMPRODUCT($O391:Y391,N(OFFSET($O520:Y520,0,MAX(COLUMN($O520:Y520))-COLUMN($O520:Y520),1,1)))","v":7.6772399999995859E-4},{"$f":"SUMPRODUCT($O391:Z391,N(OFFSET($O520:Z520,0,MAX(COLUMN($O520:Z520))-COLUMN($O520:Z520),1,1)))","v":7.6772399999995859E-4},{"$f":"SUMPRODUCT($O391:AA391,N(OFFSET($O520:AA520,0,MAX(COLUMN($O520:AA520))-COLUMN($O520:AA520),1,1)))","v":7.6772399999995859E-4},{"$f":"SUMPRODUCT($O391:AB391,N(OFFSET($O520:AB520,0,MAX(COLUMN($O520:AB520))-COLUMN($O520:AB520),1,1)))","v":3.8386199999998049E-4},{"$f":"SUMPRODUCT($O391:AC391,N(OFFSET($O520:AC520,0,MAX(COLUMN($O520:AC520))-COLUMN($O520:AC520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AD391,N(OFFSET($O520:AD520,0,MAX(COLUMN($O520:AD520))-COLUMN($O520:AD520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AE391,N(OFFSET($O520:AE520,0,MAX(COLUMN($O520:AE520))-COLUMN($O520:AE520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AF391,N(OFFSET($O520:AF520,0,MAX(COLUMN($O520:AF520))-COLUMN($O520:AF520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AG391,N(OFFSET($O520:AG520,0,MAX(COLUMN($O520:AG520))-COLUMN($O520:AG520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AH391,N(OFFSET($O520:AH520,0,MAX(COLUMN($O520:AH520))-COLUMN($O520:AH520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AI391,N(OFFSET($O520:AI520,0,MAX(COLUMN($O520:AI520))-COLUMN($O520:AI520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AJ391,N(OFFSET($O520:AJ520,0,MAX(COLUMN($O520:AJ520))-COLUMN($O520:AJ520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AK391,N(OFFSET($O520:AK520,0,MAX(COLUMN($O520:AK520))-COLUMN($O520:AK520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AL391,N(OFFSET($O520:AL520,0,MAX(COLUMN($O520:AL520))-COLUMN($O520:AL520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AM391,N(OFFSET($O520:AM520,0,MAX(COLUMN($O520:AM520))-COLUMN($O520:AM520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AN391,N(OFFSET($O520:AN520,0,MAX(COLUMN($O520:AN520))-COLUMN($O520:AN520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AO391,N(OFFSET($O520:AO520,0,MAX(COLUMN($O520:AO520))-COLUMN($O520:AO520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AP391,N(OFFSET($O520:AP520,0,MAX(COLUMN($O520:AP520))-COLUMN($O520:AP520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AQ391,N(OFFSET($O520:AQ520,0,MAX(COLUMN($O520:AQ520))-COLUMN($O520:AQ520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AR391,N(OFFSET($O520:AR520,0,MAX(COLUMN($O520:AR520))-COLUMN($O520:AR520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AS391,N(OFFSET($O520:AS520,0,MAX(COLUMN($O520:AS520))-COLUMN($O520:AS520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AT391,N(OFFSET($O520:AT520,0,MAX(COLUMN($O520:AT520))-COLUMN($O520:AT520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AU391,N(OFFSET($O520:AU520,0,MAX(COLUMN($O520:AU520))-COLUMN($O520:AU520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AV391,N(OFFSET($O520:AV520,0,MAX(COLUMN($O520:AV520))-COLUMN($O520:AV520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AW391,N(OFFSET($O520:AW520,0,MAX(COLUMN($O520:AW520))-COLUMN($O520:AW520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AX391,N(OFFSET($O520:AX520,0,MAX(COLUMN($O520:AX520))-COLUMN($O520:AX520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AY391,N(OFFSET($O520:AY520,0,MAX(COLUMN($O520:AY520))-COLUMN($O520:AY520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:AZ391,N(OFFSET($O520:AZ520,0,MAX(COLUMN($O520:AZ520))-COLUMN($O520:AZ520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:BA391,N(OFFSET($O520:BA520,0,MAX(COLUMN($O520:BA520))-COLUMN($O520:BA520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:BB391,N(OFFSET($O520:BB520,0,MAX(COLUMN($O520:BB520))-COLUMN($O520:BB520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:BC391,N(OFFSET($O520:BC520,0,MAX(COLUMN($O520:BC520))-COLUMN($O520:BC520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:BD391,N(OFFSET($O520:BD520,0,MAX(COLUMN($O520:BD520))-COLUMN($O520:BD520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:BE391,N(OFFSET($O520:BE520,0,MAX(COLUMN($O520:BE520))-COLUMN($O520:BE520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:BF391,N(OFFSET($O520:BF520,0,MAX(COLUMN($O520:BF520))-COLUMN($O520:BF520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:BG391,N(OFFSET($O520:BG520,0,MAX(COLUMN($O520:BG520))-COLUMN($O520:BG520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:BH391,N(OFFSET($O520:BH520,0,MAX(COLUMN($O520:BH520))-COLUMN($O520:BH520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:BI391,N(OFFSET($O520:BI520,0,MAX(COLUMN($O520:BI520))-COLUMN($O520:BI520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:BJ391,N(OFFSET($O520:BJ520,0,MAX(COLUMN($O520:BJ520))-COLUMN($O520:BJ520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:BK391,N(OFFSET($O520:BK520,0,MAX(COLUMN($O520:BK520))-COLUMN($O520:BK520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:BL391,N(OFFSET($O520:BL520,0,MAX(COLUMN($O520:BL520))-COLUMN($O520:BL520),1,1)))","v":0},{"$f":"SUMPRODUCT($O391:BM391,N(OFFSET($O520:BM520,0,MAX(COLUMN($O520:BM520))-COLUMN($O520:BM520),1,1)))","v":0}]
[null,null,108,"Momentum/Accelerate","Capital",4,null,null,null,null,271.48054624006875,350.90200000000004,null,null,{"$f":"SUMPRODUCT($O394:O394,N(OFFSET($O523:O523,0,MAX(COLUMN($O523:O523))-COLUMN($O523:O523),1,1)))","v":2.699268},{"$f":"SUMPRODUCT($O394:P394,N(OFFSET($O523:P523,0,MAX(COLUMN($O523:P523))-COLUMN($O523:P523),1,1)))","v":8.0047110000000004},{"$f":"SUMPRODUCT($O394:Q394,N(OFFSET($O523:Q523,0,MAX(COLUMN($O523:Q523))-COLUMN($O523:Q523),1,1)))","v":15.351336},{"$f":"SUMPRODUCT($O394:R394,N(OFFSET($O523:R523,0,MAX(COLUMN($O523:R523))-COLUMN($O523:R523),1,1)))","v":26.619736},{"$f":"SUMPRODUCT($O394:S394,N(OFFSET($O523:S523,0,MAX(COLUMN($O523:S523))-COLUMN($O523:S523),1,1)))","v":38.696086000000001},{"$f":"SUMPRODUCT($O394:T394,N(OFFSET($O523:T523,0,MAX(COLUMN($O523:T523))-COLUMN($O523:T523),1,1)))","v":46.082036000000002},{"$f":"SUMPRODUCT($O394:U394,N(OFFSET($O523:U523,0,MAX(COLUMN($O523:U523))-COLUMN($O523:U523),1,1)))","v":49.049286000000002},{"$f":"SUMPRODUCT($O394:V394,N(OFFSET($O523:V523,0,MAX(COLUMN($O523:V523))-COLUMN($O523:V523),1,1)))","v":47.441966000000001},{"$f":"SUMPRODUCT($O394:W394,N(OFFSET($O523:W523,0,MAX(COLUMN($O523:W523))-COLUMN($O523:W523),1,1)))","v":42.137825000000007},{"$f":"SUMPRODUCT($O394:X394,N(OFFSET($O523:X523,0,MAX(COLUMN($O523:X523))-COLUMN($O523:X523),1,1)))","v":34.76135},{"$f":"SUMPRODUCT($O394:Y394,N(OFFSET($O523:Y523,0,MAX(COLUMN($O523:Y523))-COLUMN($O523:Y523),1,1)))","v":23.467950000000002},{"$f":"SUMPRODUCT($O394:Z394,N(OFFSET($O523:Z523,0,MAX(COLUMN($O523:Z523))-COLUMN($O523:Z523),1,1)))","v":11.405300000000002},{"$f":"SUMPRODUCT($O394:AA394,N(OFFSET($O523:AA523,0,MAX(COLUMN($O523:AA523))-COLUMN($O523:AA523),1,1)))","v":4.0712500000000009},{"$f":"SUMPRODUCT($O394:AB394,N(OFFSET($O523:AB523,0,MAX(COLUMN($O523:AB523))-COLUMN($O523:AB523),1,1)))","v":1.113900000000001},{"$f":"SUMPRODUCT($O394:AC394,N(OFFSET($O523:AC523,0,MAX(COLUMN($O523:AC523))-COLUMN($O523:AC523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AD394,N(OFFSET($O523:AD523,0,MAX(COLUMN($O523:AD523))-COLUMN($O523:AD523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AE394,N(OFFSET($O523:AE523,0,MAX(COLUMN($O523:AE523))-COLUMN($O523:AE523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AF394,N(OFFSET($O523:AF523,0,MAX(COLUMN($O523:AF523))-COLUMN($O523:AF523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AG394,N(OFFSET($O523:AG523,0,MAX(COLUMN($O523:AG523))-COLUMN($O523:AG523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AH394,N(OFFSET($O523:AH523,0,MAX(COLUMN($O523:AH523))-COLUMN($O523:AH523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AI394,N(OFFSET($O523:AI523,0,MAX(COLUMN($O523:AI523))-COLUMN($O523:AI523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AJ394,N(OFFSET($O523:AJ523,0,MAX(COLUMN($O523:AJ523))-COLUMN($O523:AJ523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AK394,N(OFFSET($O523:AK523,0,MAX(COLUMN($O523:AK523))-COLUMN($O523:AK523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AL394,N(OFFSET($O523:AL523,0,MAX(COLUMN($O523:AL523))-COLUMN($O523:AL523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AM394,N(OFFSET($O523:AM523,0,MAX(COLUMN($O523:AM523))-COLUMN($O523:AM523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AN394,N(OFFSET($O523:AN523,0,MAX(COLUMN($O523:AN523))-COLUMN($O523:AN523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AO394,N(OFFSET($O523:AO523,0,MAX(COLUMN($O523:AO523))-COLUMN($O523:AO523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AP394,N(OFFSET($O523:AP523,0,MAX(COLUMN($O523:AP523))-COLUMN($O523:AP523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AQ394,N(OFFSET($O523:AQ523,0,MAX(COLUMN($O523:AQ523))-COLUMN($O523:AQ523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AR394,N(OFFSET($O523:AR523,0,MAX(COLUMN($O523:AR523))-COLUMN($O523:AR523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AS394,N(OFFSET($O523:AS523,0,MAX(COLUMN($O523:AS523))-COLUMN($O523:AS523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AT394,N(OFFSET($O523:AT523,0,MAX(COLUMN($O523:AT523))-COLUMN($O523:AT523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AU394,N(OFFSET($O523:AU523,0,MAX(COLUMN($O523:AU523))-COLUMN($O523:AU523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AV394,N(OFFSET($O523:AV523,0,MAX(COLUMN($O523:AV523))-COLUMN($O523:AV523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AW394,N(OFFSET($O523:AW523,0,MAX(COLUMN($O523:AW523))-COLUMN($O523:AW523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AX394,N(OFFSET($O523:AX523,0,MAX(COLUMN($O523:AX523))-COLUMN($O523:AX523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AY394,N(OFFSET($O523:AY523,0,MAX(COLUMN($O523:AY523))-COLUMN($O523:AY523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:AZ394,N(OFFSET($O523:AZ523,0,MAX(COLUMN($O523:AZ523))-COLUMN($O523:AZ523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:BA394,N(OFFSET($O523:BA523,0,MAX(COLUMN($O523:BA523))-COLUMN($O523:BA523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:BB394,N(OFFSET($O523:BB523,0,MAX(COLUMN($O523:BB523))-COLUMN($O523:BB523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:BC394,N(OFFSET($O523:BC523,0,MAX(COLUMN($O523:BC523))-COLUMN($O523:BC523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:BD394,N(OFFSET($O523:BD523,0,MAX(COLUMN($O523:BD523))-COLUMN($O523:BD523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:BE394,N(OFFSET($O523:BE523,0,MAX(COLUMN($O523:BE523))-COLUMN($O523:BE523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:BF394,N(OFFSET($O523:BF523,0,MAX(COLUMN($O523:BF523))-COLUMN($O523:BF523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:BG394,N(OFFSET($O523:BG523,0,MAX(COLUMN($O523:BG523))-COLUMN($O523:BG523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:BH394,N(OFFSET($O523:BH523,0,MAX(COLUMN($O523:BH523))-COLUMN($O523:BH523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:BI394,N(OFFSET($O523:BI523,0,MAX(COLUMN($O523:BI523))-COLUMN($O523:BI523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:BJ394,N(OFFSET($O523:BJ523,0,MAX(COLUMN($O523:BJ523))-COLUMN($O523:BJ523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:BK394,N(OFFSET($O523:BK523,0,MAX(COLUMN($O523:BK523))-COLUMN($O523:BK523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:BL394,N(OFFSET($O523:BL523,0,MAX(COLUMN($O523:BL523))-COLUMN($O523:BL523),1,1)))","v":0},{"$f":"SUMPRODUCT($O394:BM394,N(OFFSET($O523:BM523,0,MAX(COLUMN($O523:BM523))-COLUMN($O523:BM523),1,1)))","v":0}]
[null,null,110,"Other ","Capital",4,null,null,null,null,40.306489270164718,123.32643680949194,null,null,{"$f":"SUMPRODUCT($O396:O396,N(OFFSET($O525:O525,0,MAX(COLUMN($O525:O525))-COLUMN($O525:O525),1,1)))","v":0.17089147764000004},{"$f":"SUMPRODUCT($O396:P396,N(OFFSET($O525:P525,0,MAX(COLUMN($O525:P525))-COLUMN($O525:P525),1,1)))","v":0.52405172495000008},{"$f":"SUMPRODUCT($O396:Q396,N(OFFSET($O525:Q525,0,MAX(COLUMN($O525:Q525))-COLUMN($O525:Q525),1,1)))","v":1.0144102259200003},{"$f":"SUMPRODUCT($O396:R396,N(OFFSET($O525:R525,0,MAX(COLUMN($O525:R525))-COLUMN($O525:R525),1,1)))","v":1.5573049105074581},{"$f":"SUMPRODUCT($O396:S396,N(OFFSET($O525:S525,0,MAX(COLUMN($O525:S525))-COLUMN($O525:S525),1,1)))","v":2.1517232933090731},{"$f":"SUMPRODUCT($O396:T396,N(OFFSET($O525:T525,0,MAX(COLUMN($O525:T525))-COLUMN($O525:T525),1,1)))","v":2.7066950875634048},{"$f":"SUMPRODUCT($O396:U396,N(OFFSET($O525:U525,0,MAX(COLUMN($O525:U525))-COLUMN($O525:U525),1,1)))","v":3.0542704046751847},{"$f":"SUMPRODUCT($O396:V396,N(OFFSET($O525:V525,0,MAX(COLUMN($O525:V525))-COLUMN($O525:V525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:W396,N(OFFSET($O525:W525,0,MAX(COLUMN($O525:W525))-COLUMN($O525:W525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:X396,N(OFFSET($O525:X525,0,MAX(COLUMN($O525:X525))-COLUMN($O525:X525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:Y396,N(OFFSET($O525:Y525,0,MAX(COLUMN($O525:Y525))-COLUMN($O525:Y525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:Z396,N(OFFSET($O525:Z525,0,MAX(COLUMN($O525:Z525))-COLUMN($O525:Z525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AA396,N(OFFSET($O525:AA525,0,MAX(COLUMN($O525:AA525))-COLUMN($O525:AA525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AB396,N(OFFSET($O525:AB525,0,MAX(COLUMN($O525:AB525))-COLUMN($O525:AB525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AC396,N(OFFSET($O525:AC525,0,MAX(COLUMN($O525:AC525))-COLUMN($O525:AC525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AD396,N(OFFSET($O525:AD525,0,MAX(COLUMN($O525:AD525))-COLUMN($O525:AD525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AE396,N(OFFSET($O525:AE525,0,MAX(COLUMN($O525:AE525))-COLUMN($O525:AE525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AF396,N(OFFSET($O525:AF525,0,MAX(COLUMN($O525:AF525))-COLUMN($O525:AF525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AG396,N(OFFSET($O525:AG525,0,MAX(COLUMN($O525:AG525))-COLUMN($O525:AG525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AH396,N(OFFSET($O525:AH525,0,MAX(COLUMN($O525:AH525))-COLUMN($O525:AH525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AI396,N(OFFSET($O525:AI525,0,MAX(COLUMN($O525:AI525))-COLUMN($O525:AI525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AJ396,N(OFFSET($O525:AJ525,0,MAX(COLUMN($O525:AJ525))-COLUMN($O525:AJ525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AK396,N(OFFSET($O525:AK525,0,MAX(COLUMN($O525:AK525))-COLUMN($O525:AK525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AL396,N(OFFSET($O525:AL525,0,MAX(COLUMN($O525:AL525))-COLUMN($O525:AL525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AM396,N(OFFSET($O525:AM525,0,MAX(COLUMN($O525:AM525))-COLUMN($O525:AM525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AN396,N(OFFSET($O525:AN525,0,MAX(COLUMN($O525:AN525))-COLUMN($O525:AN525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AO396,N(OFFSET($O525:AO525,0,MAX(COLUMN($O525:AO525))-COLUMN($O525:AO525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AP396,N(OFFSET($O525:AP525,0,MAX(COLUMN($O525:AP525))-COLUMN($O525:AP525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AQ396,N(OFFSET($O525:AQ525,0,MAX(COLUMN($O525:AQ525))-COLUMN($O525:AQ525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AR396,N(OFFSET($O525:AR525,0,MAX(COLUMN($O525:AR525))-COLUMN($O525:AR525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AS396,N(OFFSET($O525:AS525,0,MAX(COLUMN($O525:AS525))-COLUMN($O525:AS525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AT396,N(OFFSET($O525:AT525,0,MAX(COLUMN($O525:AT525))-COLUMN($O525:AT525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AU396,N(OFFSET($O525:AU525,0,MAX(COLUMN($O525:AU525))-COLUMN($O525:AU525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AV396,N(OFFSET($O525:AV525,0,MAX(COLUMN($O525:AV525))-COLUMN($O525:AV525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AW396,N(OFFSET($O525:AW525,0,MAX(COLUMN($O525:AW525))-COLUMN($O525:AW525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AX396,N(OFFSET($O525:AX525,0,MAX(COLUMN($O525:AX525))-COLUMN($O525:AX525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AY396,N(OFFSET($O525:AY525,0,MAX(COLUMN($O525:AY525))-COLUMN($O525:AY525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:AZ396,N(OFFSET($O525:AZ525,0,MAX(COLUMN($O525:AZ525))-COLUMN($O525:AZ525),1,1)))","v":3.2064873570467896},{"$f":"SUMPRODUCT($O396:BA396,N(OFFSET($O525:BA525,0,MAX(COLUMN($O525:BA525))-COLUMN($O525:BA525),1,1)))","v":3.1933418587667823},{"$f":"SUMPRODUCT($O396:BB396,N(OFFSET($O525:BB525,0,MAX(COLUMN($O525:BB525))-COLUMN($O525:BB525),1,1)))","v":2.850683727176782},{"$f":"SUMPRODUCT($O396:BC396,N(OFFSET($O525:BC525,0,MAX(COLUMN($O525:BC525))-COLUMN($O525:BC525),1,1)))","v":2.476467652326777},{"$f":"SUMPRODUCT($O396:BD396,N(OFFSET($O525:BD525,0,MAX(COLUMN($O525:BD525))-COLUMN($O525:BD525),1,1)))","v":1.8659254803431289},{"$f":"SUMPRODUCT($O396:BE396,N(OFFSET($O525:BE525,0,MAX(COLUMN($O525:BE525))-COLUMN($O525:BE525),1,1)))","v":1.3867149217507695},{"$f":"SUMPRODUCT($O396:BF396,N(OFFSET($O525:BF525,0,MAX(COLUMN($O525:BF525))-COLUMN($O525:BF525),1,1)))","v":0.68012306770507669},{"$f":"SUMPRODUCT($O396:BG396,N(OFFSET($O525:BG525,0,MAX(COLUMN($O525:BG525))-COLUMN($O525:BG525),1,1)))","v":0.29272490840692611},{"$f":"SUMPRODUCT($O396:BH396,N(OFFSET($O525:BH525,0,MAX(COLUMN($O525:BH525))-COLUMN($O525:BH525),1,1)))","v":0},{"$f":"SUMPRODUCT($O396:BI396,N(OFFSET($O525:BI525,0,MAX(COLUMN($O525:BI525))-COLUMN($O525:BI525),1,1)))","v":0},{"$f":"SUMPRODUCT($O396:BJ396,N(OFFSET($O525:BJ525,0,MAX(COLUMN($O525:BJ525))-COLUMN($O525:BJ525),1,1)))","v":0},{"$f":"SUMPRODUCT($O396:BK396,N(OFFSET($O525:BK525,0,MAX(COLUMN($O525:BK525))-COLUMN($O525:BK525),1,1)))","v":0},{"$f":"SUMPRODUCT($O396:BL396,N(OFFSET($O525:BL525,0,MAX(COLUMN($O525:BL525))-COLUMN($O525:BL525),1,1)))","v":0},{"$f":"SUMPRODUCT($O396:BM396,N(OFFSET($O525:BM525,0,MAX(COLUMN($O525:BM525))-COLUMN($O525:BM525),1,1)))","v":0}]
[null,null,113,"Land -Other","Land",3,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O399:O399,N(OFFSET($O528:O528,0,MAX(COLUMN($O528:O528))-COLUMN($O528:O528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:P399,N(OFFSET($O528:P528,0,MAX(COLUMN($O528:P528))-COLUMN($O528:P528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:Q399,N(OFFSET($O528:Q528,0,MAX(COLUMN($O528:Q528))-COLUMN($O528:Q528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:R399,N(OFFSET($O528:R528,0,MAX(COLUMN($O528:R528))-COLUMN($O528:R528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:S399,N(OFFSET($O528:S528,0,MAX(COLUMN($O528:S528))-COLUMN($O528:S528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:T399,N(OFFSET($O528:T528,0,MAX(COLUMN($O528:T528))-COLUMN($O528:T528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:U399,N(OFFSET($O528:U528,0,MAX(COLUMN($O528:U528))-COLUMN($O528:U528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:V399,N(OFFSET($O528:V528,0,MAX(COLUMN($O528:V528))-COLUMN($O528:V528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:W399,N(OFFSET($O528:W528,0,MAX(COLUMN($O528:W528))-COLUMN($O528:W528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:X399,N(OFFSET($O528:X528,0,MAX(COLUMN($O528:X528))-COLUMN($O528:X528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:Y399,N(OFFSET($O528:Y528,0,MAX(COLUMN($O528:Y528))-COLUMN($O528:Y528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:Z399,N(OFFSET($O528:Z528,0,MAX(COLUMN($O528:Z528))-COLUMN($O528:Z528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AA399,N(OFFSET($O528:AA528,0,MAX(COLUMN($O528:AA528))-COLUMN($O528:AA528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AB399,N(OFFSET($O528:AB528,0,MAX(COLUMN($O528:AB528))-COLUMN($O528:AB528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AC399,N(OFFSET($O528:AC528,0,MAX(COLUMN($O528:AC528))-COLUMN($O528:AC528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AD399,N(OFFSET($O528:AD528,0,MAX(COLUMN($O528:AD528))-COLUMN($O528:AD528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AE399,N(OFFSET($O528:AE528,0,MAX(COLUMN($O528:AE528))-COLUMN($O528:AE528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AF399,N(OFFSET($O528:AF528,0,MAX(COLUMN($O528:AF528))-COLUMN($O528:AF528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AG399,N(OFFSET($O528:AG528,0,MAX(COLUMN($O528:AG528))-COLUMN($O528:AG528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AH399,N(OFFSET($O528:AH528,0,MAX(COLUMN($O528:AH528))-COLUMN($O528:AH528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AI399,N(OFFSET($O528:AI528,0,MAX(COLUMN($O528:AI528))-COLUMN($O528:AI528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AJ399,N(OFFSET($O528:AJ528,0,MAX(COLUMN($O528:AJ528))-COLUMN($O528:AJ528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AK399,N(OFFSET($O528:AK528,0,MAX(COLUMN($O528:AK528))-COLUMN($O528:AK528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AL399,N(OFFSET($O528:AL528,0,MAX(COLUMN($O528:AL528))-COLUMN($O528:AL528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AM399,N(OFFSET($O528:AM528,0,MAX(COLUMN($O528:AM528))-COLUMN($O528:AM528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AN399,N(OFFSET($O528:AN528,0,MAX(COLUMN($O528:AN528))-COLUMN($O528:AN528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AO399,N(OFFSET($O528:AO528,0,MAX(COLUMN($O528:AO528))-COLUMN($O528:AO528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AP399,N(OFFSET($O528:AP528,0,MAX(COLUMN($O528:AP528))-COLUMN($O528:AP528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AQ399,N(OFFSET($O528:AQ528,0,MAX(COLUMN($O528:AQ528))-COLUMN($O528:AQ528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AR399,N(OFFSET($O528:AR528,0,MAX(COLUMN($O528:AR528))-COLUMN($O528:AR528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AS399,N(OFFSET($O528:AS528,0,MAX(COLUMN($O528:AS528))-COLUMN($O528:AS528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AT399,N(OFFSET($O528:AT528,0,MAX(COLUMN($O528:AT528))-COLUMN($O528:AT528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AU399,N(OFFSET($O528:AU528,0,MAX(COLUMN($O528:AU528))-COLUMN($O528:AU528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AV399,N(OFFSET($O528:AV528,0,MAX(COLUMN($O528:AV528))-COLUMN($O528:AV528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AW399,N(OFFSET($O528:AW528,0,MAX(COLUMN($O528:AW528))-COLUMN($O528:AW528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AX399,N(OFFSET($O528:AX528,0,MAX(COLUMN($O528:AX528))-COLUMN($O528:AX528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AY399,N(OFFSET($O528:AY528,0,MAX(COLUMN($O528:AY528))-COLUMN($O528:AY528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:AZ399,N(OFFSET($O528:AZ528,0,MAX(COLUMN($O528:AZ528))-COLUMN($O528:AZ528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:BA399,N(OFFSET($O528:BA528,0,MAX(COLUMN($O528:BA528))-COLUMN($O528:BA528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:BB399,N(OFFSET($O528:BB528,0,MAX(COLUMN($O528:BB528))-COLUMN($O528:BB528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:BC399,N(OFFSET($O528:BC528,0,MAX(COLUMN($O528:BC528))-COLUMN($O528:BC528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:BD399,N(OFFSET($O528:BD528,0,MAX(COLUMN($O528:BD528))-COLUMN($O528:BD528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:BE399,N(OFFSET($O528:BE528,0,MAX(COLUMN($O528:BE528))-COLUMN($O528:BE528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:BF399,N(OFFSET($O528:BF528,0,MAX(COLUMN($O528:BF528))-COLUMN($O528:BF528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:BG399,N(OFFSET($O528:BG528,0,MAX(COLUMN($O528:BG528))-COLUMN($O528:BG528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:BH399,N(OFFSET($O528:BH528,0,MAX(COLUMN($O528:BH528))-COLUMN($O528:BH528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:BI399,N(OFFSET($O528:BI528,0,MAX(COLUMN($O528:BI528))-COLUMN($O528:BI528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:BJ399,N(OFFSET($O528:BJ528,0,MAX(COLUMN($O528:BJ528))-COLUMN($O528:BJ528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:BK399,N(OFFSET($O528:BK528,0,MAX(COLUMN($O528:BK528))-COLUMN($O528:BK528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:BL399,N(OFFSET($O528:BL528,0,MAX(COLUMN($O528:BL528))-COLUMN($O528:BL528),1,1)))","v":0},{"$f":"SUMPRODUCT($O399:BM399,N(OFFSET($O528:BM528,0,MAX(COLUMN($O528:BM528))-COLUMN($O528:BM528),1,1)))","v":0}]
[null,null,119,"item 119","Land",3,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O405:O405,N(OFFSET($O534:O534,0,MAX(COLUMN($O534:O534))-COLUMN($O534:O534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:P405,N(OFFSET($O534:P534,0,MAX(COLUMN($O534:P534))-COLUMN($O534:P534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:Q405,N(OFFSET($O534:Q534,0,MAX(COLUMN($O534:Q534))-COLUMN($O534:Q534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:R405,N(OFFSET($O534:R534,0,MAX(COLUMN($O534:R534))-COLUMN($O534:R534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:S405,N(OFFSET($O534:S534,0,MAX(COLUMN($O534:S534))-COLUMN($O534:S534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:T405,N(OFFSET($O534:T534,0,MAX(COLUMN($O534:T534))-COLUMN($O534:T534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:U405,N(OFFSET($O534:U534,0,MAX(COLUMN($O534:U534))-COLUMN($O534:U534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:V405,N(OFFSET($O534:V534,0,MAX(COLUMN($O534:V534))-COLUMN($O534:V534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:W405,N(OFFSET($O534:W534,0,MAX(COLUMN($O534:W534))-COLUMN($O534:W534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:X405,N(OFFSET($O534:X534,0,MAX(COLUMN($O534:X534))-COLUMN($O534:X534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:Y405,N(OFFSET($O534:Y534,0,MAX(COLUMN($O534:Y534))-COLUMN($O534:Y534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:Z405,N(OFFSET($O534:Z534,0,MAX(COLUMN($O534:Z534))-COLUMN($O534:Z534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AA405,N(OFFSET($O534:AA534,0,MAX(COLUMN($O534:AA534))-COLUMN($O534:AA534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AB405,N(OFFSET($O534:AB534,0,MAX(COLUMN($O534:AB534))-COLUMN($O534:AB534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AC405,N(OFFSET($O534:AC534,0,MAX(COLUMN($O534:AC534))-COLUMN($O534:AC534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AD405,N(OFFSET($O534:AD534,0,MAX(COLUMN($O534:AD534))-COLUMN($O534:AD534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AE405,N(OFFSET($O534:AE534,0,MAX(COLUMN($O534:AE534))-COLUMN($O534:AE534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AF405,N(OFFSET($O534:AF534,0,MAX(COLUMN($O534:AF534))-COLUMN($O534:AF534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AG405,N(OFFSET($O534:AG534,0,MAX(COLUMN($O534:AG534))-COLUMN($O534:AG534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AH405,N(OFFSET($O534:AH534,0,MAX(COLUMN($O534:AH534))-COLUMN($O534:AH534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AI405,N(OFFSET($O534:AI534,0,MAX(COLUMN($O534:AI534))-COLUMN($O534:AI534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AJ405,N(OFFSET($O534:AJ534,0,MAX(COLUMN($O534:AJ534))-COLUMN($O534:AJ534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AK405,N(OFFSET($O534:AK534,0,MAX(COLUMN($O534:AK534))-COLUMN($O534:AK534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AL405,N(OFFSET($O534:AL534,0,MAX(COLUMN($O534:AL534))-COLUMN($O534:AL534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AM405,N(OFFSET($O534:AM534,0,MAX(COLUMN($O534:AM534))-COLUMN($O534:AM534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AN405,N(OFFSET($O534:AN534,0,MAX(COLUMN($O534:AN534))-COLUMN($O534:AN534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AO405,N(OFFSET($O534:AO534,0,MAX(COLUMN($O534:AO534))-COLUMN($O534:AO534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AP405,N(OFFSET($O534:AP534,0,MAX(COLUMN($O534:AP534))-COLUMN($O534:AP534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AQ405,N(OFFSET($O534:AQ534,0,MAX(COLUMN($O534:AQ534))-COLUMN($O534:AQ534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AR405,N(OFFSET($O534:AR534,0,MAX(COLUMN($O534:AR534))-COLUMN($O534:AR534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AS405,N(OFFSET($O534:AS534,0,MAX(COLUMN($O534:AS534))-COLUMN($O534:AS534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AT405,N(OFFSET($O534:AT534,0,MAX(COLUMN($O534:AT534))-COLUMN($O534:AT534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AU405,N(OFFSET($O534:AU534,0,MAX(COLUMN($O534:AU534))-COLUMN($O534:AU534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AV405,N(OFFSET($O534:AV534,0,MAX(COLUMN($O534:AV534))-COLUMN($O534:AV534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AW405,N(OFFSET($O534:AW534,0,MAX(COLUMN($O534:AW534))-COLUMN($O534:AW534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AX405,N(OFFSET($O534:AX534,0,MAX(COLUMN($O534:AX534))-COLUMN($O534:AX534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AY405,N(OFFSET($O534:AY534,0,MAX(COLUMN($O534:AY534))-COLUMN($O534:AY534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:AZ405,N(OFFSET($O534:AZ534,0,MAX(COLUMN($O534:AZ534))-COLUMN($O534:AZ534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:BA405,N(OFFSET($O534:BA534,0,MAX(COLUMN($O534:BA534))-COLUMN($O534:BA534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:BB405,N(OFFSET($O534:BB534,0,MAX(COLUMN($O534:BB534))-COLUMN($O534:BB534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:BC405,N(OFFSET($O534:BC534,0,MAX(COLUMN($O534:BC534))-COLUMN($O534:BC534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:BD405,N(OFFSET($O534:BD534,0,MAX(COLUMN($O534:BD534))-COLUMN($O534:BD534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:BE405,N(OFFSET($O534:BE534,0,MAX(COLUMN($O534:BE534))-COLUMN($O534:BE534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:BF405,N(OFFSET($O534:BF534,0,MAX(COLUMN($O534:BF534))-COLUMN($O534:BF534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:BG405,N(OFFSET($O534:BG534,0,MAX(COLUMN($O534:BG534))-COLUMN($O534:BG534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:BH405,N(OFFSET($O534:BH534,0,MAX(COLUMN($O534:BH534))-COLUMN($O534:BH534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:BI405,N(OFFSET($O534:BI534,0,MAX(COLUMN($O534:BI534))-COLUMN($O534:BI534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:BJ405,N(OFFSET($O534:BJ534,0,MAX(COLUMN($O534:BJ534))-COLUMN($O534:BJ534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:BK405,N(OFFSET($O534:BK534,0,MAX(COLUMN($O534:BK534))-COLUMN($O534:BK534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:BL405,N(OFFSET($O534:BL534,0,MAX(COLUMN($O534:BL534))-COLUMN($O534:BL534),1,1)))","v":0},{"$f":"SUMPRODUCT($O405:BM405,N(OFFSET($O534:BM534,0,MAX(COLUMN($O534:BM534))-COLUMN($O534:BM534),1,1)))","v":0}]
[null,null,120,"item 120","Land",3,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O406:O406,N(OFFSET($O535:O535,0,MAX(COLUMN($O535:O535))-COLUMN($O535:O535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:P406,N(OFFSET($O535:P535,0,MAX(COLUMN($O535:P535))-COLUMN($O535:P535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:Q406,N(OFFSET($O535:Q535,0,MAX(COLUMN($O535:Q535))-COLUMN($O535:Q535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:R406,N(OFFSET($O535:R535,0,MAX(COLUMN($O535:R535))-COLUMN($O535:R535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:S406,N(OFFSET($O535:S535,0,MAX(COLUMN($O535:S535))-COLUMN($O535:S535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:T406,N(OFFSET($O535:T535,0,MAX(COLUMN($O535:T535))-COLUMN($O535:T535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:U406,N(OFFSET($O535:U535,0,MAX(COLUMN($O535:U535))-COLUMN($O535:U535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:V406,N(OFFSET($O535:V535,0,MAX(COLUMN($O535:V535))-COLUMN($O535:V535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:W406,N(OFFSET($O535:W535,0,MAX(COLUMN($O535:W535))-COLUMN($O535:W535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:X406,N(OFFSET($O535:X535,0,MAX(COLUMN($O535:X535))-COLUMN($O535:X535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:Y406,N(OFFSET($O535:Y535,0,MAX(COLUMN($O535:Y535))-COLUMN($O535:Y535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:Z406,N(OFFSET($O535:Z535,0,MAX(COLUMN($O535:Z535))-COLUMN($O535:Z535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AA406,N(OFFSET($O535:AA535,0,MAX(COLUMN($O535:AA535))-COLUMN($O535:AA535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AB406,N(OFFSET($O535:AB535,0,MAX(COLUMN($O535:AB535))-COLUMN($O535:AB535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AC406,N(OFFSET($O535:AC535,0,MAX(COLUMN($O535:AC535))-COLUMN($O535:AC535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AD406,N(OFFSET($O535:AD535,0,MAX(COLUMN($O535:AD535))-COLUMN($O535:AD535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AE406,N(OFFSET($O535:AE535,0,MAX(COLUMN($O535:AE535))-COLUMN($O535:AE535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AF406,N(OFFSET($O535:AF535,0,MAX(COLUMN($O535:AF535))-COLUMN($O535:AF535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AG406,N(OFFSET($O535:AG535,0,MAX(COLUMN($O535:AG535))-COLUMN($O535:AG535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AH406,N(OFFSET($O535:AH535,0,MAX(COLUMN($O535:AH535))-COLUMN($O535:AH535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AI406,N(OFFSET($O535:AI535,0,MAX(COLUMN($O535:AI535))-COLUMN($O535:AI535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AJ406,N(OFFSET($O535:AJ535,0,MAX(COLUMN($O535:AJ535))-COLUMN($O535:AJ535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AK406,N(OFFSET($O535:AK535,0,MAX(COLUMN($O535:AK535))-COLUMN($O535:AK535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AL406,N(OFFSET($O535:AL535,0,MAX(COLUMN($O535:AL535))-COLUMN($O535:AL535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AM406,N(OFFSET($O535:AM535,0,MAX(COLUMN($O535:AM535))-COLUMN($O535:AM535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AN406,N(OFFSET($O535:AN535,0,MAX(COLUMN($O535:AN535))-COLUMN($O535:AN535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AO406,N(OFFSET($O535:AO535,0,MAX(COLUMN($O535:AO535))-COLUMN($O535:AO535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AP406,N(OFFSET($O535:AP535,0,MAX(COLUMN($O535:AP535))-COLUMN($O535:AP535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AQ406,N(OFFSET($O535:AQ535,0,MAX(COLUMN($O535:AQ535))-COLUMN($O535:AQ535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AR406,N(OFFSET($O535:AR535,0,MAX(COLUMN($O535:AR535))-COLUMN($O535:AR535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AS406,N(OFFSET($O535:AS535,0,MAX(COLUMN($O535:AS535))-COLUMN($O535:AS535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AT406,N(OFFSET($O535:AT535,0,MAX(COLUMN($O535:AT535))-COLUMN($O535:AT535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AU406,N(OFFSET($O535:AU535,0,MAX(COLUMN($O535:AU535))-COLUMN($O535:AU535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AV406,N(OFFSET($O535:AV535,0,MAX(COLUMN($O535:AV535))-COLUMN($O535:AV535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AW406,N(OFFSET($O535:AW535,0,MAX(COLUMN($O535:AW535))-COLUMN($O535:AW535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AX406,N(OFFSET($O535:AX535,0,MAX(COLUMN($O535:AX535))-COLUMN($O535:AX535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AY406,N(OFFSET($O535:AY535,0,MAX(COLUMN($O535:AY535))-COLUMN($O535:AY535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:AZ406,N(OFFSET($O535:AZ535,0,MAX(COLUMN($O535:AZ535))-COLUMN($O535:AZ535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:BA406,N(OFFSET($O535:BA535,0,MAX(COLUMN($O535:BA535))-COLUMN($O535:BA535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:BB406,N(OFFSET($O535:BB535,0,MAX(COLUMN($O535:BB535))-COLUMN($O535:BB535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:BC406,N(OFFSET($O535:BC535,0,MAX(COLUMN($O535:BC535))-COLUMN($O535:BC535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:BD406,N(OFFSET($O535:BD535,0,MAX(COLUMN($O535:BD535))-COLUMN($O535:BD535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:BE406,N(OFFSET($O535:BE535,0,MAX(COLUMN($O535:BE535))-COLUMN($O535:BE535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:BF406,N(OFFSET($O535:BF535,0,MAX(COLUMN($O535:BF535))-COLUMN($O535:BF535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:BG406,N(OFFSET($O535:BG535,0,MAX(COLUMN($O535:BG535))-COLUMN($O535:BG535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:BH406,N(OFFSET($O535:BH535,0,MAX(COLUMN($O535:BH535))-COLUMN($O535:BH535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:BI406,N(OFFSET($O535:BI535,0,MAX(COLUMN($O535:BI535))-COLUMN($O535:BI535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:BJ406,N(OFFSET($O535:BJ535,0,MAX(COLUMN($O535:BJ535))-COLUMN($O535:BJ535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:BK406,N(OFFSET($O535:BK535,0,MAX(COLUMN($O535:BK535))-COLUMN($O535:BK535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:BL406,N(OFFSET($O535:BL535,0,MAX(COLUMN($O535:BL535))-COLUMN($O535:BL535),1,1)))","v":0},{"$f":"SUMPRODUCT($O406:BM406,N(OFFSET($O535:BM535,0,MAX(COLUMN($O535:BM535))-COLUMN($O535:BM535),1,1)))","v":0}]
[null,null,124,"item 124","Land",3,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O410:O410,N(OFFSET($O539:O539,0,MAX(COLUMN($O539:O539))-COLUMN($O539:O539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:P410,N(OFFSET($O539:P539,0,MAX(COLUMN($O539:P539))-COLUMN($O539:P539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:Q410,N(OFFSET($O539:Q539,0,MAX(COLUMN($O539:Q539))-COLUMN($O539:Q539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:R410,N(OFFSET($O539:R539,0,MAX(COLUMN($O539:R539))-COLUMN($O539:R539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:S410,N(OFFSET($O539:S539,0,MAX(COLUMN($O539:S539))-COLUMN($O539:S539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:T410,N(OFFSET($O539:T539,0,MAX(COLUMN($O539:T539))-COLUMN($O539:T539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:U410,N(OFFSET($O539:U539,0,MAX(COLUMN($O539:U539))-COLUMN($O539:U539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:V410,N(OFFSET($O539:V539,0,MAX(COLUMN($O539:V539))-COLUMN($O539:V539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:W410,N(OFFSET($O539:W539,0,MAX(COLUMN($O539:W539))-COLUMN($O539:W539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:X410,N(OFFSET($O539:X539,0,MAX(COLUMN($O539:X539))-COLUMN($O539:X539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:Y410,N(OFFSET($O539:Y539,0,MAX(COLUMN($O539:Y539))-COLUMN($O539:Y539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:Z410,N(OFFSET($O539:Z539,0,MAX(COLUMN($O539:Z539))-COLUMN($O539:Z539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AA410,N(OFFSET($O539:AA539,0,MAX(COLUMN($O539:AA539))-COLUMN($O539:AA539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AB410,N(OFFSET($O539:AB539,0,MAX(COLUMN($O539:AB539))-COLUMN($O539:AB539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AC410,N(OFFSET($O539:AC539,0,MAX(COLUMN($O539:AC539))-COLUMN($O539:AC539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AD410,N(OFFSET($O539:AD539,0,MAX(COLUMN($O539:AD539))-COLUMN($O539:AD539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AE410,N(OFFSET($O539:AE539,0,MAX(COLUMN($O539:AE539))-COLUMN($O539:AE539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AF410,N(OFFSET($O539:AF539,0,MAX(COLUMN($O539:AF539))-COLUMN($O539:AF539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AG410,N(OFFSET($O539:AG539,0,MAX(COLUMN($O539:AG539))-COLUMN($O539:AG539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AH410,N(OFFSET($O539:AH539,0,MAX(COLUMN($O539:AH539))-COLUMN($O539:AH539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AI410,N(OFFSET($O539:AI539,0,MAX(COLUMN($O539:AI539))-COLUMN($O539:AI539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AJ410,N(OFFSET($O539:AJ539,0,MAX(COLUMN($O539:AJ539))-COLUMN($O539:AJ539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AK410,N(OFFSET($O539:AK539,0,MAX(COLUMN($O539:AK539))-COLUMN($O539:AK539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AL410,N(OFFSET($O539:AL539,0,MAX(COLUMN($O539:AL539))-COLUMN($O539:AL539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AM410,N(OFFSET($O539:AM539,0,MAX(COLUMN($O539:AM539))-COLUMN($O539:AM539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AN410,N(OFFSET($O539:AN539,0,MAX(COLUMN($O539:AN539))-COLUMN($O539:AN539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AO410,N(OFFSET($O539:AO539,0,MAX(COLUMN($O539:AO539))-COLUMN($O539:AO539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AP410,N(OFFSET($O539:AP539,0,MAX(COLUMN($O539:AP539))-COLUMN($O539:AP539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AQ410,N(OFFSET($O539:AQ539,0,MAX(COLUMN($O539:AQ539))-COLUMN($O539:AQ539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AR410,N(OFFSET($O539:AR539,0,MAX(COLUMN($O539:AR539))-COLUMN($O539:AR539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AS410,N(OFFSET($O539:AS539,0,MAX(COLUMN($O539:AS539))-COLUMN($O539:AS539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AT410,N(OFFSET($O539:AT539,0,MAX(COLUMN($O539:AT539))-COLUMN($O539:AT539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AU410,N(OFFSET($O539:AU539,0,MAX(COLUMN($O539:AU539))-COLUMN($O539:AU539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AV410,N(OFFSET($O539:AV539,0,MAX(COLUMN($O539:AV539))-COLUMN($O539:AV539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AW410,N(OFFSET($O539:AW539,0,MAX(COLUMN($O539:AW539))-COLUMN($O539:AW539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AX410,N(OFFSET($O539:AX539,0,MAX(COLUMN($O539:AX539))-COLUMN($O539:AX539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AY410,N(OFFSET($O539:AY539,0,MAX(COLUMN($O539:AY539))-COLUMN($O539:AY539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:AZ410,N(OFFSET($O539:AZ539,0,MAX(COLUMN($O539:AZ539))-COLUMN($O539:AZ539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:BA410,N(OFFSET($O539:BA539,0,MAX(COLUMN($O539:BA539))-COLUMN($O539:BA539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:BB410,N(OFFSET($O539:BB539,0,MAX(COLUMN($O539:BB539))-COLUMN($O539:BB539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:BC410,N(OFFSET($O539:BC539,0,MAX(COLUMN($O539:BC539))-COLUMN($O539:BC539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:BD410,N(OFFSET($O539:BD539,0,MAX(COLUMN($O539:BD539))-COLUMN($O539:BD539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:BE410,N(OFFSET($O539:BE539,0,MAX(COLUMN($O539:BE539))-COLUMN($O539:BE539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:BF410,N(OFFSET($O539:BF539,0,MAX(COLUMN($O539:BF539))-COLUMN($O539:BF539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:BG410,N(OFFSET($O539:BG539,0,MAX(COLUMN($O539:BG539))-COLUMN($O539:BG539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:BH410,N(OFFSET($O539:BH539,0,MAX(COLUMN($O539:BH539))-COLUMN($O539:BH539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:BI410,N(OFFSET($O539:BI539,0,MAX(COLUMN($O539:BI539))-COLUMN($O539:BI539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:BJ410,N(OFFSET($O539:BJ539,0,MAX(COLUMN($O539:BJ539))-COLUMN($O539:BJ539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:BK410,N(OFFSET($O539:BK539,0,MAX(COLUMN($O539:BK539))-COLUMN($O539:BK539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:BL410,N(OFFSET($O539:BL539,0,MAX(COLUMN($O539:BL539))-COLUMN($O539:BL539),1,1)))","v":0},{"$f":"SUMPRODUCT($O410:BM410,N(OFFSET($O539:BM539,0,MAX(COLUMN($O539:BM539))-COLUMN($O539:BM539),1,1)))","v":0}]
[]
[null,null,4,"3SAR Hot Days Projects","AFUDC Capital",5,null,2043.2558139534883,null,null,0,0,null,null,{"$f":"-IF(AND($F677=3,O$9=$H677),$L290,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F677=3,AU$9=$H677),$L290,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"IT CAMS Project - Gulf","AFUDC Capital",5,null,2040,null,null,0,0,null,null,{"$f":"-IF(AND($F680=3,O$9=$H680),$L293,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F680=3,AU$9=$H680),$L293,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"Corbett-Sugar-Quarry 500 KV Line","AFUDC Capital",5,null,2066.6190476190477,null,null,0,0,null,null,{"$f":"-IF(AND($F682=3,O$9=$H682),$L295,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F682=3,AU$9=$H682),$L295,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"PTN  3 &  4 Generation Projects","AFUDC Capital",5,null,2040.408163265306,null,null,0,0,null,null,{"$f":"-IF(AND($F685=3,O$9=$H685),$L298,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F685=3,AU$9=$H685),$L298,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Pensacola UG Modernization","AFUDC Capital",5,null,2051.4117647058824,null,null,0,0,null,null,{"$f":"-IF(AND($F691=3,O$9=$H691),$L304,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F691=3,AU$9=$H691),$L304,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"Okeechobee Energy Center","AFUDC Capital",5,null,2047.5714285714287,null,null,0,0,null,null,{"$f":"-IF(AND($F693=3,O$9=$H693),$L306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F693=3,AU$9=$H693),$L306,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"North Florida Resiliency Connection","AFUDC Capital",5,null,2053.25,null,null,0,0,null,null,{"$f":"-IF(AND($F696=3,O$9=$H696),$L309,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F696=3,AU$9=$H696),$L309,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,"2018 SoBRA","AFUDC Capital",5,null,2047.4117647058824,null,null,0,0,null,null,{"$f":"-IF(AND($F700=3,O$9=$H700),$L313,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F700=3,AU$9=$H700),$L313,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,32,"Blue Springs Solar","AFUDC Capital",5,null,2055.4827586206898,null,null,0,0,null,null,{"$f":"-IF(AND($F705=3,O$9=$H705),$L318,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F705=3,AU$9=$H705),$L318,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,35,"Unidentified Future Solar - 2022","AFUDC Capital",5,null,2051.4117647058824,null,null,0,0,null,null,{"$f":"-IF(AND($F708=3,O$9=$H708),$L321,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F708=3,AU$9=$H708),$L321,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,37,"Unidentified Future Solar - 2024","AFUDC Capital",5,null,2053.4117647058824,null,null,0,0,null,null,{"$f":"-IF(AND($F710=3,O$9=$H710),$L323,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F710=3,AU$9=$H710),$L323,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,40,"Ft. Myers Peakers","AFUDC Capital",5,null,2050.4827586206898,null,null,0,0,null,null,{"$f":"-IF(AND($F713=3,O$9=$H713),$L326,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F713=3,AU$9=$H713),$L326,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,43,"Ft Myers Black Start Upgrades","AFUDC Capital",5,null,2030.1578947368421,null,null,0,0,null,null,{"$f":"-IF(AND($F716=3,O$9=$H716),$L329,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F716=3,AU$9=$H716),$L329,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,"Other","AFUDC Capital",5,null,2043.2558139534883,null,null,0,0,null,null,{"$f":"-IF(AND($F719=3,O$9=$H719),$L332,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F719=3,AU$9=$H719),$L332,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,51,"MP Growth","Capital",4,null,2060,null,null,0,0,null,null,{"$f":"-IF(AND($F724=3,O$9=$H724),$L337,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F724=3,AU$9=$H724),$L337,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,55,"Distribution Automation","Capital",4,null,2058.4615384615386,null,null,0,0,null,null,{"$f":"-IF(AND($F728=3,O$9=$H728),$L341,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F728=3,AU$9=$H728),$L341,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,59,"Other Reliability","Capital",4,null,2058.4615384615386,null,null,0,0,null,null,{"$f":"-IF(AND($F732=3,O$9=$H732),$L345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F732=3,AU$9=$H732),$L345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,60,"Feeder Hardening","Capital",4,null,2058.4615384615386,null,null,0,0,null,null,{"$f":"-IF(AND($F733=3,O$9=$H733),$L346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F733=3,AU$9=$H733),$L346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C738+1","v":66},"Other","Capital",4,null,2058.4615384615386,null,null,0,0,null,null,{"$f":"-IF(AND($F739=3,O$9=$H739),$L352,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F739=3,AU$9=$H739),$L352,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,69,"Compliance","Capital",4,null,2058.4615384615386,null,null,0,0,null,null,{"$f":"-IF(AND($F742=3,O$9=$H742),$L355,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F742=3,AU$9=$H742),$L355,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,71,"Outside Requests","Capital",4,null,2058.4615384615386,null,null,0,0,null,null,{"$f":"-IF(AND($F744=3,O$9=$H744),$L357,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F744=3,AU$9=$H744),$L357,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,74,"Restoration","Capital",4,null,2058.4615384615386,null,null,0,0,null,null,{"$f":"-IF(AND($F747=3,O$9=$H747),$L360,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F747=3,AU$9=$H747),$L360,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,79,"CT Gas Turbines","Capital",4,null,2043.2558139534883,null,null,0,0,null,null,{"$f":"-IF(AND($F752=3,O$9=$H752),$L365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F752=3,AU$9=$H752),$L365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,83,"Manatee 1&2 Dismantlement","Capital",4,null,2043.2558139534883,null,null,0,0,null,null,{"$f":"-IF(AND($F756=3,O$9=$H756),$L369,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F756=3,AU$9=$H756),$L369,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,87,"Turbine Reliability","Capital",4,null,2045,null,null,0,0,null,null,{"$f":"-IF(AND($F760=3,O$9=$H760),$L373,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F760=3,AU$9=$H760),$L373,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,"Projects","Capital",4,null,2045,null,null,0,0,null,null,{"$f":"-IF(AND($F761=3,O$9=$H761),$L374,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F761=3,AU$9=$H761),$L374,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92,"All other","Capital",4,null,2045,null,null,0,0,null,null,{"$f":"-IF(AND($F765=3,O$9=$H765),$L378,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F765=3,AU$9=$H765),$L378,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,97,"SolarTogether 4","Capital",4,null,{"$f":"YEAR(I383)+H383","v":2049.4117647058824},null,null,0,0,null,null,{"$f":"-IF(AND($F770=3,O$9=$H770),$L383,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F770=3,AU$9=$H770),$L383,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,99,"Safe Harbor Panels - 2020","CWIP Capital",6,null,{"$f":"YEAR(I385)+H385","v":2049.4117647058824},null,null,0,0,null,null,{"$f":"-IF(AND($F772=3,O$9=$H772),$L385,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,102,"Safe Harbor Panels - 2023","CWIP Capital",6,null,2052.4117647058824,null,null,0,0,null,null,{"$f":"-IF(AND($F775=3,O$9=$H775),$L388,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,107,"Applications/Hardware","Capital",4,null,2026.9930069930069,null,null,0,0,null,null,{"$f":"-IF(AND($F780=3,O$9=$H780),$L393,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,111,"PGA Campus","Capital",4,null,2086.6666666666665,null,null,0,0,null,null,{"$f":"-IF(AND($F784=3,O$9=$H784),$L397,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,115,"LED Lighting (Sales Programs)","Capital",4,null,2050.3030303030305,null,null,0,0,null,null,{"$f":"-IF(AND($F788=3,O$9=$H788),$L401,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,118,"item 118","Land",3,null,2048.5714285714284,null,null,0,0,null,null,{"$f":"-IF(AND($F791=3,O$9=$H791),$L404,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,120,"item 120","Land",3,null,2048.5714285714284,null,null,0,0,null,null,{"$f":"-IF(AND($F793=3,O$9=$H793),$L406,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,123,"item 123","Land",3,null,2048.5714285714284,null,null,0,0,null,null,{"$f":"-IF(AND($F796=3,O$9=$H796),$L409,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Book Value"]
[null,null,{"$f":"C803+1","v":2},".05 CT Parts","AFUDC Capital",5,null,null,null,null,null,null,null,null,{"$f":"SUM($O288:O288)-SUM($O546:O546)+SUM($O675:O675)","v":0},{"$f":"SUM($O288:P288)-SUM($O546:P546)+SUM($O675:P675)","v":0},{"$f":"SUM($O288:Q288)-SUM($O546:Q546)+SUM($O675:Q675)","v":0},{"$f":"SUM($O288:R288)-SUM($O546:R546)+SUM($O675:R675)","v":90.514888005591573},{"$f":"SUM($O288:S288)-SUM($O546:S546)+SUM($O675:S675)","v":86.507880266153919},{"$f":"SUM($O288:T288)-SUM($O546:T546)+SUM($O675:T675)","v":82.745051986736044},{"$f":"SUM($O288:U288)-SUM($O546:U546)+SUM($O675:U675)","v":78.727234655554213},{"$f":"SUM($O288:V288)-SUM($O546:V546)+SUM($O675:V675)","v":74.709417324372382},{"$f":"SUM($O288:W288)-SUM($O546:W546)+SUM($O675:W675)","v":70.69159999319055},{"$f":"SUM($O288:X288)-SUM($O546:X546)+SUM($O675:X675)","v":66.673782662008719},{"$f":"SUM($O288:Y288)-SUM($O546:Y546)+SUM($O675:Y675)","v":62.655965330826888},{"$f":"SUM($O288:Z288)-SUM($O546:Z546)+SUM($O675:Z675)","v":58.638147999645057},{"$f":"SUM($O288:AA288)-SUM($O546:AA546)+SUM($O675:AA675)","v":54.620330668463225},{"$f":"SUM($O288:AB288)-SUM($O546:AB546)+SUM($O675:AB675)","v":50.602513337281394},{"$f":"SUM($O288:AC288)-SUM($O546:AC546)+SUM($O675:AC675)","v":46.584696006099563},{"$f":"SUM($O288:AD288)-SUM($O546:AD546)+SUM($O675:AD675)","v":42.566878674917731},{"$f":"SUM($O288:AE288)-SUM($O546:AE546)+SUM($O675:AE675)","v":38.5490613437359},{"$f":"SUM($O288:AF288)-SUM($O546:AF546)+SUM($O675:AF675)","v":34.531244012554069},{"$f":"SUM($O288:AG288)-SUM($O546:AG546)+SUM($O675:AG675)","v":30.513426681372238},{"$f":"SUM($O288:AH288)-SUM($O546:AH546)+SUM($O675:AH675)","v":26.495609350190406},{"$f":"SUM($O288:AI288)-SUM($O546:AI546)+SUM($O675:AI675)","v":22.477792019008575},{"$f":"SUM($O288:AJ288)-SUM($O546:AJ546)+SUM($O675:AJ675)","v":18.459974687826744},{"$f":"SUM($O288:AK288)-SUM($O546:AK546)+SUM($O675:AK675)","v":14.442157356644913},{"$f":"SUM($O288:AL288)-SUM($O546:AL546)+SUM($O675:AL675)","v":10.424340025463081},{"$f":"SUM($O288:AM288)-SUM($O546:AM546)+SUM($O675:AM675)","v":6.4065226942812501},{"$f":"SUM($O288:AN288)-SUM($O546:AN546)+SUM($O675:AN675)","v":2.3887053630994188},{"$f":"SUM($O288:AO288)-SUM($O546:AO546)+SUM($O675:AO675)","v":1.7178033391999747E-2},{"$f":"SUM($O288:AP288)-SUM($O546:AP546)+SUM($O675:AP675)","v":6.3684416478224648E-3},{"$f":"SUM($O288:AQ288)-SUM($O546:AQ546)+SUM($O675:AQ675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:AR288)-SUM($O546:AR546)+SUM($O675:AR675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:AS288)-SUM($O546:AS546)+SUM($O675:AS675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:AT288)-SUM($O546:AT546)+SUM($O675:AT675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:AU288)-SUM($O546:AU546)+SUM($O675:AU675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:AV288)-SUM($O546:AV546)+SUM($O675:AV675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:AW288)-SUM($O546:AW546)+SUM($O675:AW675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:AX288)-SUM($O546:AX546)+SUM($O675:AX675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:AY288)-SUM($O546:AY546)+SUM($O675:AY675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:AZ288)-SUM($O546:AZ546)+SUM($O675:AZ675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:BA288)-SUM($O546:BA546)+SUM($O675:BA675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:BB288)-SUM($O546:BB546)+SUM($O675:BB675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:BC288)-SUM($O546:BC546)+SUM($O675:BC675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:BD288)-SUM($O546:BD546)+SUM($O675:BD675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:BE288)-SUM($O546:BE546)+SUM($O675:BE675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:BF288)-SUM($O546:BF546)+SUM($O675:BF675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:BG288)-SUM($O546:BG546)+SUM($O675:BG675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:BH288)-SUM($O546:BH546)+SUM($O675:BH675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:BI288)-SUM($O546:BI546)+SUM($O675:BI675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:BJ288)-SUM($O546:BJ546)+SUM($O675:BJ675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:BK288)-SUM($O546:BK546)+SUM($O675:BK675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:BL288)-SUM($O546:BL546)+SUM($O675:BL675)","v":8.5265128291212022E-14},{"$f":"SUM($O288:BM288)-SUM($O546:BM546)+SUM($O675:BM675)","v":8.5265128291212022E-14}]
[null,null,5,"PTN LP Turbine Replacement","AFUDC Capital",5,null,null,null,null,null,null,null,null,{"$f":"SUM($O291:O291)-SUM($O549:O549)+SUM($O678:O678)","v":0},{"$f":"SUM($O291:P291)-SUM($O549:P549)+SUM($O678:P678)","v":0},{"$f":"SUM($O291:Q291)-SUM($O549:Q549)+SUM($O678:Q678)","v":0},{"$f":"SUM($O291:R291)-SUM($O549:R549)+SUM($O678:R678)","v":121.71916171706785},{"$f":"SUM($O291:S291)-SUM($O549:S549)+SUM($O678:S678)","v":121.12014408840155},{"$f":"SUM($O291:T291)-SUM($O549:T549)+SUM($O678:T678)","v":114.83930949689231},{"$f":"SUM($O291:U291)-SUM($O549:U549)+SUM($O678:U678)","v":108.55847490538306},{"$f":"SUM($O291:V291)-SUM($O549:V549)+SUM($O678:V678)","v":102.27764031387383},{"$f":"SUM($O291:W291)-SUM($O549:W549)+SUM($O678:W678)","v":95.996805722364599},{"$f":"SUM($O291:X291)-SUM($O549:X549)+SUM($O678:X678)","v":89.715971130855365},{"$f":"SUM($O291:Y291)-SUM($O549:Y549)+SUM($O678:Y678)","v":83.435136539346132},{"$f":"SUM($O291:Z291)-SUM($O549:Z549)+SUM($O678:Z678)","v":77.154301947836899},{"$f":"SUM($O291:AA291)-SUM($O549:AA549)+SUM($O678:AA678)","v":70.873467356327666},{"$f":"SUM($O291:AB291)-SUM($O549:AB549)+SUM($O678:AB678)","v":64.592632764818433},{"$f":"SUM($O291:AC291)-SUM($O549:AC549)+SUM($O678:AC678)","v":58.311798173309199},{"$f":"SUM($O291:AD291)-SUM($O549:AD549)+SUM($O678:AD678)","v":52.030963581799966},{"$f":"SUM($O291:AE291)-SUM($O549:AE549)+SUM($O678:AE678)","v":45.750128990290733},{"$f":"SUM($O291:AF291)-SUM($O549:AF549)+SUM($O678:AF678)","v":39.4692943987815},{"$f":"SUM($O291:AG291)-SUM($O549:AG549)+SUM($O678:AG678)","v":33.188459807272267},{"$f":"SUM($O291:AH291)-SUM($O549:AH549)+SUM($O678:AH678)","v":26.907625215763034},{"$f":"SUM($O291:AI291)-SUM($O549:AI549)+SUM($O678:AI678)","v":20.6267906242538},{"$f":"SUM($O291:AJ291)-SUM($O549:AJ549)+SUM($O678:AJ678)","v":14.345956032744567},{"$f":"SUM($O291:AK291)-SUM($O549:AK549)+SUM($O678:AK678)","v":8.065121441235334},{"$f":"SUM($O291:AL291)-SUM($O549:AL549)+SUM($O678:AL678)","v":1.7842868497261009},{"$f":"SUM($O291:AM291)-SUM($O549:AM549)+SUM($O678:AM678)","v":6.4597118392697439E-2},{"$f":"SUM($O291:AN291)-SUM($O549:AN549)+SUM($O678:AN678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:AO291)-SUM($O549:AO549)+SUM($O678:AO678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:AP291)-SUM($O549:AP549)+SUM($O678:AP678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:AQ291)-SUM($O549:AQ549)+SUM($O678:AQ678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:AR291)-SUM($O549:AR549)+SUM($O678:AR678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:AS291)-SUM($O549:AS549)+SUM($O678:AS678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:AT291)-SUM($O549:AT549)+SUM($O678:AT678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:AU291)-SUM($O549:AU549)+SUM($O678:AU678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:AV291)-SUM($O549:AV549)+SUM($O678:AV678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:AW291)-SUM($O549:AW549)+SUM($O678:AW678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:AX291)-SUM($O549:AX549)+SUM($O678:AX678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:AY291)-SUM($O549:AY549)+SUM($O678:AY678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:AZ291)-SUM($O549:AZ549)+SUM($O678:AZ678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:BA291)-SUM($O549:BA549)+SUM($O678:BA678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:BB291)-SUM($O549:BB549)+SUM($O678:BB678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:BC291)-SUM($O549:BC549)+SUM($O678:BC678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:BD291)-SUM($O549:BD549)+SUM($O678:BD678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:BE291)-SUM($O549:BE549)+SUM($O678:BE678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:BF291)-SUM($O549:BF549)+SUM($O678:BF678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:BG291)-SUM($O549:BG549)+SUM($O678:BG678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:BH291)-SUM($O549:BH549)+SUM($O678:BH678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:BI291)-SUM($O549:BI549)+SUM($O678:BI678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:BJ291)-SUM($O549:BJ549)+SUM($O678:BJ678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:BK291)-SUM($O549:BK549)+SUM($O678:BK678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:BL291)-SUM($O549:BL549)+SUM($O678:BL678)","v":8.5265128291212022E-14},{"$f":"SUM($O291:BM291)-SUM($O549:BM549)+SUM($O678:BM678)","v":8.5265128291212022E-14}]
[null,null,9,"Corbett-Sugar-Quarry 500 KV Line","AFUDC Capital",5,null,null,null,null,null,null,null,null,{"$f":"SUM($O295:O295)-SUM($O553:O553)+SUM($O682:O682)","v":0},{"$f":"SUM($O295:P295)-SUM($O553:P553)+SUM($O682:P682)","v":0},{"$f":"SUM($O295:Q295)-SUM($O553:Q553)+SUM($O682:Q682)","v":266.34755461681755},{"$f":"SUM($O295:R295)-SUM($O553:R553)+SUM($O682:R682)","v":260.85197660893749},{"$f":"SUM($O295:S295)-SUM($O553:S553)+SUM($O682:S682)","v":255.1651791820675},{"$f":"SUM($O295:T295)-SUM($O553:T553)+SUM($O682:T682)","v":249.47838175519752},{"$f":"SUM($O295:U295)-SUM($O553:U553)+SUM($O682:U682)","v":243.7915843283275},{"$f":"SUM($O295:V295)-SUM($O553:V553)+SUM($O682:V682)","v":238.10478690145752},{"$f":"SUM($O295:W295)-SUM($O553:W553)+SUM($O682:W682)","v":232.4179894745875},{"$f":"SUM($O295:X295)-SUM($O553:X553)+SUM($O682:X682)","v":226.73119204771751},{"$f":"SUM($O295:Y295)-SUM($O553:Y553)+SUM($O682:Y682)","v":221.0443946208475},{"$f":"SUM($O295:Z295)-SUM($O553:Z553)+SUM($O682:Z682)","v":215.35759719397751},{"$f":"SUM($O295:AA295)-SUM($O553:AA553)+SUM($O682:AA682)","v":209.6707997671075},{"$f":"SUM($O295:AB295)-SUM($O553:AB553)+SUM($O682:AB682)","v":203.98400234023751},{"$f":"SUM($O295:AC295)-SUM($O553:AC553)+SUM($O682:AC682)","v":198.29720491336752},{"$f":"SUM($O295:AD295)-SUM($O553:AD553)+SUM($O682:AD682)","v":192.61040748649751},{"$f":"SUM($O295:AE295)-SUM($O553:AE553)+SUM($O682:AE682)","v":186.92361005962749},{"$f":"SUM($O295:AF295)-SUM($O553:AF553)+SUM($O682:AF682)","v":181.23681263275751},{"$f":"SUM($O295:AG295)-SUM($O553:AG553)+SUM($O682:AG682)","v":175.55001520588752},{"$f":"SUM($O295:AH295)-SUM($O553:AH553)+SUM($O682:AH682)","v":169.8632177790175},{"$f":"SUM($O295:AI295)-SUM($O553:AI553)+SUM($O682:AI682)","v":164.17642035214749},{"$f":"SUM($O295:AJ295)-SUM($O553:AJ553)+SUM($O682:AJ682)","v":158.4896229252775},{"$f":"SUM($O295:AK295)-SUM($O553:AK553)+SUM($O682:AK682)","v":152.80282549840751},{"$f":"SUM($O295:AL295)-SUM($O553:AL553)+SUM($O682:AL682)","v":147.1160280715375},{"$f":"SUM($O295:AM295)-SUM($O553:AM553)+SUM($O682:AM682)","v":141.42923064466748},{"$f":"SUM($O295:AN295)-SUM($O553:AN553)+SUM($O682:AN682)","v":135.7424332177975},{"$f":"SUM($O295:AO295)-SUM($O553:AO553)+SUM($O682:AO682)","v":130.05563579092751},{"$f":"SUM($O295:AP295)-SUM($O553:AP553)+SUM($O682:AP682)","v":124.36883836405752},{"$f":"SUM($O295:AQ295)-SUM($O553:AQ553)+SUM($O682:AQ682)","v":118.68204093718754},{"$f":"SUM($O295:AR295)-SUM($O553:AR553)+SUM($O682:AR682)","v":112.99524351031755},{"$f":"SUM($O295:AS295)-SUM($O553:AS553)+SUM($O682:AS682)","v":107.30844608344756},{"$f":"SUM($O295:AT295)-SUM($O553:AT553)+SUM($O682:AT682)","v":101.62164865657758},{"$f":"SUM($O295:AU295)-SUM($O553:AU553)+SUM($O682:AU682)","v":95.93485122970759},{"$f":"SUM($O295:AV295)-SUM($O553:AV553)+SUM($O682:AV682)","v":90.248053802837603},{"$f":"SUM($O295:AW295)-SUM($O553:AW553)+SUM($O682:AW682)","v":84.561256375967616},{"$f":"SUM($O295:AX295)-SUM($O553:AX553)+SUM($O682:AX682)","v":78.87445894909763},{"$f":"SUM($O295:AY295)-SUM($O553:AY553)+SUM($O682:AY682)","v":73.187661522227643},{"$f":"SUM($O295:AZ295)-SUM($O553:AZ553)+SUM($O682:AZ682)","v":67.500864095357656},{"$f":"SUM($O295:BA295)-SUM($O553:BA553)+SUM($O682:BA682)","v":61.814066668487669},{"$f":"SUM($O295:BB295)-SUM($O553:BB553)+SUM($O682:BB682)","v":56.127269241617682},{"$f":"SUM($O295:BC295)-SUM($O553:BC553)+SUM($O682:BC682)","v":50.440471814747696},{"$f":"SUM($O295:BD295)-SUM($O553:BD553)+SUM($O682:BD682)","v":44.753674387877709},{"$f":"SUM($O295:BE295)-SUM($O553:BE553)+SUM($O682:BE682)","v":39.066876961007722},{"$f":"SUM($O295:BF295)-SUM($O553:BF553)+SUM($O682:BF682)","v":33.380079534137735},{"$f":"SUM($O295:BG295)-SUM($O553:BG553)+SUM($O682:BG682)","v":27.693282107267748},{"$f":"SUM($O295:BH295)-SUM($O553:BH553)+SUM($O682:BH682)","v":22.006484680397762},{"$f":"SUM($O295:BI295)-SUM($O553:BI553)+SUM($O682:BI682)","v":16.319687253527775},{"$f":"SUM($O295:BJ295)-SUM($O553:BJ553)+SUM($O682:BJ682)","v":10.632889826657788},{"$f":"SUM($O295:BK295)-SUM($O553:BK553)+SUM($O682:BK682)","v":4.9460923997878012},{"$f":"SUM($O295:BL295)-SUM($O553:BL553)+SUM($O682:BL682)","v":3.4715288704774139E-3},{"$f":"SUM($O295:BM295)-SUM($O553:BM553)+SUM($O682:BM682)","v":4.5474735088646412E-13}]
[null,null,14,"Argyle Injection (PNG-24)","AFUDC Capital",5,null,null,null,null,null,null,null,null,{"$f":"SUM($O300:O300)-SUM($O558:O558)+SUM($O687:O687)","v":0},{"$f":"SUM($O300:P300)-SUM($O558:P558)+SUM($O687:P687)","v":0},{"$f":"SUM($O300:Q300)-SUM($O558:Q558)+SUM($O687:Q687)","v":0},{"$f":"SUM($O300:R300)-SUM($O558:R558)+SUM($O687:R687)","v":0},{"$f":"SUM($O300:S300)-SUM($O558:S558)+SUM($O687:S687)","v":30.024226007456974},{"$f":"SUM($O300:T300)-SUM($O558:T558)+SUM($O687:T687)","v":29.624375190824011},{"$f":"SUM($O300:U300)-SUM($O558:U558)+SUM($O687:U687)","v":28.642951040851951},{"$f":"SUM($O300:V300)-SUM($O558:V558)+SUM($O687:V687)","v":27.661526890879891},{"$f":"SUM($O300:W300)-SUM($O558:W558)+SUM($O687:W687)","v":26.680102740907827},{"$f":"SUM($O300:X300)-SUM($O558:X558)+SUM($O687:X687)","v":25.698678590935767},{"$f":"SUM($O300:Y300)-SUM($O558:Y558)+SUM($O687:Y687)","v":24.717254440963707},{"$f":"SUM($O300:Z300)-SUM($O558:Z558)+SUM($O687:Z687)","v":23.735830290991647},{"$f":"SUM($O300:AA300)-SUM($O558:AA558)+SUM($O687:AA687)","v":22.754406141019587},{"$f":"SUM($O300:AB300)-SUM($O558:AB558)+SUM($O687:AB687)","v":21.772981991047523},{"$f":"SUM($O300:AC300)-SUM($O558:AC558)+SUM($O687:AC687)","v":20.791557841075466},{"$f":"SUM($O300:AD300)-SUM($O558:AD558)+SUM($O687:AD687)","v":19.810133691103402},{"$f":"SUM($O300:AE300)-SUM($O558:AE558)+SUM($O687:AE687)","v":18.828709541131346},{"$f":"SUM($O300:AF300)-SUM($O558:AF558)+SUM($O687:AF687)","v":17.847285391159282},{"$f":"SUM($O300:AG300)-SUM($O558:AG558)+SUM($O687:AG687)","v":16.865861241187226},{"$f":"SUM($O300:AH300)-SUM($O558:AH558)+SUM($O687:AH687)","v":15.884437091215164},{"$f":"SUM($O300:AI300)-SUM($O558:AI558)+SUM($O687:AI687)","v":14.903012941243103},{"$f":"SUM($O300:AJ300)-SUM($O558:AJ558)+SUM($O687:AJ687)","v":13.921588791271041},{"$f":"SUM($O300:AK300)-SUM($O558:AK558)+SUM($O687:AK687)","v":12.940164641298981},{"$f":"SUM($O300:AL300)-SUM($O558:AL558)+SUM($O687:AL687)","v":11.958740491326921},{"$f":"SUM($O300:AM300)-SUM($O558:AM558)+SUM($O687:AM687)","v":10.977316341354861},{"$f":"SUM($O300:AN300)-SUM($O558:AN558)+SUM($O687:AN687)","v":9.9958921913828007},{"$f":"SUM($O300:AO300)-SUM($O558:AO558)+SUM($O687:AO687)","v":9.0144680414107405},{"$f":"SUM($O300:AP300)-SUM($O558:AP558)+SUM($O687:AP687)","v":8.0330438914386804},{"$f":"SUM($O300:AQ300)-SUM($O558:AQ558)+SUM($O687:AQ687)","v":7.0516197414666202},{"$f":"SUM($O300:AR300)-SUM($O558:AR558)+SUM($O687:AR687)","v":6.07019559149456},{"$f":"SUM($O300:AS300)-SUM($O558:AS558)+SUM($O687:AS687)","v":5.0887714415224998},{"$f":"SUM($O300:AT300)-SUM($O558:AT558)+SUM($O687:AT687)","v":4.1073472915504396},{"$f":"SUM($O300:AU300)-SUM($O558:AU558)+SUM($O687:AU687)","v":3.1259231415783795},{"$f":"SUM($O300:AV300)-SUM($O558:AV558)+SUM($O687:AV687)","v":2.1444989916063193},{"$f":"SUM($O300:AW300)-SUM($O558:AW558)+SUM($O687:AW687)","v":1.1630748416342591},{"$f":"SUM($O300:AX300)-SUM($O558:AX558)+SUM($O687:AX687)","v":0.18165069166219894},{"$f":"SUM($O300:AY300)-SUM($O558:AY558)+SUM($O687:AY687)","v":3.0133333333921541E-3},{"$f":"SUM($O300:AZ300)-SUM($O558:AZ558)+SUM($O687:AZ687)","v":2.8421709430404007E-14},{"$f":"SUM($O300:BA300)-SUM($O558:BA558)+SUM($O687:BA687)","v":2.8421709430404007E-14},{"$f":"SUM($O300:BB300)-SUM($O558:BB558)+SUM($O687:BB687)","v":2.8421709430404007E-14},{"$f":"SUM($O300:BC300)-SUM($O558:BC558)+SUM($O687:BC687)","v":2.8421709430404007E-14},{"$f":"SUM($O300:BD300)-SUM($O558:BD558)+SUM($O687:BD687)","v":2.8421709430404007E-14},{"$f":"SUM($O300:BE300)-SUM($O558:BE558)+SUM($O687:BE687)","v":2.8421709430404007E-14},{"$f":"SUM($O300:BF300)-SUM($O558:BF558)+SUM($O687:BF687)","v":2.8421709430404007E-14},{"$f":"SUM($O300:BG300)-SUM($O558:BG558)+SUM($O687:BG687)","v":2.8421709430404007E-14},{"$f":"SUM($O300:BH300)-SUM($O558:BH558)+SUM($O687:BH687)","v":2.8421709430404007E-14},{"$f":"SUM($O300:BI300)-SUM($O558:BI558)+SUM($O687:BI687)","v":2.8421709430404007E-14},{"$f":"SUM($O300:BJ300)-SUM($O558:BJ558)+SUM($O687:BJ687)","v":2.8421709430404007E-14},{"$f":"SUM($O300:BK300)-SUM($O558:BK558)+SUM($O687:BK687)","v":2.8421709430404007E-14},{"$f":"SUM($O300:BL300)-SUM($O558:BL558)+SUM($O687:BL687)","v":2.8421709430404007E-14},{"$f":"SUM($O300:BM300)-SUM($O558:BM558)+SUM($O687:BM687)","v":2.8421709430404007E-14}]
[null,null,17,"Major Projects Transmission","AFUDC Capital",5,null,null,null,null,null,null,null,null,{"$f":"SUM($O303:O303)-SUM($O561:O561)+SUM($O690:O690)","v":0},{"$f":"SUM($O303:P303)-SUM($O561:P561)+SUM($O690:P690)","v":0},{"$f":"SUM($O303:Q303)-SUM($O561:Q561)+SUM($O690:Q690)","v":0},{"$f":"SUM($O303:R303)-SUM($O561:R561)+SUM($O690:R690)","v":0},{"$f":"SUM($O303:S303)-SUM($O561:S561)+SUM($O690:S690)","v":0},{"$f":"SUM($O303:T303)-SUM($O561:T561)+SUM($O690:T690)","v":0},{"$f":"SUM($O303:U303)-SUM($O561:U561)+SUM($O690:U690)","v":97.323171935063755},{"$f":"SUM($O303:V303)-SUM($O561:V561)+SUM($O690:V690)","v":94.149590241529069},{"$f":"SUM($O303:W303)-SUM($O561:W561)+SUM($O690:W690)","v":90.976008547994368},{"$f":"SUM($O303:X303)-SUM($O561:X561)+SUM($O690:X690)","v":87.802426854459682},{"$f":"SUM($O303:Y303)-SUM($O561:Y561)+SUM($O690:Y690)","v":84.628845160924996},{"$f":"SUM($O303:Z303)-SUM($O561:Z561)+SUM($O690:Z690)","v":81.45526346739031},{"$f":"SUM($O303:AA303)-SUM($O561:AA561)+SUM($O690:AA690)","v":78.281681773855624},{"$f":"SUM($O303:AB303)-SUM($O561:AB561)+SUM($O690:AB690)","v":75.108100080320938},{"$f":"SUM($O303:AC303)-SUM($O561:AC561)+SUM($O690:AC690)","v":71.934518386786252},{"$f":"SUM($O303:AD303)-SUM($O561:AD561)+SUM($O690:AD690)","v":68.760936693251566},{"$f":"SUM($O303:AE303)-SUM($O561:AE561)+SUM($O690:AE690)","v":65.587354999716879},{"$f":"SUM($O303:AF303)-SUM($O561:AF561)+SUM($O690:AF690)","v":62.413773306182193},{"$f":"SUM($O303:AG303)-SUM($O561:AG561)+SUM($O690:AG690)","v":59.240191612647507},{"$f":"SUM($O303:AH303)-SUM($O561:AH561)+SUM($O690:AH690)","v":56.066609919112821},{"$f":"SUM($O303:AI303)-SUM($O561:AI561)+SUM($O690:AI690)","v":52.893028225578135},{"$f":"SUM($O303:AJ303)-SUM($O561:AJ561)+SUM($O690:AJ690)","v":49.719446532043449},{"$f":"SUM($O303:AK303)-SUM($O561:AK561)+SUM($O690:AK690)","v":46.545864838508763},{"$f":"SUM($O303:AL303)-SUM($O561:AL561)+SUM($O690:AL690)","v":43.372283144974077},{"$f":"SUM($O303:AM303)-SUM($O561:AM561)+SUM($O690:AM690)","v":40.198701451439391},{"$f":"SUM($O303:AN303)-SUM($O561:AN561)+SUM($O690:AN690)","v":37.025119757904704},{"$f":"SUM($O303:AO303)-SUM($O561:AO561)+SUM($O690:AO690)","v":33.851538064370018},{"$f":"SUM($O303:AP303)-SUM($O561:AP561)+SUM($O690:AP690)","v":30.677956370835332},{"$f":"SUM($O303:AQ303)-SUM($O561:AQ561)+SUM($O690:AQ690)","v":27.504374677300646},{"$f":"SUM($O303:AR303)-SUM($O561:AR561)+SUM($O690:AR690)","v":24.33079298376596},{"$f":"SUM($O303:AS303)-SUM($O561:AS561)+SUM($O690:AS690)","v":21.157211290231274},{"$f":"SUM($O303:AT303)-SUM($O561:AT561)+SUM($O690:AT690)","v":17.983629596696588},{"$f":"SUM($O303:AU303)-SUM($O561:AU561)+SUM($O690:AU690)","v":14.810047903161902},{"$f":"SUM($O303:AV303)-SUM($O561:AV561)+SUM($O690:AV690)","v":11.636466209627216},{"$f":"SUM($O303:AW303)-SUM($O561:AW561)+SUM($O690:AW690)","v":8.4628845160925295},{"$f":"SUM($O303:AX303)-SUM($O561:AX561)+SUM($O690:AX690)","v":5.2893028225578433},{"$f":"SUM($O303:AY303)-SUM($O561:AY561)+SUM($O690:AY690)","v":2.1157211290231572},{"$f":"SUM($O303:AZ303)-SUM($O561:AZ561)+SUM($O690:AZ690)","v":8.5265128291212022E-14},{"$f":"SUM($O303:BA303)-SUM($O561:BA561)+SUM($O690:BA690)","v":8.5265128291212022E-14},{"$f":"SUM($O303:BB303)-SUM($O561:BB561)+SUM($O690:BB690)","v":8.5265128291212022E-14},{"$f":"SUM($O303:BC303)-SUM($O561:BC561)+SUM($O690:BC690)","v":8.5265128291212022E-14},{"$f":"SUM($O303:BD303)-SUM($O561:BD561)+SUM($O690:BD690)","v":8.5265128291212022E-14},{"$f":"SUM($O303:BE303)-SUM($O561:BE561)+SUM($O690:BE690)","v":8.5265128291212022E-14},{"$f":"SUM($O303:BF303)-SUM($O561:BF561)+SUM($O690:BF690)","v":8.5265128291212022E-14},{"$f":"SUM($O303:BG303)-SUM($O561:BG561)+SUM($O690:BG690)","v":8.5265128291212022E-14},{"$f":"SUM($O303:BH303)-SUM($O561:BH561)+SUM($O690:BH690)","v":8.5265128291212022E-14},{"$f":"SUM($O303:BI303)-SUM($O561:BI561)+SUM($O690:BI690)","v":8.5265128291212022E-14},{"$f":"SUM($O303:BJ303)-SUM($O561:BJ561)+SUM($O690:BJ690)","v":8.5265128291212022E-14},{"$f":"SUM($O303:BK303)-SUM($O561:BK561)+SUM($O690:BK690)","v":8.5265128291212022E-14},{"$f":"SUM($O303:BL303)-SUM($O561:BL561)+SUM($O690:BL690)","v":8.5265128291212022E-14},{"$f":"SUM($O303:BM303)-SUM($O561:BM561)+SUM($O690:BM690)","v":8.5265128291212022E-14}]
[null,null,19,"Other","AFUDC Capital",5,null,null,null,null,null,null,null,null,{"$f":"SUM($O305:O305)-SUM($O563:O563)+SUM($O692:O692)","v":0.12259600483333333},{"$f":"SUM($O305:P305)-SUM($O563:P563)+SUM($O692:P692)","v":0.16266791600000002},{"$f":"SUM($O305:Q305)-SUM($O563:Q563)+SUM($O692:Q692)","v":0.11401936666666669},{"$f":"SUM($O305:R305)-SUM($O563:R563)+SUM($O692:R692)","v":7.215699066666667E-2},{"$f":"SUM($O305:S305)-SUM($O563:S563)+SUM($O692:S692)","v":6.3105940526666654E-2},{"$f":"SUM($O305:T305)-SUM($O563:T563)+SUM($O692:T692)","v":6.2817836113333358E-2},{"$f":"SUM($O305:U305)-SUM($O563:U563)+SUM($O692:U692)","v":7.56250259266667E-2},{"$f":"SUM($O305:V305)-SUM($O563:V563)+SUM($O692:V692)","v":5.3860100940000044E-2},{"$f":"SUM($O305:W305)-SUM($O563:W563)+SUM($O692:W692)","v":3.1573162620000039E-2},{"$f":"SUM($O305:X305)-SUM($O563:X563)+SUM($O692:X692)","v":1.3619795640000043E-2},{"$f":"SUM($O305:Y305)-SUM($O563:Y563)+SUM($O692:Y692)","v":3.09540810000003E-3},{"$f":"SUM($O305:Z305)-SUM($O563:Z563)+SUM($O692:Z692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AA305)-SUM($O563:AA563)+SUM($O692:AA692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AB305)-SUM($O563:AB563)+SUM($O692:AB692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AC305)-SUM($O563:AC563)+SUM($O692:AC692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AD305)-SUM($O563:AD563)+SUM($O692:AD692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AE305)-SUM($O563:AE563)+SUM($O692:AE692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AF305)-SUM($O563:AF563)+SUM($O692:AF692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AG305)-SUM($O563:AG563)+SUM($O692:AG692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AH305)-SUM($O563:AH563)+SUM($O692:AH692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AI305)-SUM($O563:AI563)+SUM($O692:AI692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AJ305)-SUM($O563:AJ563)+SUM($O692:AJ692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AK305)-SUM($O563:AK563)+SUM($O692:AK692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AL305)-SUM($O563:AL563)+SUM($O692:AL692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AM305)-SUM($O563:AM563)+SUM($O692:AM692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AN305)-SUM($O563:AN563)+SUM($O692:AN692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AO305)-SUM($O563:AO563)+SUM($O692:AO692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AP305)-SUM($O563:AP563)+SUM($O692:AP692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AQ305)-SUM($O563:AQ563)+SUM($O692:AQ692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AR305)-SUM($O563:AR563)+SUM($O692:AR692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AS305)-SUM($O563:AS563)+SUM($O692:AS692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AT305)-SUM($O563:AT563)+SUM($O692:AT692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AU305)-SUM($O563:AU563)+SUM($O692:AU692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AV305)-SUM($O563:AV563)+SUM($O692:AV692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AW305)-SUM($O563:AW563)+SUM($O692:AW692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AX305)-SUM($O563:AX563)+SUM($O692:AX692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AY305)-SUM($O563:AY563)+SUM($O692:AY692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:AZ305)-SUM($O563:AZ563)+SUM($O692:AZ692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:BA305)-SUM($O563:BA563)+SUM($O692:BA692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:BB305)-SUM($O563:BB563)+SUM($O692:BB692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:BC305)-SUM($O563:BC563)+SUM($O692:BC692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:BD305)-SUM($O563:BD563)+SUM($O692:BD692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:BE305)-SUM($O563:BE563)+SUM($O692:BE692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:BF305)-SUM($O563:BF563)+SUM($O692:BF692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:BG305)-SUM($O563:BG563)+SUM($O692:BG692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:BH305)-SUM($O563:BH563)+SUM($O692:BH692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:BI305)-SUM($O563:BI563)+SUM($O692:BI692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:BJ305)-SUM($O563:BJ563)+SUM($O692:BJ692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:BK305)-SUM($O563:BK563)+SUM($O692:BK692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:BL305)-SUM($O563:BL563)+SUM($O692:BL692)","v":5.5511151231257827E-17},{"$f":"SUM($O305:BM305)-SUM($O563:BM563)+SUM($O692:BM692)","v":5.5511151231257827E-17}]
[null,null,22,"Crist Pipeline","AFUDC Capital",5,null,null,null,null,null,null,null,null,{"$f":"SUM($O308:O308)-SUM($O566:O566)+SUM($O695:O695)","v":0},{"$f":"SUM($O308:P308)-SUM($O566:P566)+SUM($O695:P695)","v":0},{"$f":"SUM($O308:Q308)-SUM($O566:Q566)+SUM($O695:Q695)","v":0},{"$f":"SUM($O308:R308)-SUM($O566:R566)+SUM($O695:R695)","v":127.78021212103334},{"$f":"SUM($O308:S308)-SUM($O566:S566)+SUM($O695:S695)","v":124.30637596010001},{"$f":"SUM($O308:T308)-SUM($O566:T566)+SUM($O695:T695)","v":119.1116731325},{"$f":"SUM($O308:U308)-SUM($O566:U566)+SUM($O695:U695)","v":113.9169703049},{"$f":"SUM($O308:V308)-SUM($O566:V566)+SUM($O695:V695)","v":108.72226747730001},{"$f":"SUM($O308:W308)-SUM($O566:W566)+SUM($O695:W695)","v":103.52756464970001},{"$f":"SUM($O308:X308)-SUM($O566:X566)+SUM($O695:X695)","v":98.3328618221},{"$f":"SUM($O308:Y308)-SUM($O566:Y566)+SUM($O695:Y695)","v":93.138158994500003},{"$f":"SUM($O308:Z308)-SUM($O566:Z566)+SUM($O695:Z695)","v":87.943456166900006},{"$f":"SUM($O308:AA308)-SUM($O566:AA566)+SUM($O695:AA695)","v":82.748753339300009},{"$f":"SUM($O308:AB308)-SUM($O566:AB566)+SUM($O695:AB695)","v":77.554050511700012},{"$f":"SUM($O308:AC308)-SUM($O566:AC566)+SUM($O695:AC695)","v":72.359347684100015},{"$f":"SUM($O308:AD308)-SUM($O566:AD566)+SUM($O695:AD695)","v":67.164644856500018},{"$f":"SUM($O308:AE308)-SUM($O566:AE566)+SUM($O695:AE695)","v":61.969942028900022},{"$f":"SUM($O308:AF308)-SUM($O566:AF566)+SUM($O695:AF695)","v":56.775239201300025},{"$f":"SUM($O308:AG308)-SUM($O566:AG566)+SUM($O695:AG695)","v":51.580536373700028},{"$f":"SUM($O308:AH308)-SUM($O566:AH566)+SUM($O695:AH695)","v":46.385833546100031},{"$f":"SUM($O308:AI308)-SUM($O566:AI566)+SUM($O695:AI695)","v":41.191130718500034},{"$f":"SUM($O308:AJ308)-SUM($O566:AJ566)+SUM($O695:AJ695)","v":35.996427890900037},{"$f":"SUM($O308:AK308)-SUM($O566:AK566)+SUM($O695:AK695)","v":30.80172506330004},{"$f":"SUM($O308:AL308)-SUM($O566:AL566)+SUM($O695:AL695)","v":25.607022235700043},{"$f":"SUM($O308:AM308)-SUM($O566:AM566)+SUM($O695:AM695)","v":20.412319408100046},{"$f":"SUM($O308:AN308)-SUM($O566:AN566)+SUM($O695:AN695)","v":15.217616580500049},{"$f":"SUM($O308:AO308)-SUM($O566:AO566)+SUM($O695:AO695)","v":10.022913752900052},{"$f":"SUM($O308:AP308)-SUM($O566:AP566)+SUM($O695:AP695)","v":4.8282109253000556},{"$f":"SUM($O308:AQ308)-SUM($O566:AQ566)+SUM($O695:AQ695)","v":6.0866666666782976E-2},{"$f":"SUM($O308:AR308)-SUM($O566:AR566)+SUM($O695:AR695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:AS308)-SUM($O566:AS566)+SUM($O695:AS695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:AT308)-SUM($O566:AT566)+SUM($O695:AT695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:AU308)-SUM($O566:AU566)+SUM($O695:AU695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:AV308)-SUM($O566:AV566)+SUM($O695:AV695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:AW308)-SUM($O566:AW566)+SUM($O695:AW695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:AX308)-SUM($O566:AX566)+SUM($O695:AX695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:AY308)-SUM($O566:AY566)+SUM($O695:AY695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:AZ308)-SUM($O566:AZ566)+SUM($O695:AZ695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:BA308)-SUM($O566:BA566)+SUM($O695:BA695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:BB308)-SUM($O566:BB566)+SUM($O695:BB695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:BC308)-SUM($O566:BC566)+SUM($O695:BC695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:BD308)-SUM($O566:BD566)+SUM($O695:BD695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:BE308)-SUM($O566:BE566)+SUM($O695:BE695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:BF308)-SUM($O566:BF566)+SUM($O695:BF695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:BG308)-SUM($O566:BG566)+SUM($O695:BG695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:BH308)-SUM($O566:BH566)+SUM($O695:BH695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:BI308)-SUM($O566:BI566)+SUM($O695:BI695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:BJ308)-SUM($O566:BJ566)+SUM($O695:BJ695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:BK308)-SUM($O566:BK566)+SUM($O695:BK695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:BL308)-SUM($O566:BL566)+SUM($O695:BL695)","v":1.1368683772161603E-13},{"$f":"SUM($O308:BM308)-SUM($O566:BM566)+SUM($O695:BM695)","v":1.1368683772161603E-13}]
[null,null,28,"2019 SoBRA","AFUDC Capital",5,null,null,null,null,null,null,null,null,{"$f":"SUM($O314:O314)-SUM($O572:O572)+SUM($O701:O701)","v":0},{"$f":"SUM($O314:P314)-SUM($O572:P572)+SUM($O701:P701)","v":0},{"$f":"SUM($O314:Q314)-SUM($O572:Q572)+SUM($O701:Q701)","v":366.00217408187996},{"$f":"SUM($O314:R314)-SUM($O572:R572)+SUM($O701:R701)","v":353.16396664458},{"$f":"SUM($O314:S314)-SUM($O572:S572)+SUM($O701:S701)","v":340.28035893727997},{"$f":"SUM($O314:T314)-SUM($O572:T572)+SUM($O701:T701)","v":327.39675122997994},{"$f":"SUM($O314:U314)-SUM($O572:U572)+SUM($O701:U701)","v":314.51314352267997},{"$f":"SUM($O314:V314)-SUM($O572:V572)+SUM($O701:V701)","v":301.62953581538},{"$f":"SUM($O314:W314)-SUM($O572:W572)+SUM($O701:W701)","v":288.74592810807997},{"$f":"SUM($O314:X314)-SUM($O572:X572)+SUM($O701:X701)","v":275.86232040077994},{"$f":"SUM($O314:Y314)-SUM($O572:Y572)+SUM($O701:Y701)","v":262.97871269347996},{"$f":"SUM($O314:Z314)-SUM($O572:Z572)+SUM($O701:Z701)","v":250.09510498617996},{"$f":"SUM($O314:AA314)-SUM($O572:AA572)+SUM($O701:AA701)","v":237.21149727887996},{"$f":"SUM($O314:AB314)-SUM($O572:AB572)+SUM($O701:AB701)","v":224.32788957157996},{"$f":"SUM($O314:AC314)-SUM($O572:AC572)+SUM($O701:AC701)","v":211.44428186427996},{"$f":"SUM($O314:AD314)-SUM($O572:AD572)+SUM($O701:AD701)","v":198.56067415697996},{"$f":"SUM($O314:AE314)-SUM($O572:AE572)+SUM($O701:AE701)","v":185.67706644967996},{"$f":"SUM($O314:AF314)-SUM($O572:AF572)+SUM($O701:AF701)","v":172.79345874237995},{"$f":"SUM($O314:AG314)-SUM($O572:AG572)+SUM($O701:AG701)","v":159.90985103507995},{"$f":"SUM($O314:AH314)-SUM($O572:AH572)+SUM($O701:AH701)","v":147.02624332777995},{"$f":"SUM($O314:AI314)-SUM($O572:AI572)+SUM($O701:AI701)","v":134.14263562047995},{"$f":"SUM($O314:AJ314)-SUM($O572:AJ572)+SUM($O701:AJ701)","v":121.25902791317998},{"$f":"SUM($O314:AK314)-SUM($O572:AK572)+SUM($O701:AK701)","v":108.37542020588},{"$f":"SUM($O314:AL314)-SUM($O572:AL572)+SUM($O701:AL701)","v":95.491812498580032},{"$f":"SUM($O314:AM314)-SUM($O572:AM572)+SUM($O701:AM701)","v":82.608204791280059},{"$f":"SUM($O314:AN314)-SUM($O572:AN572)+SUM($O701:AN701)","v":69.724597083980086},{"$f":"SUM($O314:AO314)-SUM($O572:AO572)+SUM($O701:AO701)","v":56.840989376680113},{"$f":"SUM($O314:AP314)-SUM($O572:AP572)+SUM($O701:AP701)","v":43.95738166938014},{"$f":"SUM($O314:AQ314)-SUM($O572:AQ572)+SUM($O701:AQ701)","v":31.073773962080168},{"$f":"SUM($O314:AR314)-SUM($O572:AR572)+SUM($O701:AR701)","v":18.190166254780195},{"$f":"SUM($O314:AS314)-SUM($O572:AS572)+SUM($O701:AS701)","v":5.3065585474802219},{"$f":"SUM($O314:AT314)-SUM($O572:AT572)+SUM($O701:AT701)","v":6.3560378049487554E-4},{"$f":"SUM($O314:AU314)-SUM($O572:AU572)+SUM($O701:AU701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:AV314)-SUM($O572:AV572)+SUM($O701:AV701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:AW314)-SUM($O572:AW572)+SUM($O701:AW701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:AX314)-SUM($O572:AX572)+SUM($O701:AX701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:AY314)-SUM($O572:AY572)+SUM($O701:AY701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:AZ314)-SUM($O572:AZ572)+SUM($O701:AZ701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:BA314)-SUM($O572:BA572)+SUM($O701:BA701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:BB314)-SUM($O572:BB572)+SUM($O701:BB701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:BC314)-SUM($O572:BC572)+SUM($O701:BC701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:BD314)-SUM($O572:BD572)+SUM($O701:BD701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:BE314)-SUM($O572:BE572)+SUM($O701:BE701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:BF314)-SUM($O572:BF572)+SUM($O701:BF701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:BG314)-SUM($O572:BG572)+SUM($O701:BG701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:BH314)-SUM($O572:BH572)+SUM($O701:BH701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:BI314)-SUM($O572:BI572)+SUM($O701:BI701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:BJ314)-SUM($O572:BJ572)+SUM($O701:BJ701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:BK314)-SUM($O572:BK572)+SUM($O701:BK701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:BL314)-SUM($O572:BL572)+SUM($O701:BL701)","v":5.1159076974727213E-13},{"$f":"SUM($O314:BM314)-SUM($O572:BM572)+SUM($O701:BM701)","v":5.1159076974727213E-13}]
[null,null,30,"SolarTogether","AFUDC Capital",5,null,null,null,null,null,null,null,null,{"$f":"SUM($O316:O316)-SUM($O574:O574)+SUM($O703:O703)","v":0},{"$f":"SUM($O316:P316)-SUM($O574:P574)+SUM($O703:P703)","v":0},{"$f":"SUM($O316:Q316)-SUM($O574:Q574)+SUM($O703:Q703)","v":0},{"$f":"SUM($O316:R316)-SUM($O574:R574)+SUM($O703:R703)","v":478.95706870590703},{"$f":"SUM($O316:S316)-SUM($O574:S574)+SUM($O703:S703)","v":462.1198329617132},{"$f":"SUM($O316:T316)-SUM($O574:T574)+SUM($O703:T703)","v":445.26141039869208},{"$f":"SUM($O316:U316)-SUM($O574:U574)+SUM($O703:U703)","v":428.40298783567096},{"$f":"SUM($O316:V316)-SUM($O574:V574)+SUM($O703:V703)","v":411.54456527264983},{"$f":"SUM($O316:W316)-SUM($O574:W574)+SUM($O703:W703)","v":394.68614270962871},{"$f":"SUM($O316:X316)-SUM($O574:X574)+SUM($O703:X703)","v":377.82772014660759},{"$f":"SUM($O316:Y316)-SUM($O574:Y574)+SUM($O703:Y703)","v":360.96929758358647},{"$f":"SUM($O316:Z316)-SUM($O574:Z574)+SUM($O703:Z703)","v":344.11087502056535},{"$f":"SUM($O316:AA316)-SUM($O574:AA574)+SUM($O703:AA703)","v":327.25245245754422},{"$f":"SUM($O316:AB316)-SUM($O574:AB574)+SUM($O703:AB703)","v":310.3940298945231},{"$f":"SUM($O316:AC316)-SUM($O574:AC574)+SUM($O703:AC703)","v":293.53560733150198},{"$f":"SUM($O316:AD316)-SUM($O574:AD574)+SUM($O703:AD703)","v":276.67718476848086},{"$f":"SUM($O316:AE316)-SUM($O574:AE574)+SUM($O703:AE703)","v":259.81876220545973},{"$f":"SUM($O316:AF316)-SUM($O574:AF574)+SUM($O703:AF703)","v":242.96033964243861},{"$f":"SUM($O316:AG316)-SUM($O574:AG574)+SUM($O703:AG703)","v":226.10191707941749},{"$f":"SUM($O316:AH316)-SUM($O574:AH574)+SUM($O703:AH703)","v":209.24349451639637},{"$f":"SUM($O316:AI316)-SUM($O574:AI574)+SUM($O703:AI703)","v":192.38507195337525},{"$f":"SUM($O316:AJ316)-SUM($O574:AJ574)+SUM($O703:AJ703)","v":175.52664939035412},{"$f":"SUM($O316:AK316)-SUM($O574:AK574)+SUM($O703:AK703)","v":158.668226827333},{"$f":"SUM($O316:AL316)-SUM($O574:AL574)+SUM($O703:AL703)","v":141.80980426431188},{"$f":"SUM($O316:AM316)-SUM($O574:AM574)+SUM($O703:AM703)","v":124.95138170129076},{"$f":"SUM($O316:AN316)-SUM($O574:AN574)+SUM($O703:AN703)","v":108.09295913826963},{"$f":"SUM($O316:AO316)-SUM($O574:AO574)+SUM($O703:AO703)","v":91.234536575248512},{"$f":"SUM($O316:AP316)-SUM($O574:AP574)+SUM($O703:AP703)","v":74.37611401222739},{"$f":"SUM($O316:AQ316)-SUM($O574:AQ574)+SUM($O703:AQ703)","v":57.517691449206268},{"$f":"SUM($O316:AR316)-SUM($O574:AR574)+SUM($O703:AR703)","v":40.659268886185146},{"$f":"SUM($O316:AS316)-SUM($O574:AS574)+SUM($O703:AS703)","v":23.800846323164023},{"$f":"SUM($O316:AT316)-SUM($O574:AT574)+SUM($O703:AT703)","v":6.9424237601429013},{"$f":"SUM($O316:AU316)-SUM($O574:AU574)+SUM($O703:AU703)","v":2.9661546386705595E-4},{"$f":"SUM($O316:AV316)-SUM($O574:AV574)+SUM($O703:AV703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:AW316)-SUM($O574:AW574)+SUM($O703:AW703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:AX316)-SUM($O574:AX574)+SUM($O703:AX703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:AY316)-SUM($O574:AY574)+SUM($O703:AY703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:AZ316)-SUM($O574:AZ574)+SUM($O703:AZ703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:BA316)-SUM($O574:BA574)+SUM($O703:BA703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:BB316)-SUM($O574:BB574)+SUM($O703:BB703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:BC316)-SUM($O574:BC574)+SUM($O703:BC703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:BD316)-SUM($O574:BD574)+SUM($O703:BD703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:BE316)-SUM($O574:BE574)+SUM($O703:BE703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:BF316)-SUM($O574:BF574)+SUM($O703:BF703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:BG316)-SUM($O574:BG574)+SUM($O703:BG703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:BH316)-SUM($O574:BH574)+SUM($O703:BH703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:BI316)-SUM($O574:BI574)+SUM($O703:BI703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:BJ316)-SUM($O574:BJ574)+SUM($O703:BJ703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:BK316)-SUM($O574:BK574)+SUM($O703:BK703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:BL316)-SUM($O574:BL574)+SUM($O703:BL703)","v":2.8421709430404007E-13},{"$f":"SUM($O316:BM316)-SUM($O574:BM574)+SUM($O703:BM703)","v":2.8421709430404007E-13}]
[null,null,33,"Cotton Creek Solar","AFUDC Capital",5,null,null,null,null,null,null,null,null,{"$f":"SUM($O319:O319)-SUM($O577:O577)+SUM($O706:O706)","v":0},{"$f":"SUM($O319:P319)-SUM($O577:P577)+SUM($O706:P706)","v":0},{"$f":"SUM($O319:Q319)-SUM($O577:Q577)+SUM($O706:Q706)","v":0},{"$f":"SUM($O319:R319)-SUM($O577:R577)+SUM($O706:R706)","v":0},{"$f":"SUM($O319:S319)-SUM($O577:S577)+SUM($O706:S706)","v":106.70243178835666},{"$f":"SUM($O319:T319)-SUM($O577:T577)+SUM($O706:T706)","v":103.60056508863667},{"$f":"SUM($O319:U319)-SUM($O577:U577)+SUM($O706:U706)","v":100.49869838891667},{"$f":"SUM($O319:V319)-SUM($O577:V577)+SUM($O706:V706)","v":97.396831689196659},{"$f":"SUM($O319:W319)-SUM($O577:W577)+SUM($O706:W706)","v":94.294964989476668},{"$f":"SUM($O319:X319)-SUM($O577:X577)+SUM($O706:X706)","v":91.193098289756662},{"$f":"SUM($O319:Y319)-SUM($O577:Y577)+SUM($O706:Y706)","v":88.091231590036671},{"$f":"SUM($O319:Z319)-SUM($O577:Z577)+SUM($O706:Z706)","v":84.989364890316665},{"$f":"SUM($O319:AA319)-SUM($O577:AA577)+SUM($O706:AA706)","v":81.887498190596659},{"$f":"SUM($O319:AB319)-SUM($O577:AB577)+SUM($O706:AB706)","v":78.785631490876668},{"$f":"SUM($O319:AC319)-SUM($O577:AC577)+SUM($O706:AC706)","v":75.683764791156676},{"$f":"SUM($O319:AD319)-SUM($O577:AD577)+SUM($O706:AD706)","v":72.58189809143667},{"$f":"SUM($O319:AE319)-SUM($O577:AE577)+SUM($O706:AE706)","v":69.480031391716665},{"$f":"SUM($O319:AF319)-SUM($O577:AF577)+SUM($O706:AF706)","v":66.378164691996673},{"$f":"SUM($O319:AG319)-SUM($O577:AG577)+SUM($O706:AG706)","v":63.276297992276675},{"$f":"SUM($O319:AH319)-SUM($O577:AH577)+SUM($O706:AH706)","v":60.174431292556676},{"$f":"SUM($O319:AI319)-SUM($O577:AI577)+SUM($O706:AI706)","v":57.072564592836677},{"$f":"SUM($O319:AJ319)-SUM($O577:AJ577)+SUM($O706:AJ706)","v":53.970697893116679},{"$f":"SUM($O319:AK319)-SUM($O577:AK577)+SUM($O706:AK706)","v":50.86883119339668},{"$f":"SUM($O319:AL319)-SUM($O577:AL577)+SUM($O706:AL706)","v":47.766964493676682},{"$f":"SUM($O319:AM319)-SUM($O577:AM577)+SUM($O706:AM706)","v":44.665097793956683},{"$f":"SUM($O319:AN319)-SUM($O577:AN577)+SUM($O706:AN706)","v":41.563231094236684},{"$f":"SUM($O319:AO319)-SUM($O577:AO577)+SUM($O706:AO706)","v":38.461364394516679},{"$f":"SUM($O319:AP319)-SUM($O577:AP577)+SUM($O706:AP706)","v":35.359497694796673},{"$f":"SUM($O319:AQ319)-SUM($O577:AQ577)+SUM($O706:AQ706)","v":32.257630995076667},{"$f":"SUM($O319:AR319)-SUM($O577:AR577)+SUM($O706:AR706)","v":29.155764295356661},{"$f":"SUM($O319:AS319)-SUM($O577:AS577)+SUM($O706:AS706)","v":26.053897595636656},{"$f":"SUM($O319:AT319)-SUM($O577:AT577)+SUM($O706:AT706)","v":22.95203089591665},{"$f":"SUM($O319:AU319)-SUM($O577:AU577)+SUM($O706:AU706)","v":19.850164196196644},{"$f":"SUM($O319:AV319)-SUM($O577:AV577)+SUM($O706:AV706)","v":16.748297496476638},{"$f":"SUM($O319:AW319)-SUM($O577:AW577)+SUM($O706:AW706)","v":13.646430796756633},{"$f":"SUM($O319:AX319)-SUM($O577:AX577)+SUM($O706:AX706)","v":10.544564097036627},{"$f":"SUM($O319:AY319)-SUM($O577:AY577)+SUM($O706:AY706)","v":7.4426973973166213},{"$f":"SUM($O319:AZ319)-SUM($O577:AZ577)+SUM($O706:AZ706)","v":4.3408306975966156},{"$f":"SUM($O319:BA319)-SUM($O577:BA577)+SUM($O706:BA706)","v":1.2389639978766098},{"$f":"SUM($O319:BB319)-SUM($O577:BB577)+SUM($O706:BB706)","v":1.4210854715202004E-14},{"$f":"SUM($O319:BC319)-SUM($O577:BC577)+SUM($O706:BC706)","v":1.4210854715202004E-14},{"$f":"SUM($O319:BD319)-SUM($O577:BD577)+SUM($O706:BD706)","v":1.4210854715202004E-14},{"$f":"SUM($O319:BE319)-SUM($O577:BE577)+SUM($O706:BE706)","v":1.4210854715202004E-14},{"$f":"SUM($O319:BF319)-SUM($O577:BF577)+SUM($O706:BF706)","v":1.4210854715202004E-14},{"$f":"SUM($O319:BG319)-SUM($O577:BG577)+SUM($O706:BG706)","v":1.4210854715202004E-14},{"$f":"SUM($O319:BH319)-SUM($O577:BH577)+SUM($O706:BH706)","v":1.4210854715202004E-14},{"$f":"SUM($O319:BI319)-SUM($O577:BI577)+SUM($O706:BI706)","v":1.4210854715202004E-14},{"$f":"SUM($O319:BJ319)-SUM($O577:BJ577)+SUM($O706:BJ706)","v":1.4210854715202004E-14},{"$f":"SUM($O319:BK319)-SUM($O577:BK577)+SUM($O706:BK706)","v":1.4210854715202004E-14},{"$f":"SUM($O319:BL319)-SUM($O577:BL577)+SUM($O706:BL706)","v":1.4210854715202004E-14},{"$f":"SUM($O319:BM319)-SUM($O577:BM577)+SUM($O706:BM706)","v":1.4210854715202004E-14}]
[null,null,38,"Unidentified Future Solar - 2025","AFUDC Capital",5,null,null,null,null,null,null,null,null,{"$f":"SUM($O324:O324)-SUM($O582:O582)+SUM($O711:O711)","v":0},{"$f":"SUM($O324:P324)-SUM($O582:P582)+SUM($O711:P711)","v":0},{"$f":"SUM($O324:Q324)-SUM($O582:Q582)+SUM($O711:Q711)","v":0},{"$f":"SUM($O324:R324)-SUM($O582:R582)+SUM($O711:R711)","v":0},{"$f":"SUM($O324:S324)-SUM($O582:S582)+SUM($O711:S711)","v":0},{"$f":"SUM($O324:T324)-SUM($O582:T582)+SUM($O711:T711)","v":0},{"$f":"SUM($O324:U324)-SUM($O582:U582)+SUM($O711:U711)","v":0},{"$f":"SUM($O324:V324)-SUM($O582:V582)+SUM($O711:V711)","v":0},{"$f":"SUM($O324:W324)-SUM($O582:W582)+SUM($O711:W711)","v":3.8905055799999997E-7},{"$f":"SUM($O324:X324)-SUM($O582:X582)+SUM($O711:X711)","v":3.7578525399999999E-7},{"$f":"SUM($O324:Y324)-SUM($O582:Y582)+SUM($O711:Y711)","v":3.6251994999999997E-7},{"$f":"SUM($O324:Z324)-SUM($O582:Z582)+SUM($O711:Z711)","v":3.49254646E-7},{"$f":"SUM($O324:AA324)-SUM($O582:AA582)+SUM($O711:AA711)","v":3.3598934199999998E-7},{"$f":"SUM($O324:AB324)-SUM($O582:AB582)+SUM($O711:AB711)","v":3.22724038E-7},{"$f":"SUM($O324:AC324)-SUM($O582:AC582)+SUM($O711:AC711)","v":3.0945873399999998E-7},{"$f":"SUM($O324:AD324)-SUM($O582:AD582)+SUM($O711:AD711)","v":2.9619343000000001E-7},{"$f":"SUM($O324:AE324)-SUM($O582:AE582)+SUM($O711:AE711)","v":2.8292812599999998E-7},{"$f":"SUM($O324:AF324)-SUM($O582:AF582)+SUM($O711:AF711)","v":2.6966282199999996E-7},{"$f":"SUM($O324:AG324)-SUM($O582:AG582)+SUM($O711:AG711)","v":2.5639751799999999E-7},{"$f":"SUM($O324:AH324)-SUM($O582:AH582)+SUM($O711:AH711)","v":2.4313221400000002E-7},{"$f":"SUM($O324:AI324)-SUM($O582:AI582)+SUM($O711:AI711)","v":2.2986690999999999E-7},{"$f":"SUM($O324:AJ324)-SUM($O582:AJ582)+SUM($O711:AJ711)","v":2.16601606E-7},{"$f":"SUM($O324:AK324)-SUM($O582:AK582)+SUM($O711:AK711)","v":2.03336302E-7},{"$f":"SUM($O324:AL324)-SUM($O582:AL582)+SUM($O711:AL711)","v":1.90070998E-7},{"$f":"SUM($O324:AM324)-SUM($O582:AM582)+SUM($O711:AM711)","v":1.76805694E-7},{"$f":"SUM($O324:AN324)-SUM($O582:AN582)+SUM($O711:AN711)","v":1.6354039000000001E-7},{"$f":"SUM($O324:AO324)-SUM($O582:AO582)+SUM($O711:AO711)","v":1.5027508600000001E-7},{"$f":"SUM($O324:AP324)-SUM($O582:AP582)+SUM($O711:AP711)","v":1.3700978199999998E-7},{"$f":"SUM($O324:AQ324)-SUM($O582:AQ582)+SUM($O711:AQ711)","v":1.2374447799999996E-7},{"$f":"SUM($O324:AR324)-SUM($O582:AR582)+SUM($O711:AR711)","v":1.1047917399999994E-7},{"$f":"SUM($O324:AS324)-SUM($O582:AS582)+SUM($O711:AS711)","v":9.7213869999999912E-8},{"$f":"SUM($O324:AT324)-SUM($O582:AT582)+SUM($O711:AT711)","v":8.3948565999999888E-8},{"$f":"SUM($O324:AU324)-SUM($O582:AU582)+SUM($O711:AU711)","v":7.0683261999999864E-8},{"$f":"SUM($O324:AV324)-SUM($O582:AV582)+SUM($O711:AV711)","v":5.7417957999999839E-8},{"$f":"SUM($O324:AW324)-SUM($O582:AW582)+SUM($O711:AW711)","v":4.4152653999999815E-8},{"$f":"SUM($O324:AX324)-SUM($O582:AX582)+SUM($O711:AX711)","v":3.0887349999999791E-8},{"$f":"SUM($O324:AY324)-SUM($O582:AY582)+SUM($O711:AY711)","v":1.7622045999999767E-8},{"$f":"SUM($O324:AZ324)-SUM($O582:AZ582)+SUM($O711:AZ711)","v":4.356741999999743E-9},{"$f":"SUM($O324:BA324)-SUM($O582:BA582)+SUM($O711:BA711)","v":0},{"$f":"SUM($O324:BB324)-SUM($O582:BB582)+SUM($O711:BB711)","v":0},{"$f":"SUM($O324:BC324)-SUM($O582:BC582)+SUM($O711:BC711)","v":0},{"$f":"SUM($O324:BD324)-SUM($O582:BD582)+SUM($O711:BD711)","v":0},{"$f":"SUM($O324:BE324)-SUM($O582:BE582)+SUM($O711:BE711)","v":0},{"$f":"SUM($O324:BF324)-SUM($O582:BF582)+SUM($O711:BF711)","v":0},{"$f":"SUM($O324:BG324)-SUM($O582:BG582)+SUM($O711:BG711)","v":0},{"$f":"SUM($O324:BH324)-SUM($O582:BH582)+SUM($O711:BH711)","v":0},{"$f":"SUM($O324:BI324)-SUM($O582:BI582)+SUM($O711:BI711)","v":0},{"$f":"SUM($O324:BJ324)-SUM($O582:BJ582)+SUM($O711:BJ711)","v":0},{"$f":"SUM($O324:BK324)-SUM($O582:BK582)+SUM($O711:BK711)","v":0},{"$f":"SUM($O324:BL324)-SUM($O582:BL582)+SUM($O711:BL711)","v":0},{"$f":"SUM($O324:BM324)-SUM($O582:BM582)+SUM($O711:BM711)","v":0}]
[null,null,42,"Ft Myers 3A & 3B Upgrades","AFUDC Capital",5,null,null,null,null,null,null,null,null,{"$f":"SUM($O328:O328)-SUM($O586:O586)+SUM($O715:O715)","v":-1.19777072214},{"$f":"SUM($O328:P328)-SUM($O586:P586)+SUM($O715:P715)","v":-1.14763432642},{"$f":"SUM($O328:Q328)-SUM($O586:Q586)+SUM($O715:Q715)","v":-1.0974979307000001},{"$f":"SUM($O328:R328)-SUM($O586:R586)+SUM($O715:R715)","v":-1.0473615349800001},{"$f":"SUM($O328:S328)-SUM($O586:S586)+SUM($O715:S715)","v":-0.99722513926},{"$f":"SUM($O328:T328)-SUM($O586:T586)+SUM($O715:T715)","v":-0.94708874354000006},{"$f":"SUM($O328:U328)-SUM($O586:U586)+SUM($O715:U715)","v":-0.89695234782000011},{"$f":"SUM($O328:V328)-SUM($O586:V586)+SUM($O715:V715)","v":-0.84681595210000005},{"$f":"SUM($O328:W328)-SUM($O586:W586)+SUM($O715:W715)","v":-0.79667955637999999},{"$f":"SUM($O328:X328)-SUM($O586:X586)+SUM($O715:X715)","v":-0.74654316066000004},{"$f":"SUM($O328:Y328)-SUM($O586:Y586)+SUM($O715:Y715)","v":-0.69640676494000009},{"$f":"SUM($O328:Z328)-SUM($O586:Z586)+SUM($O715:Z715)","v":-0.64627036922000003},{"$f":"SUM($O328:AA328)-SUM($O586:AA586)+SUM($O715:AA715)","v":-0.59613397349999997},{"$f":"SUM($O328:AB328)-SUM($O586:AB586)+SUM($O715:AB715)","v":-0.54599757777999991},{"$f":"SUM($O328:AC328)-SUM($O586:AC586)+SUM($O715:AC715)","v":-0.49586118205999985},{"$f":"SUM($O328:AD328)-SUM($O586:AD586)+SUM($O715:AD715)","v":-0.44572478633999979},{"$f":"SUM($O328:AE328)-SUM($O586:AE586)+SUM($O715:AE715)","v":-0.39558839061999973},{"$f":"SUM($O328:AF328)-SUM($O586:AF586)+SUM($O715:AF715)","v":-0.34545199489999967},{"$f":"SUM($O328:AG328)-SUM($O586:AG586)+SUM($O715:AG715)","v":-0.29531559917999961},{"$f":"SUM($O328:AH328)-SUM($O586:AH586)+SUM($O715:AH715)","v":-0.24517920345999955},{"$f":"SUM($O328:AI328)-SUM($O586:AI586)+SUM($O715:AI715)","v":-0.19504280773999949},{"$f":"SUM($O328:AJ328)-SUM($O586:AJ586)+SUM($O715:AJ715)","v":-0.14490641201999943},{"$f":"SUM($O328:AK328)-SUM($O586:AK586)+SUM($O715:AK715)","v":-9.4770016299999371E-2},{"$f":"SUM($O328:AL328)-SUM($O586:AL586)+SUM($O715:AL715)","v":-4.4633620579999311E-2},{"$f":"SUM($O328:AM328)-SUM($O586:AM586)+SUM($O715:AM715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:AN328)-SUM($O586:AN586)+SUM($O715:AN715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:AO328)-SUM($O586:AO586)+SUM($O715:AO715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:AP328)-SUM($O586:AP586)+SUM($O715:AP715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:AQ328)-SUM($O586:AQ586)+SUM($O715:AQ715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:AR328)-SUM($O586:AR586)+SUM($O715:AR715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:AS328)-SUM($O586:AS586)+SUM($O715:AS715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:AT328)-SUM($O586:AT586)+SUM($O715:AT715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:AU328)-SUM($O586:AU586)+SUM($O715:AU715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:AV328)-SUM($O586:AV586)+SUM($O715:AV715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:AW328)-SUM($O586:AW586)+SUM($O715:AW715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:AX328)-SUM($O586:AX586)+SUM($O715:AX715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:AY328)-SUM($O586:AY586)+SUM($O715:AY715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:AZ328)-SUM($O586:AZ586)+SUM($O715:AZ715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:BA328)-SUM($O586:BA586)+SUM($O715:BA715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:BB328)-SUM($O586:BB586)+SUM($O715:BB715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:BC328)-SUM($O586:BC586)+SUM($O715:BC715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:BD328)-SUM($O586:BD586)+SUM($O715:BD715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:BE328)-SUM($O586:BE586)+SUM($O715:BE715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:BF328)-SUM($O586:BF586)+SUM($O715:BF715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:BG328)-SUM($O586:BG586)+SUM($O715:BG715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:BH328)-SUM($O586:BH586)+SUM($O715:BH715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:BI328)-SUM($O586:BI586)+SUM($O715:BI715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:BJ328)-SUM($O586:BJ586)+SUM($O715:BJ715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:BK328)-SUM($O586:BK586)+SUM($O715:BK715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:BL328)-SUM($O586:BL586)+SUM($O715:BL715)","v":2.2204460492503131E-16},{"$f":"SUM($O328:BM328)-SUM($O586:BM586)+SUM($O715:BM715)","v":2.2204460492503131E-16}]
[null,null,45,"Unidentified Future Battery Storage","AFUDC Capital",5,null,null,null,null,null,null,null,null,{"$f":"SUM($O331:O331)-SUM($O589:O589)+SUM($O718:O718)","v":0},{"$f":"SUM($O331:P331)-SUM($O589:P589)+SUM($O718:P718)","v":0},{"$f":"SUM($O331:Q331)-SUM($O589:Q589)+SUM($O718:Q718)","v":0},{"$f":"SUM($O331:R331)-SUM($O589:R589)+SUM($O718:R718)","v":0},{"$f":"SUM($O331:S331)-SUM($O589:S589)+SUM($O718:S718)","v":4.4265340000000001E-7},{"$f":"SUM($O331:T331)-SUM($O589:T589)+SUM($O718:T718)","v":4.0748293333333334E-7},{"$f":"SUM($O331:U331)-SUM($O589:U589)+SUM($O718:U718)","v":3.6146613333333332E-7},{"$f":"SUM($O331:V331)-SUM($O589:V589)+SUM($O718:V718)","v":3.1544933333333335E-7},{"$f":"SUM($O331:W331)-SUM($O589:W589)+SUM($O718:W718)","v":2.6943253333333338E-7},{"$f":"SUM($O331:X331)-SUM($O589:X589)+SUM($O718:X718)","v":2.2341573333333336E-7},{"$f":"SUM($O331:Y331)-SUM($O589:Y589)+SUM($O718:Y718)","v":1.7739893333333333E-7},{"$f":"SUM($O331:Z331)-SUM($O589:Z589)+SUM($O718:Z718)","v":1.3138213333333331E-7},{"$f":"SUM($O331:AA331)-SUM($O589:AA589)+SUM($O718:AA718)","v":8.5365333333333287E-8},{"$f":"SUM($O331:AB331)-SUM($O589:AB589)+SUM($O718:AB718)","v":3.9348533333333263E-8},{"$f":"SUM($O331:AC331)-SUM($O589:AC589)+SUM($O718:AC718)","v":8.3433333333317649E-10},{"$f":"SUM($O331:AD331)-SUM($O589:AD589)+SUM($O718:AD718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AE331)-SUM($O589:AE589)+SUM($O718:AE718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AF331)-SUM($O589:AF589)+SUM($O718:AF718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AG331)-SUM($O589:AG589)+SUM($O718:AG718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AH331)-SUM($O589:AH589)+SUM($O718:AH718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AI331)-SUM($O589:AI589)+SUM($O718:AI718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AJ331)-SUM($O589:AJ589)+SUM($O718:AJ718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AK331)-SUM($O589:AK589)+SUM($O718:AK718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AL331)-SUM($O589:AL589)+SUM($O718:AL718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AM331)-SUM($O589:AM589)+SUM($O718:AM718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AN331)-SUM($O589:AN589)+SUM($O718:AN718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AO331)-SUM($O589:AO589)+SUM($O718:AO718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AP331)-SUM($O589:AP589)+SUM($O718:AP718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AQ331)-SUM($O589:AQ589)+SUM($O718:AQ718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AR331)-SUM($O589:AR589)+SUM($O718:AR718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AS331)-SUM($O589:AS589)+SUM($O718:AS718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AT331)-SUM($O589:AT589)+SUM($O718:AT718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AU331)-SUM($O589:AU589)+SUM($O718:AU718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AV331)-SUM($O589:AV589)+SUM($O718:AV718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AW331)-SUM($O589:AW589)+SUM($O718:AW718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AX331)-SUM($O589:AX589)+SUM($O718:AX718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AY331)-SUM($O589:AY589)+SUM($O718:AY718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:AZ331)-SUM($O589:AZ589)+SUM($O718:AZ718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:BA331)-SUM($O589:BA589)+SUM($O718:BA718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:BB331)-SUM($O589:BB589)+SUM($O718:BB718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:BC331)-SUM($O589:BC589)+SUM($O718:BC718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:BD331)-SUM($O589:BD589)+SUM($O718:BD718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:BE331)-SUM($O589:BE589)+SUM($O718:BE718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:BF331)-SUM($O589:BF589)+SUM($O718:BF718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:BG331)-SUM($O589:BG589)+SUM($O718:BG718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:BH331)-SUM($O589:BH589)+SUM($O718:BH718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:BI331)-SUM($O589:BI589)+SUM($O718:BI718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:BJ331)-SUM($O589:BJ589)+SUM($O718:BJ718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:BK331)-SUM($O589:BK589)+SUM($O718:BK718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:BL331)-SUM($O589:BL589)+SUM($O718:BL718)","v":-1.5881867761018131E-22},{"$f":"SUM($O331:BM331)-SUM($O589:BM589)+SUM($O718:BM718)","v":-1.5881867761018131E-22}]
[null,null,47,"New Service","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O333:O333)-SUM($O591:O591)+SUM($O720:O720)","v":178.001432861495},{"$f":"SUM($O333:P333)-SUM($O591:P591)+SUM($O720:P720)","v":395.48105199673},{"$f":"SUM($O333:Q333)-SUM($O591:Q591)+SUM($O720:Q720)","v":626.91256128624991},{"$f":"SUM($O333:R333)-SUM($O591:R591)+SUM($O720:R720)","v":852.06521061768376},{"$f":"SUM($O333:S333)-SUM($O591:S591)+SUM($O720:S720)","v":1105.4937768217378},{"$f":"SUM($O333:T333)-SUM($O591:T591)+SUM($O720:T720)","v":1358.6742245170442},{"$f":"SUM($O333:U333)-SUM($O591:U591)+SUM($O720:U720)","v":1606.2252815670074},{"$f":"SUM($O333:V333)-SUM($O591:V591)+SUM($O720:V720)","v":1570.0324117718058},{"$f":"SUM($O333:W333)-SUM($O591:W591)+SUM($O720:W720)","v":1533.8395419766041},{"$f":"SUM($O333:X333)-SUM($O591:X591)+SUM($O720:X720)","v":1497.6466721814024},{"$f":"SUM($O333:Y333)-SUM($O591:Y591)+SUM($O720:Y720)","v":1461.4538023862008},{"$f":"SUM($O333:Z333)-SUM($O591:Z591)+SUM($O720:Z720)","v":1425.2609325909989},{"$f":"SUM($O333:AA333)-SUM($O591:AA591)+SUM($O720:AA720)","v":1389.0680627957972},{"$f":"SUM($O333:AB333)-SUM($O591:AB591)+SUM($O720:AB720)","v":1352.8751930005956},{"$f":"SUM($O333:AC333)-SUM($O591:AC591)+SUM($O720:AC720)","v":1316.6823232053939},{"$f":"SUM($O333:AD333)-SUM($O591:AD591)+SUM($O720:AD720)","v":1280.4894534101923},{"$f":"SUM($O333:AE333)-SUM($O591:AE591)+SUM($O720:AE720)","v":1244.2965836149904},{"$f":"SUM($O333:AF333)-SUM($O591:AF591)+SUM($O720:AF720)","v":1208.1037138197887},{"$f":"SUM($O333:AG333)-SUM($O591:AG591)+SUM($O720:AG720)","v":1171.910844024587},{"$f":"SUM($O333:AH333)-SUM($O591:AH591)+SUM($O720:AH720)","v":1135.7179742293854},{"$f":"SUM($O333:AI333)-SUM($O591:AI591)+SUM($O720:AI720)","v":1099.5251044341837},{"$f":"SUM($O333:AJ333)-SUM($O591:AJ591)+SUM($O720:AJ720)","v":1063.3322346389821},{"$f":"SUM($O333:AK333)-SUM($O591:AK591)+SUM($O720:AK720)","v":1027.1393648437804},{"$f":"SUM($O333:AL333)-SUM($O591:AL591)+SUM($O720:AL720)","v":990.94649504857875},{"$f":"SUM($O333:AM333)-SUM($O591:AM591)+SUM($O720:AM720)","v":954.75362525337709},{"$f":"SUM($O333:AN333)-SUM($O591:AN591)+SUM($O720:AN720)","v":918.56075545817544},{"$f":"SUM($O333:AO333)-SUM($O591:AO591)+SUM($O720:AO720)","v":882.36788566297378},{"$f":"SUM($O333:AP333)-SUM($O591:AP591)+SUM($O720:AP720)","v":846.17501586777212},{"$f":"SUM($O333:AQ333)-SUM($O591:AQ591)+SUM($O720:AQ720)","v":809.98214607257046},{"$f":"SUM($O333:AR333)-SUM($O591:AR591)+SUM($O720:AR720)","v":773.7892762773688},{"$f":"SUM($O333:AS333)-SUM($O591:AS591)+SUM($O720:AS720)","v":737.59640648216714},{"$f":"SUM($O333:AT333)-SUM($O591:AT591)+SUM($O720:AT720)","v":701.40353668696548},{"$f":"SUM($O333:AU333)-SUM($O591:AU591)+SUM($O720:AU720)","v":665.21066689176382},{"$f":"SUM($O333:AV333)-SUM($O591:AV591)+SUM($O720:AV720)","v":629.01779709656216},{"$f":"SUM($O333:AW333)-SUM($O591:AW591)+SUM($O720:AW720)","v":592.8249273013605},{"$f":"SUM($O333:AX333)-SUM($O591:AX591)+SUM($O720:AX720)","v":556.63205750615884},{"$f":"SUM($O333:AY333)-SUM($O591:AY591)+SUM($O720:AY720)","v":520.43918771095719},{"$f":"SUM($O333:AZ333)-SUM($O591:AZ591)+SUM($O720:AZ720)","v":484.24631791575553},{"$f":"SUM($O333:BA333)-SUM($O591:BA591)+SUM($O720:BA720)","v":448.05344812055387},{"$f":"SUM($O333:BB333)-SUM($O591:BB591)+SUM($O720:BB720)","v":411.86057832535221},{"$f":"SUM($O333:BC333)-SUM($O591:BC591)+SUM($O720:BC720)","v":375.66770853015055},{"$f":"SUM($O333:BD333)-SUM($O591:BD591)+SUM($O720:BD720)","v":339.47483873494889},{"$f":"SUM($O333:BE333)-SUM($O591:BE591)+SUM($O720:BE720)","v":303.28196893974723},{"$f":"SUM($O333:BF333)-SUM($O591:BF591)+SUM($O720:BF720)","v":267.08909914454557},{"$f":"SUM($O333:BG333)-SUM($O591:BG591)+SUM($O720:BG720)","v":230.89622934934391},{"$f":"SUM($O333:BH333)-SUM($O591:BH591)+SUM($O720:BH720)","v":194.70335955414225},{"$f":"SUM($O333:BI333)-SUM($O591:BI591)+SUM($O720:BI720)","v":158.51048975894059},{"$f":"SUM($O333:BJ333)-SUM($O591:BJ591)+SUM($O720:BJ720)","v":122.31761996373893},{"$f":"SUM($O333:BK333)-SUM($O591:BK591)+SUM($O720:BK720)","v":89.452720363522303},{"$f":"SUM($O333:BL333)-SUM($O591:BL591)+SUM($O720:BL720)","v":61.174242097565639},{"$f":"SUM($O333:BM333)-SUM($O591:BM591)+SUM($O720:BM720)","v":37.940113697004108}]
[null,null,50,"Distribution Expansion","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O336:O336)-SUM($O594:O594)+SUM($O723:O723)","v":41.068179390420006},{"$f":"SUM($O336:P336)-SUM($O594:P594)+SUM($O723:P723)","v":95.775900541980008},{"$f":"SUM($O336:Q336)-SUM($O594:Q594)+SUM($O723:Q723)","v":155.45554249475001},{"$f":"SUM($O336:R336)-SUM($O594:R594)+SUM($O723:R723)","v":245.18693001189132},{"$f":"SUM($O336:S336)-SUM($O594:S594)+SUM($O723:S723)","v":384.39821778107085},{"$f":"SUM($O336:T336)-SUM($O594:T594)+SUM($O723:T723)","v":565.62462984000217},{"$f":"SUM($O336:U336)-SUM($O594:U594)+SUM($O723:U723)","v":810.4355195082361},{"$f":"SUM($O336:V336)-SUM($O594:V594)+SUM($O723:V723)","v":788.0183398072727},{"$f":"SUM($O336:W336)-SUM($O594:W594)+SUM($O723:W723)","v":765.60116010630929},{"$f":"SUM($O336:X336)-SUM($O594:X594)+SUM($O723:X723)","v":743.18398040534589},{"$f":"SUM($O336:Y336)-SUM($O594:Y594)+SUM($O723:Y723)","v":720.76680070438238},{"$f":"SUM($O336:Z336)-SUM($O594:Z594)+SUM($O723:Z723)","v":698.34962100341909},{"$f":"SUM($O336:AA336)-SUM($O594:AA594)+SUM($O723:AA723)","v":675.93244130245557},{"$f":"SUM($O336:AB336)-SUM($O594:AB594)+SUM($O723:AB723)","v":653.51526160149228},{"$f":"SUM($O336:AC336)-SUM($O594:AC594)+SUM($O723:AC723)","v":631.09808190052877},{"$f":"SUM($O336:AD336)-SUM($O594:AD594)+SUM($O723:AD723)","v":608.68090219956548},{"$f":"SUM($O336:AE336)-SUM($O594:AE594)+SUM($O723:AE723)","v":586.26372249860196},{"$f":"SUM($O336:AF336)-SUM($O594:AF594)+SUM($O723:AF723)","v":563.84654279763868},{"$f":"SUM($O336:AG336)-SUM($O594:AG594)+SUM($O723:AG723)","v":541.42936309667516},{"$f":"SUM($O336:AH336)-SUM($O594:AH594)+SUM($O723:AH723)","v":519.01218339571187},{"$f":"SUM($O336:AI336)-SUM($O594:AI594)+SUM($O723:AI723)","v":496.59500369474841},{"$f":"SUM($O336:AJ336)-SUM($O594:AJ594)+SUM($O723:AJ723)","v":474.17782399378501},{"$f":"SUM($O336:AK336)-SUM($O594:AK594)+SUM($O723:AK723)","v":451.76064429282161},{"$f":"SUM($O336:AL336)-SUM($O594:AL594)+SUM($O723:AL723)","v":429.34346459185821},{"$f":"SUM($O336:AM336)-SUM($O594:AM594)+SUM($O723:AM723)","v":406.92628489089481},{"$f":"SUM($O336:AN336)-SUM($O594:AN594)+SUM($O723:AN723)","v":384.5091051899314},{"$f":"SUM($O336:AO336)-SUM($O594:AO594)+SUM($O723:AO723)","v":362.091925488968},{"$f":"SUM($O336:AP336)-SUM($O594:AP594)+SUM($O723:AP723)","v":339.67474578800454},{"$f":"SUM($O336:AQ336)-SUM($O594:AQ594)+SUM($O723:AQ723)","v":317.25756608704114},{"$f":"SUM($O336:AR336)-SUM($O594:AR594)+SUM($O723:AR723)","v":294.84038638607774},{"$f":"SUM($O336:AS336)-SUM($O594:AS594)+SUM($O723:AS723)","v":272.42320668511434},{"$f":"SUM($O336:AT336)-SUM($O594:AT594)+SUM($O723:AT723)","v":250.00602698415094},{"$f":"SUM($O336:AU336)-SUM($O594:AU594)+SUM($O723:AU723)","v":227.58884728318753},{"$f":"SUM($O336:AV336)-SUM($O594:AV594)+SUM($O723:AV723)","v":205.17166758222413},{"$f":"SUM($O336:AW336)-SUM($O594:AW594)+SUM($O723:AW723)","v":182.75448788126073},{"$f":"SUM($O336:AX336)-SUM($O594:AX594)+SUM($O723:AX723)","v":160.33730818029733},{"$f":"SUM($O336:AY336)-SUM($O594:AY594)+SUM($O723:AY723)","v":137.92012847933393},{"$f":"SUM($O336:AZ336)-SUM($O594:AZ594)+SUM($O723:AZ723)","v":115.50294877837052},{"$f":"SUM($O336:BA336)-SUM($O594:BA594)+SUM($O723:BA723)","v":93.127378175067179},{"$f":"SUM($O336:BB336)-SUM($O594:BB594)+SUM($O723:BB723)","v":71.848559387823798},{"$f":"SUM($O336:BC336)-SUM($O594:BC594)+SUM($O723:BC723)","v":52.045900736850399},{"$f":"SUM($O336:BD336)-SUM($O594:BD594)+SUM($O723:BD723)","v":33.914670640726172},{"$f":"SUM($O336:BE336)-SUM($O594:BE594)+SUM($O723:BE723)","v":18.31021933429156},{"$f":"SUM($O336:BF336)-SUM($O594:BF594)+SUM($O723:BF723)","v":6.5949671611357417},{"$f":"SUM($O336:BG336)-SUM($O594:BG594)+SUM($O723:BG723)","v":6.8212102632969618E-13},{"$f":"SUM($O336:BH336)-SUM($O594:BH594)+SUM($O723:BH723)","v":6.8212102632969618E-13},{"$f":"SUM($O336:BI336)-SUM($O594:BI594)+SUM($O723:BI723)","v":6.8212102632969618E-13},{"$f":"SUM($O336:BJ336)-SUM($O594:BJ594)+SUM($O723:BJ723)","v":6.8212102632969618E-13},{"$f":"SUM($O336:BK336)-SUM($O594:BK594)+SUM($O723:BK723)","v":6.8212102632969618E-13},{"$f":"SUM($O336:BL336)-SUM($O594:BL594)+SUM($O723:BL723)","v":6.8212102632969618E-13},{"$f":"SUM($O336:BM336)-SUM($O594:BM594)+SUM($O723:BM723)","v":6.8212102632969618E-13}]
[null,null,56,"Cable Rehab","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O342:O342)-SUM($O600:O600)+SUM($O729:O729)","v":39.738855485910001},{"$f":"SUM($O342:P342)-SUM($O600:P600)+SUM($O729:P729)","v":74.956465846610001},{"$f":"SUM($O342:Q342)-SUM($O600:Q600)+SUM($O729:Q729)","v":115.32561456654},{"$f":"SUM($O342:R342)-SUM($O600:R600)+SUM($O729:R729)","v":148.5164462291429},{"$f":"SUM($O342:S342)-SUM($O600:S600)+SUM($O729:S729)","v":207.41712524903119},{"$f":"SUM($O342:T342)-SUM($O600:T600)+SUM($O729:T729)","v":268.39210987466589},{"$f":"SUM($O342:U342)-SUM($O600:U600)+SUM($O729:U729)","v":329.13953123273131},{"$f":"SUM($O342:V342)-SUM($O600:V600)+SUM($O729:V729)","v":319.8510219400373},{"$f":"SUM($O342:W342)-SUM($O600:W600)+SUM($O729:W729)","v":310.56251264734323},{"$f":"SUM($O342:X342)-SUM($O600:X600)+SUM($O729:X729)","v":301.27400335464915},{"$f":"SUM($O342:Y342)-SUM($O600:Y600)+SUM($O729:Y729)","v":291.98549406195514},{"$f":"SUM($O342:Z342)-SUM($O600:Z600)+SUM($O729:Z729)","v":282.69698476926112},{"$f":"SUM($O342:AA342)-SUM($O600:AA600)+SUM($O729:AA729)","v":273.40847547656705},{"$f":"SUM($O342:AB342)-SUM($O600:AB600)+SUM($O729:AB729)","v":264.11996618387298},{"$f":"SUM($O342:AC342)-SUM($O600:AC600)+SUM($O729:AC729)","v":254.83145689117896},{"$f":"SUM($O342:AD342)-SUM($O600:AD600)+SUM($O729:AD729)","v":245.54294759848491},{"$f":"SUM($O342:AE342)-SUM($O600:AE600)+SUM($O729:AE729)","v":236.25443830579087},{"$f":"SUM($O342:AF342)-SUM($O600:AF600)+SUM($O729:AF729)","v":226.96592901309683},{"$f":"SUM($O342:AG342)-SUM($O600:AG600)+SUM($O729:AG729)","v":217.67741972040278},{"$f":"SUM($O342:AH342)-SUM($O600:AH600)+SUM($O729:AH729)","v":208.38891042770874},{"$f":"SUM($O342:AI342)-SUM($O600:AI600)+SUM($O729:AI729)","v":199.10040113501469},{"$f":"SUM($O342:AJ342)-SUM($O600:AJ600)+SUM($O729:AJ729)","v":189.81189184232065},{"$f":"SUM($O342:AK342)-SUM($O600:AK600)+SUM($O729:AK729)","v":180.5233825496266},{"$f":"SUM($O342:AL342)-SUM($O600:AL600)+SUM($O729:AL729)","v":171.23487325693256},{"$f":"SUM($O342:AM342)-SUM($O600:AM600)+SUM($O729:AM729)","v":161.94636396423851},{"$f":"SUM($O342:AN342)-SUM($O600:AN600)+SUM($O729:AN729)","v":152.65785467154447},{"$f":"SUM($O342:AO342)-SUM($O600:AO600)+SUM($O729:AO729)","v":143.36934537885043},{"$f":"SUM($O342:AP342)-SUM($O600:AP600)+SUM($O729:AP729)","v":134.08083608615638},{"$f":"SUM($O342:AQ342)-SUM($O600:AQ600)+SUM($O729:AQ729)","v":124.79232679346234},{"$f":"SUM($O342:AR342)-SUM($O600:AR600)+SUM($O729:AR729)","v":115.50381750076829},{"$f":"SUM($O342:AS342)-SUM($O600:AS600)+SUM($O729:AS729)","v":106.21530820807425},{"$f":"SUM($O342:AT342)-SUM($O600:AT600)+SUM($O729:AT729)","v":96.926798915380232},{"$f":"SUM($O342:AU342)-SUM($O600:AU600)+SUM($O729:AU729)","v":87.638289622686216},{"$f":"SUM($O342:AV342)-SUM($O600:AV600)+SUM($O729:AV729)","v":78.3497803299922},{"$f":"SUM($O342:AW342)-SUM($O600:AW600)+SUM($O729:AW729)","v":69.061271037298184},{"$f":"SUM($O342:AX342)-SUM($O600:AX600)+SUM($O729:AX729)","v":59.772761744604168},{"$f":"SUM($O342:AY342)-SUM($O600:AY600)+SUM($O729:AY729)","v":50.484252451910152},{"$f":"SUM($O342:AZ342)-SUM($O600:AZ600)+SUM($O729:AZ729)","v":41.195743159216136},{"$f":"SUM($O342:BA342)-SUM($O600:BA600)+SUM($O729:BA729)","v":31.947496131452112},{"$f":"SUM($O342:BB342)-SUM($O600:BB600)+SUM($O729:BB729)","v":23.74254780317807},{"$f":"SUM($O342:BC342)-SUM($O600:BC600)+SUM($O729:BC729)","v":16.499080723954023},{"$f":"SUM($O342:BD342)-SUM($O600:BD600)+SUM($O729:BD729)","v":10.365634563890183},{"$f":"SUM($O342:BE342)-SUM($O600:BE600)+SUM($O729:BE729)","v":5.2156768658662145},{"$f":"SUM($O342:BF342)-SUM($O600:BF600)+SUM($O729:BF729)","v":1.7284286932568875},{"$f":"SUM($O342:BG342)-SUM($O600:BG600)+SUM($O729:BG729)","v":2.8421709430404007E-13},{"$f":"SUM($O342:BH342)-SUM($O600:BH600)+SUM($O729:BH729)","v":2.8421709430404007E-13},{"$f":"SUM($O342:BI342)-SUM($O600:BI600)+SUM($O729:BI729)","v":2.8421709430404007E-13},{"$f":"SUM($O342:BJ342)-SUM($O600:BJ600)+SUM($O729:BJ729)","v":2.8421709430404007E-13},{"$f":"SUM($O342:BK342)-SUM($O600:BK600)+SUM($O729:BK729)","v":2.8421709430404007E-13},{"$f":"SUM($O342:BL342)-SUM($O600:BL600)+SUM($O729:BL729)","v":2.8421709430404007E-13},{"$f":"SUM($O342:BM342)-SUM($O600:BM600)+SUM($O729:BM729)","v":2.8421709430404007E-13}]
[null,null,58,"MP Reliability","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O344:O344)-SUM($O602:O602)+SUM($O731:O731)","v":13.496657059750001},{"$f":"SUM($O344:P344)-SUM($O602:P602)+SUM($O731:P731)","v":14.156474096375002},{"$f":"SUM($O344:Q344)-SUM($O602:Q602)+SUM($O731:Q731)","v":13.789432030125001},{"$f":"SUM($O344:R344)-SUM($O602:R602)+SUM($O731:R731)","v":13.422389963875},{"$f":"SUM($O344:S344)-SUM($O602:S602)+SUM($O731:S731)","v":37.429713935927396},{"$f":"SUM($O344:T344)-SUM($O602:T602)+SUM($O731:T731)","v":58.861845449440594},{"$f":"SUM($O344:U344)-SUM($O602:U602)+SUM($O731:U731)","v":190.32647701402794},{"$f":"SUM($O344:V344)-SUM($O602:V602)+SUM($O731:V731)","v":185.40736258658842},{"$f":"SUM($O344:W344)-SUM($O602:W602)+SUM($O731:W731)","v":180.4882481591489},{"$f":"SUM($O344:X344)-SUM($O602:X602)+SUM($O731:X731)","v":175.56913373170937},{"$f":"SUM($O344:Y344)-SUM($O602:Y602)+SUM($O731:Y731)","v":170.65001930426982},{"$f":"SUM($O344:Z344)-SUM($O602:Z602)+SUM($O731:Z731)","v":165.73090487683029},{"$f":"SUM($O344:AA344)-SUM($O602:AA602)+SUM($O731:AA731)","v":160.81179044939077},{"$f":"SUM($O344:AB344)-SUM($O602:AB602)+SUM($O731:AB731)","v":155.89267602195122},{"$f":"SUM($O344:AC344)-SUM($O602:AC602)+SUM($O731:AC731)","v":150.97356159451169},{"$f":"SUM($O344:AD344)-SUM($O602:AD602)+SUM($O731:AD731)","v":146.05444716707217},{"$f":"SUM($O344:AE344)-SUM($O602:AE602)+SUM($O731:AE731)","v":141.13533273963264},{"$f":"SUM($O344:AF344)-SUM($O602:AF602)+SUM($O731:AF731)","v":136.21621831219312},{"$f":"SUM($O344:AG344)-SUM($O602:AG602)+SUM($O731:AG731)","v":131.29710388475357},{"$f":"SUM($O344:AH344)-SUM($O602:AH602)+SUM($O731:AH731)","v":126.37798945731404},{"$f":"SUM($O344:AI344)-SUM($O602:AI602)+SUM($O731:AI731)","v":121.45887502987452},{"$f":"SUM($O344:AJ344)-SUM($O602:AJ602)+SUM($O731:AJ731)","v":116.539760602435},{"$f":"SUM($O344:AK344)-SUM($O602:AK602)+SUM($O731:AK731)","v":111.62064617499547},{"$f":"SUM($O344:AL344)-SUM($O602:AL602)+SUM($O731:AL731)","v":106.70153174755595},{"$f":"SUM($O344:AM344)-SUM($O602:AM602)+SUM($O731:AM731)","v":101.78241732011642},{"$f":"SUM($O344:AN344)-SUM($O602:AN602)+SUM($O731:AN731)","v":96.863302892676899},{"$f":"SUM($O344:AO344)-SUM($O602:AO602)+SUM($O731:AO731)","v":91.944188465237374},{"$f":"SUM($O344:AP344)-SUM($O602:AP602)+SUM($O731:AP731)","v":87.02507403779785},{"$f":"SUM($O344:AQ344)-SUM($O602:AQ602)+SUM($O731:AQ731)","v":82.105959610358326},{"$f":"SUM($O344:AR344)-SUM($O602:AR602)+SUM($O731:AR731)","v":77.186845182918802},{"$f":"SUM($O344:AS344)-SUM($O602:AS602)+SUM($O731:AS731)","v":72.267730755479278},{"$f":"SUM($O344:AT344)-SUM($O602:AT602)+SUM($O731:AT731)","v":67.348616328039753},{"$f":"SUM($O344:AU344)-SUM($O602:AU602)+SUM($O731:AU731)","v":62.429501900600229},{"$f":"SUM($O344:AV344)-SUM($O602:AV602)+SUM($O731:AV731)","v":57.510387473160705},{"$f":"SUM($O344:AW344)-SUM($O602:AW602)+SUM($O731:AW731)","v":52.591273045721181},{"$f":"SUM($O344:AX344)-SUM($O602:AX602)+SUM($O731:AX731)","v":47.672158618281657},{"$f":"SUM($O344:AY344)-SUM($O602:AY602)+SUM($O731:AY731)","v":42.753044190842132},{"$f":"SUM($O344:AZ344)-SUM($O602:AZ602)+SUM($O731:AZ731)","v":37.833929763402608},{"$f":"SUM($O344:BA344)-SUM($O602:BA602)+SUM($O731:BA731)","v":32.914815335963084},{"$f":"SUM($O344:BB344)-SUM($O602:BB602)+SUM($O731:BB731)","v":27.99570090852356},{"$f":"SUM($O344:BC344)-SUM($O602:BC602)+SUM($O731:BC731)","v":23.24743024133403},{"$f":"SUM($O344:BD344)-SUM($O602:BD602)+SUM($O731:BD731)","v":18.682680607269504},{"$f":"SUM($O344:BE344)-SUM($O602:BE602)+SUM($O731:BE731)","v":14.130608246079959},{"$f":"SUM($O344:BF344)-SUM($O602:BF602)+SUM($O731:BF731)","v":9.5785358848904139},{"$f":"SUM($O344:BG344)-SUM($O602:BG602)+SUM($O731:BG731)","v":5.3349998026667436},{"$f":"SUM($O344:BH344)-SUM($O602:BH602)+SUM($O731:BH731)","v":1.683749950519001},{"$f":"SUM($O344:BI344)-SUM($O602:BI602)+SUM($O731:BI731)","v":2.2737367544323206E-13},{"$f":"SUM($O344:BJ344)-SUM($O602:BJ602)+SUM($O731:BJ731)","v":2.2737367544323206E-13},{"$f":"SUM($O344:BK344)-SUM($O602:BK602)+SUM($O731:BK731)","v":2.2737367544323206E-13},{"$f":"SUM($O344:BL344)-SUM($O602:BL602)+SUM($O731:BL731)","v":2.2737367544323206E-13},{"$f":"SUM($O344:BM344)-SUM($O602:BM602)+SUM($O731:BM731)","v":2.2737367544323206E-13}]
[null,null,61,{"$f":"INDEX(D$157:D$281,$C863,1)","v":"Pole Program"},"Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O347:O347)-SUM($O605:O605)+SUM($O734:O734)","v":47.395644527489999},{"$f":"SUM($O347:P347)-SUM($O605:P605)+SUM($O734:P734)","v":91.125285258369999},{"$f":"SUM($O347:Q347)-SUM($O605:Q605)+SUM($O734:Q734)","v":143.52003680960001},{"$f":"SUM($O347:R347)-SUM($O605:R605)+SUM($O734:R734)","v":186.02466878945646},{"$f":"SUM($O347:S347)-SUM($O605:S605)+SUM($O734:S734)","v":202.19357658077257},{"$f":"SUM($O347:T347)-SUM($O605:T605)+SUM($O734:T734)","v":217.80235806239293},{"$f":"SUM($O347:U347)-SUM($O605:U605)+SUM($O734:U734)","v":233.29962240424234},{"$f":"SUM($O347:V347)-SUM($O605:V605)+SUM($O734:V734)","v":226.50752710507066},{"$f":"SUM($O347:W347)-SUM($O605:W605)+SUM($O734:W734)","v":219.71543180589899},{"$f":"SUM($O347:X347)-SUM($O605:X605)+SUM($O734:X734)","v":212.92333650672731},{"$f":"SUM($O347:Y347)-SUM($O605:Y605)+SUM($O734:Y734)","v":206.13124120755566},{"$f":"SUM($O347:Z347)-SUM($O605:Z605)+SUM($O734:Z734)","v":199.33914590838398},{"$f":"SUM($O347:AA347)-SUM($O605:AA605)+SUM($O734:AA734)","v":192.54705060921231},{"$f":"SUM($O347:AB347)-SUM($O605:AB605)+SUM($O734:AB734)","v":185.75495531004063},{"$f":"SUM($O347:AC347)-SUM($O605:AC605)+SUM($O734:AC734)","v":178.96286001086895},{"$f":"SUM($O347:AD347)-SUM($O605:AD605)+SUM($O734:AD734)","v":172.17076471169727},{"$f":"SUM($O347:AE347)-SUM($O605:AE605)+SUM($O734:AE734)","v":165.3786694125256},{"$f":"SUM($O347:AF347)-SUM($O605:AF605)+SUM($O734:AF734)","v":158.58657411335392},{"$f":"SUM($O347:AG347)-SUM($O605:AG605)+SUM($O734:AG734)","v":151.79447881418224},{"$f":"SUM($O347:AH347)-SUM($O605:AH605)+SUM($O734:AH734)","v":145.00238351501056},{"$f":"SUM($O347:AI347)-SUM($O605:AI605)+SUM($O734:AI734)","v":138.21028821583889},{"$f":"SUM($O347:AJ347)-SUM($O605:AJ605)+SUM($O734:AJ734)","v":131.41819291666721},{"$f":"SUM($O347:AK347)-SUM($O605:AK605)+SUM($O734:AK734)","v":124.62609761749553},{"$f":"SUM($O347:AL347)-SUM($O605:AL605)+SUM($O734:AL734)","v":117.83400231832385},{"$f":"SUM($O347:AM347)-SUM($O605:AM605)+SUM($O734:AM734)","v":111.04190701915218},{"$f":"SUM($O347:AN347)-SUM($O605:AN605)+SUM($O734:AN734)","v":104.2498117199805},{"$f":"SUM($O347:AO347)-SUM($O605:AO605)+SUM($O734:AO734)","v":97.457716420808822},{"$f":"SUM($O347:AP347)-SUM($O605:AP605)+SUM($O734:AP734)","v":90.665621121637145},{"$f":"SUM($O347:AQ347)-SUM($O605:AQ605)+SUM($O734:AQ734)","v":83.873525822465467},{"$f":"SUM($O347:AR347)-SUM($O605:AR605)+SUM($O734:AR734)","v":77.08143052329379},{"$f":"SUM($O347:AS347)-SUM($O605:AS605)+SUM($O734:AS734)","v":70.289335224122112},{"$f":"SUM($O347:AT347)-SUM($O605:AT605)+SUM($O734:AT734)","v":63.497239924950435},{"$f":"SUM($O347:AU347)-SUM($O605:AU605)+SUM($O734:AU734)","v":56.705144625778757},{"$f":"SUM($O347:AV347)-SUM($O605:AV605)+SUM($O734:AV734)","v":49.91304932660708},{"$f":"SUM($O347:AW347)-SUM($O605:AW605)+SUM($O734:AW734)","v":43.120954027435403},{"$f":"SUM($O347:AX347)-SUM($O605:AX605)+SUM($O734:AX734)","v":36.328858728263725},{"$f":"SUM($O347:AY347)-SUM($O605:AY605)+SUM($O734:AY734)","v":29.536763429092048},{"$f":"SUM($O347:AZ347)-SUM($O605:AZ605)+SUM($O734:AZ734)","v":22.74466812992037},{"$f":"SUM($O347:BA347)-SUM($O605:BA605)+SUM($O734:BA734)","v":16.000592734018738},{"$f":"SUM($O347:BB347)-SUM($O605:BB605)+SUM($O734:BB734)","v":10.502585495567104},{"$f":"SUM($O347:BC347)-SUM($O605:BC605)+SUM($O734:BC734)","v":6.1993929069654712},{"$f":"SUM($O347:BD347)-SUM($O605:BD605)+SUM($O734:BD734)","v":3.3319499548738918},{"$f":"SUM($O347:BE347)-SUM($O605:BE605)+SUM($O734:BE734)","v":1.6608855927638615},{"$f":"SUM($O347:BF347)-SUM($O605:BF605)+SUM($O734:BF734)","v":0.55008291315448332},{"$f":"SUM($O347:BG347)-SUM($O605:BG605)+SUM($O734:BG734)","v":0},{"$f":"SUM($O347:BH347)-SUM($O605:BH605)+SUM($O734:BH734)","v":0},{"$f":"SUM($O347:BI347)-SUM($O605:BI605)+SUM($O734:BI734)","v":0},{"$f":"SUM($O347:BJ347)-SUM($O605:BJ605)+SUM($O734:BJ734)","v":0},{"$f":"SUM($O347:BK347)-SUM($O605:BK605)+SUM($O734:BK734)","v":0},{"$f":"SUM($O347:BL347)-SUM($O605:BL605)+SUM($O734:BL734)","v":0},{"$f":"SUM($O347:BM347)-SUM($O605:BM605)+SUM($O734:BM734)","v":0}]
[null,null,65,"T&S Inspections","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O351:O351)-SUM($O609:O609)+SUM($O738:O738)","v":37.460538488499999},{"$f":"SUM($O351:P351)-SUM($O609:P609)+SUM($O738:P738)","v":72.39230897649999},{"$f":"SUM($O351:Q351)-SUM($O609:Q609)+SUM($O738:Q738)","v":126.68055460212501},{"$f":"SUM($O351:R351)-SUM($O609:R609)+SUM($O738:R738)","v":156.92632692972828},{"$f":"SUM($O351:S351)-SUM($O609:S609)+SUM($O738:S738)","v":161.7106368543694},{"$f":"SUM($O351:T351)-SUM($O609:T609)+SUM($O738:T738)","v":168.856060538581},{"$f":"SUM($O351:U351)-SUM($O609:U609)+SUM($O738:U738)","v":185.76091961580372},{"$f":"SUM($O351:V351)-SUM($O609:V609)+SUM($O738:V738)","v":180.57188457769456},{"$f":"SUM($O351:W351)-SUM($O609:W609)+SUM($O738:W738)","v":175.38284953958541},{"$f":"SUM($O351:X351)-SUM($O609:X609)+SUM($O738:X738)","v":170.19381450147625},{"$f":"SUM($O351:Y351)-SUM($O609:Y609)+SUM($O738:Y738)","v":165.00477946336713},{"$f":"SUM($O351:Z351)-SUM($O609:Z609)+SUM($O738:Z738)","v":159.81574442525798},{"$f":"SUM($O351:AA351)-SUM($O609:AA609)+SUM($O738:AA738)","v":154.62670938714882},{"$f":"SUM($O351:AB351)-SUM($O609:AB609)+SUM($O738:AB738)","v":149.4376743490397},{"$f":"SUM($O351:AC351)-SUM($O609:AC609)+SUM($O738:AC738)","v":144.24863931093054},{"$f":"SUM($O351:AD351)-SUM($O609:AD609)+SUM($O738:AD738)","v":139.05960427282139},{"$f":"SUM($O351:AE351)-SUM($O609:AE609)+SUM($O738:AE738)","v":133.87056923471224},{"$f":"SUM($O351:AF351)-SUM($O609:AF609)+SUM($O738:AF738)","v":128.68153419660308},{"$f":"SUM($O351:AG351)-SUM($O609:AG609)+SUM($O738:AG738)","v":123.49249915849393},{"$f":"SUM($O351:AH351)-SUM($O609:AH609)+SUM($O738:AH738)","v":118.30346412038477},{"$f":"SUM($O351:AI351)-SUM($O609:AI609)+SUM($O738:AI738)","v":113.11442908227562},{"$f":"SUM($O351:AJ351)-SUM($O609:AJ609)+SUM($O738:AJ738)","v":107.92539404416647},{"$f":"SUM($O351:AK351)-SUM($O609:AK609)+SUM($O738:AK738)","v":102.73635900605731},{"$f":"SUM($O351:AL351)-SUM($O609:AL609)+SUM($O738:AL738)","v":97.547323967948159},{"$f":"SUM($O351:AM351)-SUM($O609:AM609)+SUM($O738:AM738)","v":92.358288929839006},{"$f":"SUM($O351:AN351)-SUM($O609:AN609)+SUM($O738:AN738)","v":87.169253891729852},{"$f":"SUM($O351:AO351)-SUM($O609:AO609)+SUM($O738:AO738)","v":81.980218853620698},{"$f":"SUM($O351:AP351)-SUM($O609:AP609)+SUM($O738:AP738)","v":76.791183815511545},{"$f":"SUM($O351:AQ351)-SUM($O609:AQ609)+SUM($O738:AQ738)","v":71.602148777402391},{"$f":"SUM($O351:AR351)-SUM($O609:AR609)+SUM($O738:AR738)","v":66.413113739293237},{"$f":"SUM($O351:AS351)-SUM($O609:AS609)+SUM($O738:AS738)","v":61.224078701184084},{"$f":"SUM($O351:AT351)-SUM($O609:AT609)+SUM($O738:AT738)","v":56.03504366307493},{"$f":"SUM($O351:AU351)-SUM($O609:AU609)+SUM($O738:AU738)","v":50.846008624965776},{"$f":"SUM($O351:AV351)-SUM($O609:AV609)+SUM($O738:AV738)","v":45.656973586856623},{"$f":"SUM($O351:AW351)-SUM($O609:AW609)+SUM($O738:AW738)","v":40.467938548747469},{"$f":"SUM($O351:AX351)-SUM($O609:AX609)+SUM($O738:AX738)","v":35.278903510638315},{"$f":"SUM($O351:AY351)-SUM($O609:AY609)+SUM($O738:AY738)","v":30.089868472529162},{"$f":"SUM($O351:AZ351)-SUM($O609:AZ609)+SUM($O738:AZ738)","v":24.900833434420008},{"$f":"SUM($O351:BA351)-SUM($O609:BA609)+SUM($O738:BA738)","v":19.711798396310854},{"$f":"SUM($O351:BB351)-SUM($O609:BB609)+SUM($O738:BB738)","v":14.522763358201701},{"$f":"SUM($O351:BC351)-SUM($O609:BC609)+SUM($O738:BC738)","v":9.807912351592563},{"$f":"SUM($O351:BD351)-SUM($O609:BD609)+SUM($O738:BD738)","v":6.0214243454834389},{"$f":"SUM($O351:BE351)-SUM($O609:BE609)+SUM($O738:BE738)","v":3.3998111517493328},{"$f":"SUM($O351:BF351)-SUM($O609:BF609)+SUM($O738:BF738)","v":1.9132468395592355},{"$f":"SUM($O351:BG351)-SUM($O609:BG609)+SUM($O738:BG738)","v":0.96383472615497112},{"$f":"SUM($O351:BH351)-SUM($O609:BH609)+SUM($O738:BH738)","v":0.27276412488060942},{"$f":"SUM($O351:BI351)-SUM($O609:BI609)+SUM($O738:BI738)","v":-2.8421709430404007E-14},{"$f":"SUM($O351:BJ351)-SUM($O609:BJ609)+SUM($O738:BJ738)","v":-2.8421709430404007E-14},{"$f":"SUM($O351:BK351)-SUM($O609:BK609)+SUM($O738:BK738)","v":-2.8421709430404007E-14},{"$f":"SUM($O351:BL351)-SUM($O609:BL609)+SUM($O738:BL738)","v":-2.8421709430404007E-14},{"$f":"SUM($O351:BM351)-SUM($O609:BM609)+SUM($O738:BM738)","v":-2.8421709430404007E-14}]
[null,null,69,"Compliance","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O355:O355)-SUM($O613:O613)+SUM($O742:O742)","v":38.336367255269998},{"$f":"SUM($O355:P355)-SUM($O613:P613)+SUM($O742:P742)","v":49.153604887509999},{"$f":"SUM($O355:Q355)-SUM($O613:Q613)+SUM($O742:Q742)","v":60.084846389589998},{"$f":"SUM($O355:R355)-SUM($O613:R613)+SUM($O742:R742)","v":68.923817065140327},{"$f":"SUM($O355:S355)-SUM($O613:S613)+SUM($O742:S742)","v":88.525032085836102},{"$f":"SUM($O355:T355)-SUM($O613:T613)+SUM($O742:T742)","v":111.05414516009539},{"$f":"SUM($O355:U355)-SUM($O613:U613)+SUM($O742:U742)","v":128.11669120635949},{"$f":"SUM($O355:V355)-SUM($O613:V613)+SUM($O742:V742)","v":124.43807098378117},{"$f":"SUM($O355:W355)-SUM($O613:W613)+SUM($O742:W742)","v":120.75945076120287},{"$f":"SUM($O355:X355)-SUM($O613:X613)+SUM($O742:X742)","v":117.08083053862457},{"$f":"SUM($O355:Y355)-SUM($O613:Y613)+SUM($O742:Y742)","v":113.40221031604626},{"$f":"SUM($O355:Z355)-SUM($O613:Z613)+SUM($O742:Z742)","v":109.72359009346796},{"$f":"SUM($O355:AA355)-SUM($O613:AA613)+SUM($O742:AA742)","v":106.04496987088966},{"$f":"SUM($O355:AB355)-SUM($O613:AB613)+SUM($O742:AB742)","v":102.36634964831136},{"$f":"SUM($O355:AC355)-SUM($O613:AC613)+SUM($O742:AC742)","v":98.687729425733053},{"$f":"SUM($O355:AD355)-SUM($O613:AD613)+SUM($O742:AD742)","v":95.00910920315475},{"$f":"SUM($O355:AE355)-SUM($O613:AE613)+SUM($O742:AE742)","v":91.330488980576447},{"$f":"SUM($O355:AF355)-SUM($O613:AF613)+SUM($O742:AF742)","v":87.651868757998145},{"$f":"SUM($O355:AG355)-SUM($O613:AG613)+SUM($O742:AG742)","v":83.973248535419842},{"$f":"SUM($O355:AH355)-SUM($O613:AH613)+SUM($O742:AH742)","v":80.294628312841539},{"$f":"SUM($O355:AI355)-SUM($O613:AI613)+SUM($O742:AI742)","v":76.616008090263236},{"$f":"SUM($O355:AJ355)-SUM($O613:AJ613)+SUM($O742:AJ742)","v":72.937387867684933},{"$f":"SUM($O355:AK355)-SUM($O613:AK613)+SUM($O742:AK742)","v":69.25876764510663},{"$f":"SUM($O355:AL355)-SUM($O613:AL613)+SUM($O742:AL742)","v":65.580147422528327},{"$f":"SUM($O355:AM355)-SUM($O613:AM613)+SUM($O742:AM742)","v":61.901527199950024},{"$f":"SUM($O355:AN355)-SUM($O613:AN613)+SUM($O742:AN742)","v":58.222906977371721},{"$f":"SUM($O355:AO355)-SUM($O613:AO613)+SUM($O742:AO742)","v":54.544286754793418},{"$f":"SUM($O355:AP355)-SUM($O613:AP613)+SUM($O742:AP742)","v":50.865666532215116},{"$f":"SUM($O355:AQ355)-SUM($O613:AQ613)+SUM($O742:AQ742)","v":47.187046309636813},{"$f":"SUM($O355:AR355)-SUM($O613:AR613)+SUM($O742:AR742)","v":43.50842608705851},{"$f":"SUM($O355:AS355)-SUM($O613:AS613)+SUM($O742:AS742)","v":39.829805864480207},{"$f":"SUM($O355:AT355)-SUM($O613:AT613)+SUM($O742:AT742)","v":36.151185641901904},{"$f":"SUM($O355:AU355)-SUM($O613:AU613)+SUM($O742:AU742)","v":32.472565419323601},{"$f":"SUM($O355:AV355)-SUM($O613:AV613)+SUM($O742:AV742)","v":28.793945196745298},{"$f":"SUM($O355:AW355)-SUM($O613:AW613)+SUM($O742:AW742)","v":25.115324974166995},{"$f":"SUM($O355:AX355)-SUM($O613:AX613)+SUM($O742:AX742)","v":21.436704751588692},{"$f":"SUM($O355:AY355)-SUM($O613:AY613)+SUM($O742:AY742)","v":17.758084529010389},{"$f":"SUM($O355:AZ355)-SUM($O613:AZ613)+SUM($O742:AZ742)","v":14.079464306432087},{"$f":"SUM($O355:BA355)-SUM($O613:BA613)+SUM($O742:BA742)","v":10.439685388063793},{"$f":"SUM($O355:BB355)-SUM($O613:BB613)+SUM($O742:BB742)","v":7.7829219640454994},{"$f":"SUM($O355:BC355)-SUM($O613:BC613)+SUM($O742:BC742)","v":5.4381448207471976},{"$f":"SUM($O355:BD355)-SUM($O613:BD613)+SUM($O742:BD742)","v":3.4143402491700954},{"$f":"SUM($O355:BE355)-SUM($O613:BE613)+SUM($O742:BE742)","v":1.6778717351770922},{"$f":"SUM($O355:BF355)-SUM($O613:BF613)+SUM($O742:BF742)","v":0.51187478452234814},{"$f":"SUM($O355:BG355)-SUM($O613:BG613)+SUM($O742:BG742)","v":8.5265128291212022E-14},{"$f":"SUM($O355:BH355)-SUM($O613:BH613)+SUM($O742:BH742)","v":8.5265128291212022E-14},{"$f":"SUM($O355:BI355)-SUM($O613:BI613)+SUM($O742:BI742)","v":8.5265128291212022E-14},{"$f":"SUM($O355:BJ355)-SUM($O613:BJ613)+SUM($O742:BJ742)","v":8.5265128291212022E-14},{"$f":"SUM($O355:BK355)-SUM($O613:BK613)+SUM($O742:BK742)","v":8.5265128291212022E-14},{"$f":"SUM($O355:BL355)-SUM($O613:BL613)+SUM($O742:BL742)","v":8.5265128291212022E-14},{"$f":"SUM($O355:BM355)-SUM($O613:BM613)+SUM($O742:BM742)","v":8.5265128291212022E-14}]
[null,null,70,"Fleet","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O356:O356)-SUM($O614:O614)+SUM($O743:O743)","v":51.932739225064999},{"$f":"SUM($O356:P356)-SUM($O614:P614)+SUM($O743:P743)","v":95.446956017565014},{"$f":"SUM($O356:Q356)-SUM($O614:Q614)+SUM($O743:Q743)","v":150.47219938210003},{"$f":"SUM($O356:R356)-SUM($O614:R614)+SUM($O743:R743)","v":192.82188845859218},{"$f":"SUM($O356:S356)-SUM($O614:S614)+SUM($O743:S743)","v":216.85225223952762},{"$f":"SUM($O356:T356)-SUM($O614:T614)+SUM($O743:T743)","v":233.92556486053201},{"$f":"SUM($O356:U356)-SUM($O614:U614)+SUM($O743:U743)","v":266.57919615001038},{"$f":"SUM($O356:V356)-SUM($O614:V614)+SUM($O743:V743)","v":242.96848937602758},{"$f":"SUM($O356:W356)-SUM($O614:W614)+SUM($O743:W743)","v":219.35778260204475},{"$f":"SUM($O356:X356)-SUM($O614:X614)+SUM($O743:X743)","v":195.74707582806192},{"$f":"SUM($O356:Y356)-SUM($O614:Y614)+SUM($O743:Y743)","v":172.1363690540791},{"$f":"SUM($O356:Z356)-SUM($O614:Z614)+SUM($O743:Z743)","v":148.52566228009627},{"$f":"SUM($O356:AA356)-SUM($O614:AA614)+SUM($O743:AA743)","v":124.91495550611344},{"$f":"SUM($O356:AB356)-SUM($O614:AB614)+SUM($O743:AB743)","v":101.30424873213062},{"$f":"SUM($O356:AC356)-SUM($O614:AC614)+SUM($O743:AC743)","v":77.693541958147762},{"$f":"SUM($O356:AD356)-SUM($O614:AD614)+SUM($O743:AD743)","v":56.151547507149928},{"$f":"SUM($O356:AE356)-SUM($O614:AE614)+SUM($O743:AE743)","v":38.017710469567078},{"$f":"SUM($O356:AF356)-SUM($O614:AF614)+SUM($O743:AF743)","v":23.738583541099217},{"$f":"SUM($O356:AG356)-SUM($O614:AG614)+SUM($O743:AG743)","v":13.415895634859737},{"$f":"SUM($O356:AH356)-SUM($O614:AH614)+SUM($O743:AH743)","v":6.2204011154643695},{"$f":"SUM($O356:AI356)-SUM($O614:AI614)+SUM($O743:AI743)","v":1.5515564923159673},{"$f":"SUM($O356:AJ356)-SUM($O614:AJ614)+SUM($O743:AJ743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:AK356)-SUM($O614:AK614)+SUM($O743:AK743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:AL356)-SUM($O614:AL614)+SUM($O743:AL743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:AM356)-SUM($O614:AM614)+SUM($O743:AM743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:AN356)-SUM($O614:AN614)+SUM($O743:AN743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:AO356)-SUM($O614:AO614)+SUM($O743:AO743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:AP356)-SUM($O614:AP614)+SUM($O743:AP743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:AQ356)-SUM($O614:AQ614)+SUM($O743:AQ743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:AR356)-SUM($O614:AR614)+SUM($O743:AR743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:AS356)-SUM($O614:AS614)+SUM($O743:AS743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:AT356)-SUM($O614:AT614)+SUM($O743:AT743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:AU356)-SUM($O614:AU614)+SUM($O743:AU743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:AV356)-SUM($O614:AV614)+SUM($O743:AV743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:AW356)-SUM($O614:AW614)+SUM($O743:AW743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:AX356)-SUM($O614:AX614)+SUM($O743:AX743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:AY356)-SUM($O614:AY614)+SUM($O743:AY743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:AZ356)-SUM($O614:AZ614)+SUM($O743:AZ743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:BA356)-SUM($O614:BA614)+SUM($O743:BA743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:BB356)-SUM($O614:BB614)+SUM($O743:BB743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:BC356)-SUM($O614:BC614)+SUM($O743:BC743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:BD356)-SUM($O614:BD614)+SUM($O743:BD743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:BE356)-SUM($O614:BE614)+SUM($O743:BE743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:BF356)-SUM($O614:BF614)+SUM($O743:BF743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:BG356)-SUM($O614:BG614)+SUM($O743:BG743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:BH356)-SUM($O614:BH614)+SUM($O743:BH743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:BI356)-SUM($O614:BI614)+SUM($O743:BI743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:BJ356)-SUM($O614:BJ614)+SUM($O743:BJ743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:BK356)-SUM($O614:BK614)+SUM($O743:BK743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:BL356)-SUM($O614:BL614)+SUM($O743:BL743)","v":-1.1368683772161603E-13},{"$f":"SUM($O356:BM356)-SUM($O614:BM614)+SUM($O743:BM743)","v":-1.1368683772161603E-13}]
[null,null,74,"Restoration","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O360:O360)-SUM($O618:O618)+SUM($O747:O747)","v":111.39836123514},{"$f":"SUM($O360:P360)-SUM($O618:P618)+SUM($O747:P747)","v":232.22728060748},{"$f":"SUM($O360:Q360)-SUM($O618:Q618)+SUM($O747:Q747)","v":354.20808336434999},{"$f":"SUM($O360:R360)-SUM($O618:R618)+SUM($O747:R747)","v":485.88436717125848},{"$f":"SUM($O360:S360)-SUM($O618:S618)+SUM($O747:S747)","v":601.08767759353691},{"$f":"SUM($O360:T360)-SUM($O618:T618)+SUM($O747:T747)","v":715.43392881103932},{"$f":"SUM($O360:U360)-SUM($O618:U618)+SUM($O747:U747)","v":826.42340187987475},{"$f":"SUM($O360:V360)-SUM($O618:V618)+SUM($O747:V747)","v":802.8410836980745},{"$f":"SUM($O360:W360)-SUM($O618:W618)+SUM($O747:W747)","v":779.25876551627437},{"$f":"SUM($O360:X360)-SUM($O618:X618)+SUM($O747:X747)","v":755.67644733447412},{"$f":"SUM($O360:Y360)-SUM($O618:Y618)+SUM($O747:Y747)","v":732.09412915267387},{"$f":"SUM($O360:Z360)-SUM($O618:Z618)+SUM($O747:Z747)","v":708.51181097087374},{"$f":"SUM($O360:AA360)-SUM($O618:AA618)+SUM($O747:AA747)","v":684.92949278907349},{"$f":"SUM($O360:AB360)-SUM($O618:AB618)+SUM($O747:AB747)","v":661.34717460727325},{"$f":"SUM($O360:AC360)-SUM($O618:AC618)+SUM($O747:AC747)","v":637.764856425473},{"$f":"SUM($O360:AD360)-SUM($O618:AD618)+SUM($O747:AD747)","v":614.18253824367275},{"$f":"SUM($O360:AE360)-SUM($O618:AE618)+SUM($O747:AE747)","v":590.60022006187251},{"$f":"SUM($O360:AF360)-SUM($O618:AF618)+SUM($O747:AF747)","v":567.01790188007226},{"$f":"SUM($O360:AG360)-SUM($O618:AG618)+SUM($O747:AG747)","v":543.43558369827201},{"$f":"SUM($O360:AH360)-SUM($O618:AH618)+SUM($O747:AH747)","v":519.85326551647177},{"$f":"SUM($O360:AI360)-SUM($O618:AI618)+SUM($O747:AI747)","v":496.27094733467152},{"$f":"SUM($O360:AJ360)-SUM($O618:AJ618)+SUM($O747:AJ747)","v":472.68862915287127},{"$f":"SUM($O360:AK360)-SUM($O618:AK618)+SUM($O747:AK747)","v":449.10631097107103},{"$f":"SUM($O360:AL360)-SUM($O618:AL618)+SUM($O747:AL747)","v":425.52399278927078},{"$f":"SUM($O360:AM360)-SUM($O618:AM618)+SUM($O747:AM747)","v":401.94167460747053},{"$f":"SUM($O360:AN360)-SUM($O618:AN618)+SUM($O747:AN747)","v":378.35935642567028},{"$f":"SUM($O360:AO360)-SUM($O618:AO618)+SUM($O747:AO747)","v":354.77703824387004},{"$f":"SUM($O360:AP360)-SUM($O618:AP618)+SUM($O747:AP747)","v":331.19472006206979},{"$f":"SUM($O360:AQ360)-SUM($O618:AQ618)+SUM($O747:AQ747)","v":307.61240188026954},{"$f":"SUM($O360:AR360)-SUM($O618:AR618)+SUM($O747:AR747)","v":284.0300836984693},{"$f":"SUM($O360:AS360)-SUM($O618:AS618)+SUM($O747:AS747)","v":260.44776551666905},{"$f":"SUM($O360:AT360)-SUM($O618:AT618)+SUM($O747:AT747)","v":236.8654473348688},{"$f":"SUM($O360:AU360)-SUM($O618:AU618)+SUM($O747:AU747)","v":213.28312915306856},{"$f":"SUM($O360:AV360)-SUM($O618:AV618)+SUM($O747:AV747)","v":189.70081097126831},{"$f":"SUM($O360:AW360)-SUM($O618:AW618)+SUM($O747:AW747)","v":166.11849278946806},{"$f":"SUM($O360:AX360)-SUM($O618:AX618)+SUM($O747:AX747)","v":142.53617460766782},{"$f":"SUM($O360:AY360)-SUM($O618:AY618)+SUM($O747:AY747)","v":118.95385642586757},{"$f":"SUM($O360:AZ360)-SUM($O618:AZ618)+SUM($O747:AZ747)","v":95.371538244067324},{"$f":"SUM($O360:BA360)-SUM($O618:BA618)+SUM($O747:BA747)","v":71.902085676487218},{"$f":"SUM($O360:BB360)-SUM($O618:BB618)+SUM($O747:BB747)","v":51.379667005787041},{"$f":"SUM($O360:BC360)-SUM($O618:BC618)+SUM($O747:BC747)","v":34.121950639396914},{"$f":"SUM($O360:BD360)-SUM($O618:BD618)+SUM($O747:BD747)","v":20.253936400594739},{"$f":"SUM($O360:BE360)-SUM($O618:BE618)+SUM($O747:BE747)","v":10.093806972443986},{"$f":"SUM($O360:BF360)-SUM($O618:BF618)+SUM($O747:BF747)","v":3.3211202184262447},{"$f":"SUM($O360:BG360)-SUM($O618:BG618)+SUM($O747:BG747)","v":0},{"$f":"SUM($O360:BH360)-SUM($O618:BH618)+SUM($O747:BH747)","v":0},{"$f":"SUM($O360:BI360)-SUM($O618:BI618)+SUM($O747:BI747)","v":0},{"$f":"SUM($O360:BJ360)-SUM($O618:BJ618)+SUM($O747:BJ747)","v":0},{"$f":"SUM($O360:BK360)-SUM($O618:BK618)+SUM($O747:BK747)","v":0},{"$f":"SUM($O360:BL360)-SUM($O618:BL618)+SUM($O747:BL747)","v":0},{"$f":"SUM($O360:BM360)-SUM($O618:BM618)+SUM($O747:BM747)","v":0}]
[null,null,79,"CT Gas Turbines","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O365:O365)-SUM($O623:O623)+SUM($O752:O752)","v":1.7763603772650001},{"$f":"SUM($O365:P365)-SUM($O623:P623)+SUM($O752:P752)","v":3.4400642964000001},{"$f":"SUM($O365:Q365)-SUM($O623:Q623)+SUM($O752:Q752)","v":46.966285319049994},{"$f":"SUM($O365:R365)-SUM($O623:R623)+SUM($O752:R752)","v":44.804651579175975},{"$f":"SUM($O365:S365)-SUM($O623:S623)+SUM($O752:S752)","v":43.036054845323434},{"$f":"SUM($O365:T365)-SUM($O623:T623)+SUM($O752:T752)","v":41.25117889392839},{"$f":"SUM($O365:U365)-SUM($O623:U623)+SUM($O752:U752)","v":39.901207880033354},{"$f":"SUM($O365:V365)-SUM($O623:V623)+SUM($O752:V752)","v":37.771704678638308},{"$f":"SUM($O365:W365)-SUM($O623:W623)+SUM($O752:W752)","v":35.642201477243262},{"$f":"SUM($O365:X365)-SUM($O623:X623)+SUM($O752:X752)","v":33.512698275848223},{"$f":"SUM($O365:Y365)-SUM($O623:Y623)+SUM($O752:Y752)","v":31.38319507445318},{"$f":"SUM($O365:Z365)-SUM($O623:Z623)+SUM($O752:Z752)","v":29.253691873058138},{"$f":"SUM($O365:AA365)-SUM($O623:AA623)+SUM($O752:AA752)","v":27.124188671663095},{"$f":"SUM($O365:AB365)-SUM($O623:AB623)+SUM($O752:AB752)","v":24.994685470268053},{"$f":"SUM($O365:AC365)-SUM($O623:AC623)+SUM($O752:AC752)","v":22.86518226887301},{"$f":"SUM($O365:AD365)-SUM($O623:AD623)+SUM($O752:AD752)","v":20.735679067477967},{"$f":"SUM($O365:AE365)-SUM($O623:AE623)+SUM($O752:AE752)","v":18.606175866082925},{"$f":"SUM($O365:AF365)-SUM($O623:AF623)+SUM($O752:AF752)","v":16.476672664687882},{"$f":"SUM($O365:AG365)-SUM($O623:AG623)+SUM($O752:AG752)","v":14.347169463292836},{"$f":"SUM($O365:AH365)-SUM($O623:AH623)+SUM($O752:AH752)","v":12.21766626189779},{"$f":"SUM($O365:AI365)-SUM($O623:AI623)+SUM($O752:AI752)","v":10.088163060502744},{"$f":"SUM($O365:AJ365)-SUM($O623:AJ623)+SUM($O752:AJ752)","v":7.9586598591076978},{"$f":"SUM($O365:AK365)-SUM($O623:AK623)+SUM($O752:AK752)","v":5.8291566577126517},{"$f":"SUM($O365:AL365)-SUM($O623:AL623)+SUM($O752:AL752)","v":3.7187150648626073},{"$f":"SUM($O365:AM365)-SUM($O623:AM623)+SUM($O752:AM752)","v":1.6859640725025642},{"$f":"SUM($O365:AN365)-SUM($O623:AN623)+SUM($O752:AN752)","v":0.1797905385975298},{"$f":"SUM($O365:AO365)-SUM($O623:AO623)+SUM($O752:AO752)","v":0.12349764308749656},{"$f":"SUM($O365:AP365)-SUM($O623:AP623)+SUM($O752:AP752)","v":6.7536562499995512E-2},{"$f":"SUM($O365:AQ365)-SUM($O623:AQ623)+SUM($O752:AQ752)","v":2.48015624999951E-2},{"$f":"SUM($O365:AR365)-SUM($O623:AR623)+SUM($O752:AR752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:AS365)-SUM($O623:AS623)+SUM($O752:AS752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:AT365)-SUM($O623:AT623)+SUM($O752:AT752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:AU365)-SUM($O623:AU623)+SUM($O752:AU752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:AV365)-SUM($O623:AV623)+SUM($O752:AV752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:AW365)-SUM($O623:AW623)+SUM($O752:AW752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:AX365)-SUM($O623:AX623)+SUM($O752:AX752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:AY365)-SUM($O623:AY623)+SUM($O752:AY752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:AZ365)-SUM($O623:AZ623)+SUM($O752:AZ752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:BA365)-SUM($O623:BA623)+SUM($O752:BA752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:BB365)-SUM($O623:BB623)+SUM($O752:BB752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:BC365)-SUM($O623:BC623)+SUM($O752:BC752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:BD365)-SUM($O623:BD623)+SUM($O752:BD752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:BE365)-SUM($O623:BE623)+SUM($O752:BE752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:BF365)-SUM($O623:BF623)+SUM($O752:BF752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:BG365)-SUM($O623:BG623)+SUM($O752:BG752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:BH365)-SUM($O623:BH623)+SUM($O752:BH752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:BI365)-SUM($O623:BI623)+SUM($O752:BI752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:BJ365)-SUM($O623:BJ623)+SUM($O752:BJ752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:BK365)-SUM($O623:BK623)+SUM($O752:BK752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:BL365)-SUM($O623:BL623)+SUM($O752:BL752)","v":-7.1054273576010019E-15},{"$f":"SUM($O365:BM365)-SUM($O623:BM623)+SUM($O752:BM752)","v":-7.1054273576010019E-15}]
[null,null,82,"GE DOT05 Tech 2","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O368:O368)-SUM($O626:O626)+SUM($O755:O755)","v":0},{"$f":"SUM($O368:P368)-SUM($O626:P626)+SUM($O755:P755)","v":0},{"$f":"SUM($O368:Q368)-SUM($O626:Q626)+SUM($O755:Q755)","v":0},{"$f":"SUM($O368:R368)-SUM($O626:R626)+SUM($O755:R755)","v":0.55541168274577501},{"$f":"SUM($O368:S368)-SUM($O626:S626)+SUM($O755:S755)","v":1.798520051651942},{"$f":"SUM($O368:T368)-SUM($O626:T626)+SUM($O755:T755)","v":62.60405828885176},{"$f":"SUM($O368:U368)-SUM($O626:U626)+SUM($O755:U755)","v":134.41670595006207},{"$f":"SUM($O368:V368)-SUM($O626:V626)+SUM($O755:V755)","v":128.38409650396443},{"$f":"SUM($O368:W368)-SUM($O626:W626)+SUM($O755:W755)","v":122.35148705786681},{"$f":"SUM($O368:X368)-SUM($O626:X626)+SUM($O755:X755)","v":116.31887761176918},{"$f":"SUM($O368:Y368)-SUM($O626:Y626)+SUM($O755:Y755)","v":110.28626816567154},{"$f":"SUM($O368:Z368)-SUM($O626:Z626)+SUM($O755:Z755)","v":104.25365871957391},{"$f":"SUM($O368:AA368)-SUM($O626:AA626)+SUM($O755:AA755)","v":98.221049273476268},{"$f":"SUM($O368:AB368)-SUM($O626:AB626)+SUM($O755:AB755)","v":92.18843982737863},{"$f":"SUM($O368:AC368)-SUM($O626:AC626)+SUM($O755:AC755)","v":86.155830381280992},{"$f":"SUM($O368:AD368)-SUM($O626:AD626)+SUM($O755:AD755)","v":80.123220935183355},{"$f":"SUM($O368:AE368)-SUM($O626:AE626)+SUM($O755:AE755)","v":74.090611489085717},{"$f":"SUM($O368:AF368)-SUM($O626:AF626)+SUM($O755:AF755)","v":68.058002042988079},{"$f":"SUM($O368:AG368)-SUM($O626:AG626)+SUM($O755:AG755)","v":62.025392596890441},{"$f":"SUM($O368:AH368)-SUM($O626:AH626)+SUM($O755:AH755)","v":55.992783150792803},{"$f":"SUM($O368:AI368)-SUM($O626:AI626)+SUM($O755:AI755)","v":49.960173704695165},{"$f":"SUM($O368:AJ368)-SUM($O626:AJ626)+SUM($O755:AJ755)","v":43.927564258597528},{"$f":"SUM($O368:AK368)-SUM($O626:AK626)+SUM($O755:AK755)","v":37.89495481249989},{"$f":"SUM($O368:AL368)-SUM($O626:AL626)+SUM($O755:AL755)","v":31.862345366402252},{"$f":"SUM($O368:AM368)-SUM($O626:AM626)+SUM($O755:AM755)","v":25.829735920304614},{"$f":"SUM($O368:AN368)-SUM($O626:AN626)+SUM($O755:AN755)","v":19.797126474206976},{"$f":"SUM($O368:AO368)-SUM($O626:AO626)+SUM($O755:AO755)","v":13.770476989957913},{"$f":"SUM($O368:AP368)-SUM($O626:AP626)+SUM($O755:AP755)","v":7.7758763518225464},{"$f":"SUM($O368:AQ368)-SUM($O626:AQ626)+SUM($O755:AQ755)","v":2.4767213470263982},{"$f":"SUM($O368:AR368)-SUM($O626:AR626)+SUM($O755:AR755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:AS368)-SUM($O626:AS626)+SUM($O755:AS755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:AT368)-SUM($O626:AT626)+SUM($O755:AT755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:AU368)-SUM($O626:AU626)+SUM($O755:AU755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:AV368)-SUM($O626:AV626)+SUM($O755:AV755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:AW368)-SUM($O626:AW626)+SUM($O755:AW755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:AX368)-SUM($O626:AX626)+SUM($O755:AX755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:AY368)-SUM($O626:AY626)+SUM($O755:AY755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:AZ368)-SUM($O626:AZ626)+SUM($O755:AZ755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:BA368)-SUM($O626:BA626)+SUM($O755:BA755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:BB368)-SUM($O626:BB626)+SUM($O755:BB755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:BC368)-SUM($O626:BC626)+SUM($O755:BC755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:BD368)-SUM($O626:BD626)+SUM($O755:BD755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:BE368)-SUM($O626:BE626)+SUM($O755:BE755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:BF368)-SUM($O626:BF626)+SUM($O755:BF755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:BG368)-SUM($O626:BG626)+SUM($O755:BG755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:BH368)-SUM($O626:BH626)+SUM($O755:BH755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:BI368)-SUM($O626:BI626)+SUM($O755:BI755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:BJ368)-SUM($O626:BJ626)+SUM($O755:BJ755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:BK368)-SUM($O626:BK626)+SUM($O755:BK755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:BL368)-SUM($O626:BL626)+SUM($O755:BL755)","v":-2.8421709430404007E-14},{"$f":"SUM($O368:BM368)-SUM($O626:BM626)+SUM($O755:BM755)","v":-2.8421709430404007E-14}]
[null,null,84,"Martin 1&2 Dismantlement","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O370:O370)-SUM($O628:O628)+SUM($O757:O757)","v":0},{"$f":"SUM($O370:P370)-SUM($O628:P628)+SUM($O757:P757)","v":13.058552307205},{"$f":"SUM($O370:Q370)-SUM($O628:Q628)+SUM($O757:Q757)","v":27.957719216465001},{"$f":"SUM($O370:R370)-SUM($O628:R628)+SUM($O757:R757)","v":38.648654972829632},{"$f":"SUM($O370:S370)-SUM($O628:S628)+SUM($O757:S757)","v":55.821800835524542},{"$f":"SUM($O370:T370)-SUM($O628:T628)+SUM($O757:T757)","v":68.513649923860797},{"$f":"SUM($O370:U370)-SUM($O628:U628)+SUM($O757:U757)","v":68.052405740685373},{"$f":"SUM($O370:V370)-SUM($O628:V628)+SUM($O757:V757)","v":64.644290860240744},{"$f":"SUM($O370:W370)-SUM($O628:W628)+SUM($O757:W757)","v":61.23617597979613},{"$f":"SUM($O370:X370)-SUM($O628:X628)+SUM($O757:X757)","v":57.828061099351515},{"$f":"SUM($O370:Y370)-SUM($O628:Y628)+SUM($O757:Y757)","v":54.419946218906894},{"$f":"SUM($O370:Z370)-SUM($O628:Z628)+SUM($O757:Z757)","v":51.011831338462272},{"$f":"SUM($O370:AA370)-SUM($O628:AA628)+SUM($O757:AA757)","v":47.603716458017658},{"$f":"SUM($O370:AB370)-SUM($O628:AB628)+SUM($O757:AB757)","v":44.195601577573044},{"$f":"SUM($O370:AC370)-SUM($O628:AC628)+SUM($O757:AC757)","v":40.787486697128429},{"$f":"SUM($O370:AD370)-SUM($O628:AD628)+SUM($O757:AD757)","v":37.379371816683815},{"$f":"SUM($O370:AE370)-SUM($O628:AE628)+SUM($O757:AE757)","v":33.9712569362392},{"$f":"SUM($O370:AF370)-SUM($O628:AF628)+SUM($O757:AF757)","v":30.563142055794586},{"$f":"SUM($O370:AG370)-SUM($O628:AG628)+SUM($O757:AG757)","v":27.155027175349971},{"$f":"SUM($O370:AH370)-SUM($O628:AH628)+SUM($O757:AH757)","v":23.746912294905357},{"$f":"SUM($O370:AI370)-SUM($O628:AI628)+SUM($O757:AI757)","v":20.338797414460743},{"$f":"SUM($O370:AJ370)-SUM($O628:AJ628)+SUM($O757:AJ757)","v":16.930682534016128},{"$f":"SUM($O370:AK370)-SUM($O628:AK628)+SUM($O757:AK757)","v":13.522567653571514},{"$f":"SUM($O370:AL370)-SUM($O628:AL628)+SUM($O757:AL757)","v":10.114452773126899},{"$f":"SUM($O370:AM370)-SUM($O628:AM628)+SUM($O757:AM757)","v":6.846465434047289},{"$f":"SUM($O370:AN370)-SUM($O628:AN628)+SUM($O757:AN757)","v":4.1782427212426683},{"$f":"SUM($O370:AO370)-SUM($O628:AO628)+SUM($O757:AO757)","v":2.152118233477708},{"$f":"SUM($O370:AP370)-SUM($O628:AP628)+SUM($O757:AP757)","v":0.72609495217710673},{"$f":"SUM($O370:AQ370)-SUM($O628:AQ628)+SUM($O757:AQ757)","v":9.3757511171148167E-2},{"$f":"SUM($O370:AR370)-SUM($O628:AR628)+SUM($O757:AR757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:AS370)-SUM($O628:AS628)+SUM($O757:AS757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:AT370)-SUM($O628:AT628)+SUM($O757:AT757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:AU370)-SUM($O628:AU628)+SUM($O757:AU757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:AV370)-SUM($O628:AV628)+SUM($O757:AV757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:AW370)-SUM($O628:AW628)+SUM($O757:AW757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:AX370)-SUM($O628:AX628)+SUM($O757:AX757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:AY370)-SUM($O628:AY628)+SUM($O757:AY757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:AZ370)-SUM($O628:AZ628)+SUM($O757:AZ757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:BA370)-SUM($O628:BA628)+SUM($O757:BA757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:BB370)-SUM($O628:BB628)+SUM($O757:BB757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:BC370)-SUM($O628:BC628)+SUM($O757:BC757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:BD370)-SUM($O628:BD628)+SUM($O757:BD757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:BE370)-SUM($O628:BE628)+SUM($O757:BE757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:BF370)-SUM($O628:BF628)+SUM($O757:BF757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:BG370)-SUM($O628:BG628)+SUM($O757:BG757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:BH370)-SUM($O628:BH628)+SUM($O757:BH757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:BI370)-SUM($O628:BI628)+SUM($O757:BI757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:BJ370)-SUM($O628:BJ628)+SUM($O757:BJ757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:BK370)-SUM($O628:BK628)+SUM($O757:BK757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:BL370)-SUM($O628:BL628)+SUM($O757:BL757)","v":8.5265128291212022E-14},{"$f":"SUM($O370:BM370)-SUM($O628:BM628)+SUM($O757:BM757)","v":8.5265128291212022E-14}]
[null,null,89,"PTN Brighter Future","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O375:O375)-SUM($O633:O633)+SUM($O762:O762)","v":0},{"$f":"SUM($O375:P375)-SUM($O633:P633)+SUM($O762:P762)","v":4.0597518317999999},{"$f":"SUM($O375:Q375)-SUM($O633:Q633)+SUM($O762:Q762)","v":26.882315894400001},{"$f":"SUM($O375:R375)-SUM($O633:R633)+SUM($O762:R762)","v":61.564316020911555},{"$f":"SUM($O375:S375)-SUM($O633:S633)+SUM($O762:S762)","v":77.962427584076593},{"$f":"SUM($O375:T375)-SUM($O633:T633)+SUM($O762:T762)","v":103.33778291434665},{"$f":"SUM($O375:U375)-SUM($O633:U633)+SUM($O762:U762)","v":107.16693858155641},{"$f":"SUM($O375:V375)-SUM($O633:V633)+SUM($O762:V762)","v":102.31589424876698},{"$f":"SUM($O375:W375)-SUM($O633:W633)+SUM($O762:W762)","v":97.464849915977553},{"$f":"SUM($O375:X375)-SUM($O633:X633)+SUM($O762:X762)","v":92.613805583188125},{"$f":"SUM($O375:Y375)-SUM($O633:Y633)+SUM($O762:Y762)","v":87.762761250398697},{"$f":"SUM($O375:Z375)-SUM($O633:Z633)+SUM($O762:Z762)","v":82.911716917609269},{"$f":"SUM($O375:AA375)-SUM($O633:AA633)+SUM($O762:AA762)","v":78.060672584819841},{"$f":"SUM($O375:AB375)-SUM($O633:AB633)+SUM($O762:AB762)","v":73.209628252030413},{"$f":"SUM($O375:AC375)-SUM($O633:AC633)+SUM($O762:AC762)","v":68.358583919240985},{"$f":"SUM($O375:AD375)-SUM($O633:AD633)+SUM($O762:AD762)","v":63.507539586451557},{"$f":"SUM($O375:AE375)-SUM($O633:AE633)+SUM($O762:AE762)","v":58.656495253662129},{"$f":"SUM($O375:AF375)-SUM($O633:AF633)+SUM($O762:AF762)","v":53.805450920872701},{"$f":"SUM($O375:AG375)-SUM($O633:AG633)+SUM($O762:AG762)","v":48.954406588083273},{"$f":"SUM($O375:AH375)-SUM($O633:AH633)+SUM($O762:AH762)","v":44.103362255293845},{"$f":"SUM($O375:AI375)-SUM($O633:AI633)+SUM($O762:AI762)","v":39.252317922504417},{"$f":"SUM($O375:AJ375)-SUM($O633:AJ633)+SUM($O762:AJ762)","v":34.401273589714989},{"$f":"SUM($O375:AK375)-SUM($O633:AK633)+SUM($O762:AK762)","v":29.550229256925562},{"$f":"SUM($O375:AL375)-SUM($O633:AL633)+SUM($O762:AL762)","v":24.699184924136134},{"$f":"SUM($O375:AM375)-SUM($O633:AM633)+SUM($O762:AM762)","v":19.848140591346706},{"$f":"SUM($O375:AN375)-SUM($O633:AN633)+SUM($O762:AN762)","v":14.997096258557278},{"$f":"SUM($O375:AO375)-SUM($O633:AO633)+SUM($O762:AO762)","v":10.228904003967855},{"$f":"SUM($O375:AP375)-SUM($O633:AP633)+SUM($O762:AP762)","v":6.012712158578438},{"$f":"SUM($O375:AQ375)-SUM($O633:AQ633)+SUM($O762:AQ762)","v":2.9959951940851823},{"$f":"SUM($O375:AR375)-SUM($O633:AR633)+SUM($O762:AR762)","v":1.0965999933933261},{"$f":"SUM($O375:AS375)-SUM($O633:AS633)+SUM($O762:AS762)","v":0.17020000000003677},{"$f":"SUM($O375:AT375)-SUM($O633:AT633)+SUM($O762:AT762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:AU375)-SUM($O633:AU633)+SUM($O762:AU762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:AV375)-SUM($O633:AV633)+SUM($O762:AV762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:AW375)-SUM($O633:AW633)+SUM($O762:AW762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:AX375)-SUM($O633:AX633)+SUM($O762:AX762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:AY375)-SUM($O633:AY633)+SUM($O762:AY762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:AZ375)-SUM($O633:AZ633)+SUM($O762:AZ762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:BA375)-SUM($O633:BA633)+SUM($O762:BA762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:BB375)-SUM($O633:BB633)+SUM($O762:BB762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:BC375)-SUM($O633:BC633)+SUM($O762:BC762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:BD375)-SUM($O633:BD633)+SUM($O762:BD762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:BE375)-SUM($O633:BE633)+SUM($O762:BE762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:BF375)-SUM($O633:BF633)+SUM($O762:BF762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:BG375)-SUM($O633:BG633)+SUM($O762:BG762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:BH375)-SUM($O633:BH633)+SUM($O762:BH762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:BI375)-SUM($O633:BI633)+SUM($O762:BI762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:BJ375)-SUM($O633:BJ633)+SUM($O762:BJ762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:BK375)-SUM($O633:BK633)+SUM($O762:BK762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:BL375)-SUM($O633:BL633)+SUM($O762:BL762)","v":5.6843418860808015E-14},{"$f":"SUM($O375:BM375)-SUM($O633:BM633)+SUM($O762:BM762)","v":5.6843418860808015E-14}]
[null,null,93,"Dania Beach Energy Center","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O379:O379)-SUM($O637:O637)+SUM($O766:O766)","v":0},{"$f":"SUM($O379:P379)-SUM($O637:P637)+SUM($O766:P766)","v":6.5004443833499996},{"$f":"SUM($O379:Q379)-SUM($O637:Q637)+SUM($O766:Q766)","v":21.0044941755},{"$f":"SUM($O379:R379)-SUM($O637:R637)+SUM($O766:R766)","v":25.155021047918456},{"$f":"SUM($O379:S379)-SUM($O637:S637)+SUM($O766:S766)","v":24.223715043412966},{"$f":"SUM($O379:T379)-SUM($O637:T637)+SUM($O766:T766)","v":23.292409038907472},{"$f":"SUM($O379:U379)-SUM($O637:U637)+SUM($O766:U766)","v":22.361103034401978},{"$f":"SUM($O379:V379)-SUM($O637:V637)+SUM($O766:V766)","v":21.429797029896488},{"$f":"SUM($O379:W379)-SUM($O637:W637)+SUM($O766:W766)","v":20.498491025390997},{"$f":"SUM($O379:X379)-SUM($O637:X637)+SUM($O766:X766)","v":19.567185020885503},{"$f":"SUM($O379:Y379)-SUM($O637:Y637)+SUM($O766:Y766)","v":18.635879016380009},{"$f":"SUM($O379:Z379)-SUM($O637:Z637)+SUM($O766:Z766)","v":17.704573011874519},{"$f":"SUM($O379:AA379)-SUM($O637:AA637)+SUM($O766:AA766)","v":16.773267007369029},{"$f":"SUM($O379:AB379)-SUM($O637:AB637)+SUM($O766:AB766)","v":15.841961002863535},{"$f":"SUM($O379:AC379)-SUM($O637:AC637)+SUM($O766:AC766)","v":14.910654998358043},{"$f":"SUM($O379:AD379)-SUM($O637:AD637)+SUM($O766:AD766)","v":13.97934899385255},{"$f":"SUM($O379:AE379)-SUM($O637:AE637)+SUM($O766:AE766)","v":13.048042989347058},{"$f":"SUM($O379:AF379)-SUM($O637:AF637)+SUM($O766:AF766)","v":12.116736984841566},{"$f":"SUM($O379:AG379)-SUM($O637:AG637)+SUM($O766:AG766)","v":11.185430980336074},{"$f":"SUM($O379:AH379)-SUM($O637:AH637)+SUM($O766:AH766)","v":10.254124975830582},{"$f":"SUM($O379:AI379)-SUM($O637:AI637)+SUM($O766:AI766)","v":9.3228189713250913},{"$f":"SUM($O379:AJ379)-SUM($O637:AJ637)+SUM($O766:AJ766)","v":8.3915129668195974},{"$f":"SUM($O379:AK379)-SUM($O637:AK637)+SUM($O766:AK766)","v":7.4602069623141034},{"$f":"SUM($O379:AL379)-SUM($O637:AL637)+SUM($O766:AL766)","v":6.5289009578086095},{"$f":"SUM($O379:AM379)-SUM($O637:AM637)+SUM($O766:AM766)","v":5.5975949533031155},{"$f":"SUM($O379:AN379)-SUM($O637:AN637)+SUM($O766:AN766)","v":4.6662889487976216},{"$f":"SUM($O379:AO379)-SUM($O637:AO637)+SUM($O766:AO766)","v":3.7349829442921276},{"$f":"SUM($O379:AP379)-SUM($O637:AP637)+SUM($O766:AP766)","v":2.8036769397866337},{"$f":"SUM($O379:AQ379)-SUM($O637:AQ637)+SUM($O766:AQ766)","v":1.8723709352811397},{"$f":"SUM($O379:AR379)-SUM($O637:AR637)+SUM($O766:AR766)","v":0.94106493077564579},{"$f":"SUM($O379:AS379)-SUM($O637:AS637)+SUM($O766:AS766)","v":0.22478634862015667},{"$f":"SUM($O379:AT379)-SUM($O637:AT637)+SUM($O766:AT766)","v":1.2486075864675428E-2},{"$f":"SUM($O379:AU379)-SUM($O637:AU637)+SUM($O766:AU766)","v":0},{"$f":"SUM($O379:AV379)-SUM($O637:AV637)+SUM($O766:AV766)","v":0},{"$f":"SUM($O379:AW379)-SUM($O637:AW637)+SUM($O766:AW766)","v":0},{"$f":"SUM($O379:AX379)-SUM($O637:AX637)+SUM($O766:AX766)","v":0},{"$f":"SUM($O379:AY379)-SUM($O637:AY637)+SUM($O766:AY766)","v":0},{"$f":"SUM($O379:AZ379)-SUM($O637:AZ637)+SUM($O766:AZ766)","v":0},{"$f":"SUM($O379:BA379)-SUM($O637:BA637)+SUM($O766:BA766)","v":0},{"$f":"SUM($O379:BB379)-SUM($O637:BB637)+SUM($O766:BB766)","v":0},{"$f":"SUM($O379:BC379)-SUM($O637:BC637)+SUM($O766:BC766)","v":0},{"$f":"SUM($O379:BD379)-SUM($O637:BD637)+SUM($O766:BD766)","v":0},{"$f":"SUM($O379:BE379)-SUM($O637:BE637)+SUM($O766:BE766)","v":0},{"$f":"SUM($O379:BF379)-SUM($O637:BF637)+SUM($O766:BF766)","v":0},{"$f":"SUM($O379:BG379)-SUM($O637:BG637)+SUM($O766:BG766)","v":0},{"$f":"SUM($O379:BH379)-SUM($O637:BH637)+SUM($O766:BH766)","v":0},{"$f":"SUM($O379:BI379)-SUM($O637:BI637)+SUM($O766:BI766)","v":0},{"$f":"SUM($O379:BJ379)-SUM($O637:BJ637)+SUM($O766:BJ766)","v":0},{"$f":"SUM($O379:BK379)-SUM($O637:BK637)+SUM($O766:BK766)","v":0},{"$f":"SUM($O379:BL379)-SUM($O637:BL637)+SUM($O766:BL766)","v":0},{"$f":"SUM($O379:BM379)-SUM($O637:BM637)+SUM($O766:BM766)","v":0}]
[null,null,97,"SolarTogether 4","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O383:O383)-SUM($O641:O641)+SUM($O770:O770)","v":0},{"$f":"SUM($O383:P383)-SUM($O641:P641)+SUM($O770:P770)","v":0},{"$f":"SUM($O383:Q383)-SUM($O641:Q641)+SUM($O770:Q770)","v":2.6408619389999999E-2},{"$f":"SUM($O383:R383)-SUM($O641:R641)+SUM($O770:R770)","v":271.69171261517323},{"$f":"SUM($O383:S383)-SUM($O641:S641)+SUM($O770:S770)","v":325.5491375823658},{"$f":"SUM($O383:T383)-SUM($O641:T641)+SUM($O770:T770)","v":313.96397984969997},{"$f":"SUM($O383:U383)-SUM($O641:U641)+SUM($O770:U770)","v":302.37882211703419},{"$f":"SUM($O383:V383)-SUM($O641:V641)+SUM($O770:V770)","v":290.79366438436836},{"$f":"SUM($O383:W383)-SUM($O641:W641)+SUM($O770:W770)","v":279.20850665170258},{"$f":"SUM($O383:X383)-SUM($O641:X641)+SUM($O770:X770)","v":267.62334891903674},{"$f":"SUM($O383:Y383)-SUM($O641:Y641)+SUM($O770:Y770)","v":256.03819118637091},{"$f":"SUM($O383:Z383)-SUM($O641:Z641)+SUM($O770:Z770)","v":244.45303345370513},{"$f":"SUM($O383:AA383)-SUM($O641:AA641)+SUM($O770:AA770)","v":232.86787572103933},{"$f":"SUM($O383:AB383)-SUM($O641:AB641)+SUM($O770:AB770)","v":221.28271798837352},{"$f":"SUM($O383:AC383)-SUM($O641:AC641)+SUM($O770:AC770)","v":209.69756025570771},{"$f":"SUM($O383:AD383)-SUM($O641:AD641)+SUM($O770:AD770)","v":198.11240252304191},{"$f":"SUM($O383:AE383)-SUM($O641:AE641)+SUM($O770:AE770)","v":186.5272447903761},{"$f":"SUM($O383:AF383)-SUM($O641:AF641)+SUM($O770:AF770)","v":174.9420870577103},{"$f":"SUM($O383:AG383)-SUM($O641:AG641)+SUM($O770:AG770)","v":163.35692932504449},{"$f":"SUM($O383:AH383)-SUM($O641:AH641)+SUM($O770:AH770)","v":151.77177159237868},{"$f":"SUM($O383:AI383)-SUM($O641:AI641)+SUM($O770:AI770)","v":140.18661385971288},{"$f":"SUM($O383:AJ383)-SUM($O641:AJ641)+SUM($O770:AJ770)","v":128.60145612704707},{"$f":"SUM($O383:AK383)-SUM($O641:AK641)+SUM($O770:AK770)","v":117.01629839438127},{"$f":"SUM($O383:AL383)-SUM($O641:AL641)+SUM($O770:AL770)","v":105.43114066171546},{"$f":"SUM($O383:AM383)-SUM($O641:AM641)+SUM($O770:AM770)","v":93.845982929049654},{"$f":"SUM($O383:AN383)-SUM($O641:AN641)+SUM($O770:AN770)","v":82.260825196383848},{"$f":"SUM($O383:AO383)-SUM($O641:AO641)+SUM($O770:AO770)","v":70.675667463718014},{"$f":"SUM($O383:AP383)-SUM($O641:AP641)+SUM($O770:AP770)","v":59.09050973105218},{"$f":"SUM($O383:AQ383)-SUM($O641:AQ641)+SUM($O770:AQ770)","v":47.505351998386345},{"$f":"SUM($O383:AR383)-SUM($O641:AR641)+SUM($O770:AR770)","v":35.920194265720511},{"$f":"SUM($O383:AS383)-SUM($O641:AS641)+SUM($O770:AS770)","v":24.335036533054677},{"$f":"SUM($O383:AT383)-SUM($O641:AT641)+SUM($O770:AT770)","v":12.74995939637887},{"$f":"SUM($O383:AU383)-SUM($O641:AU641)+SUM($O770:AU770)","v":1.9948083222180912},{"$f":"SUM($O383:AV383)-SUM($O641:AV641)+SUM($O770:AV770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:AW383)-SUM($O641:AW641)+SUM($O770:AW770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:AX383)-SUM($O641:AX641)+SUM($O770:AX770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:AY383)-SUM($O641:AY641)+SUM($O770:AY770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:AZ383)-SUM($O641:AZ641)+SUM($O770:AZ770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:BA383)-SUM($O641:BA641)+SUM($O770:BA770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:BB383)-SUM($O641:BB641)+SUM($O770:BB770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:BC383)-SUM($O641:BC641)+SUM($O770:BC770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:BD383)-SUM($O641:BD641)+SUM($O770:BD770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:BE383)-SUM($O641:BE641)+SUM($O770:BE770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:BF383)-SUM($O641:BF641)+SUM($O770:BF770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:BG383)-SUM($O641:BG641)+SUM($O770:BG770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:BH383)-SUM($O641:BH641)+SUM($O770:BH770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:BI383)-SUM($O641:BI641)+SUM($O770:BI770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:BJ383)-SUM($O641:BJ641)+SUM($O770:BJ770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:BK383)-SUM($O641:BK641)+SUM($O770:BK770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:BL383)-SUM($O641:BL641)+SUM($O770:BL770)","v":2.2737367544323206E-13},{"$f":"SUM($O383:BM383)-SUM($O641:BM641)+SUM($O770:BM770)","v":2.2737367544323206E-13}]
[null,null,98,"SolarTogether 5","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O384:O384)-SUM($O642:O642)+SUM($O771:O771)","v":0},{"$f":"SUM($O384:P384)-SUM($O642:P642)+SUM($O771:P771)","v":0},{"$f":"SUM($O384:Q384)-SUM($O642:Q642)+SUM($O771:Q771)","v":1.3915642900000002E-3},{"$f":"SUM($O384:R384)-SUM($O642:R642)+SUM($O771:R771)","v":255.01234157723053},{"$f":"SUM($O384:S384)-SUM($O642:S642)+SUM($O771:S771)","v":310.6575671894654},{"$f":"SUM($O384:T384)-SUM($O642:T642)+SUM($O771:T771)","v":299.60746401975342},{"$f":"SUM($O384:U384)-SUM($O642:U642)+SUM($O771:U771)","v":288.55736085004139},{"$f":"SUM($O384:V384)-SUM($O642:V642)+SUM($O771:V771)","v":277.50725768032942},{"$f":"SUM($O384:W384)-SUM($O642:W642)+SUM($O771:W771)","v":266.45715451061744},{"$f":"SUM($O384:X384)-SUM($O642:X642)+SUM($O771:X771)","v":255.40705134090544},{"$f":"SUM($O384:Y384)-SUM($O642:Y642)+SUM($O771:Y771)","v":244.35694817119344},{"$f":"SUM($O384:Z384)-SUM($O642:Z642)+SUM($O771:Z771)","v":233.30684500148146},{"$f":"SUM($O384:AA384)-SUM($O642:AA642)+SUM($O771:AA771)","v":222.25674183176949},{"$f":"SUM($O384:AB384)-SUM($O642:AB642)+SUM($O771:AB771)","v":211.20663866205749},{"$f":"SUM($O384:AC384)-SUM($O642:AC642)+SUM($O771:AC771)","v":200.15653549234548},{"$f":"SUM($O384:AD384)-SUM($O642:AD642)+SUM($O771:AD771)","v":189.10643232263351},{"$f":"SUM($O384:AE384)-SUM($O642:AE642)+SUM($O771:AE771)","v":178.05632915292151},{"$f":"SUM($O384:AF384)-SUM($O642:AF642)+SUM($O771:AF771)","v":167.0062259832095},{"$f":"SUM($O384:AG384)-SUM($O642:AG642)+SUM($O771:AG771)","v":155.9561228134975},{"$f":"SUM($O384:AH384)-SUM($O642:AH642)+SUM($O771:AH771)","v":144.9060196437855},{"$f":"SUM($O384:AI384)-SUM($O642:AI642)+SUM($O771:AI771)","v":133.8559164740735},{"$f":"SUM($O384:AJ384)-SUM($O642:AJ642)+SUM($O771:AJ771)","v":122.80581330436149},{"$f":"SUM($O384:AK384)-SUM($O642:AK642)+SUM($O771:AK771)","v":111.75571013464949},{"$f":"SUM($O384:AL384)-SUM($O642:AL642)+SUM($O771:AL771)","v":100.70560696493749},{"$f":"SUM($O384:AM384)-SUM($O642:AM642)+SUM($O771:AM771)","v":89.655503795225485},{"$f":"SUM($O384:AN384)-SUM($O642:AN642)+SUM($O771:AN771)","v":78.605400625513482},{"$f":"SUM($O384:AO384)-SUM($O642:AO642)+SUM($O771:AO771)","v":67.555297455801508},{"$f":"SUM($O384:AP384)-SUM($O642:AP642)+SUM($O771:AP771)","v":56.505194286089534},{"$f":"SUM($O384:AQ384)-SUM($O642:AQ642)+SUM($O771:AQ771)","v":45.45509111637756},{"$f":"SUM($O384:AR384)-SUM($O642:AR642)+SUM($O771:AR771)","v":34.404987946665585},{"$f":"SUM($O384:AS384)-SUM($O642:AS642)+SUM($O771:AS771)","v":23.354884776953611},{"$f":"SUM($O384:AT384)-SUM($O642:AT642)+SUM($O771:AT771)","v":12.304785854131637},{"$f":"SUM($O384:AU384)-SUM($O642:AU642)+SUM($O771:AU771)","v":2.0329942893221187},{"$f":"SUM($O384:AV384)-SUM($O642:AV642)+SUM($O771:AV771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:AW384)-SUM($O642:AW642)+SUM($O771:AW771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:AX384)-SUM($O642:AX642)+SUM($O771:AX771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:AY384)-SUM($O642:AY642)+SUM($O771:AY771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:AZ384)-SUM($O642:AZ642)+SUM($O771:AZ771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:BA384)-SUM($O642:BA642)+SUM($O771:BA771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:BB384)-SUM($O642:BB642)+SUM($O771:BB771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:BC384)-SUM($O642:BC642)+SUM($O771:BC771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:BD384)-SUM($O642:BD642)+SUM($O771:BD771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:BE384)-SUM($O642:BE642)+SUM($O771:BE771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:BF384)-SUM($O642:BF642)+SUM($O771:BF771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:BG384)-SUM($O642:BG642)+SUM($O771:BG771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:BH384)-SUM($O642:BH642)+SUM($O771:BH771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:BI384)-SUM($O642:BI642)+SUM($O771:BI771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:BJ384)-SUM($O642:BJ642)+SUM($O771:BJ771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:BK384)-SUM($O642:BK642)+SUM($O771:BK771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:BL384)-SUM($O642:BL642)+SUM($O771:BL771)","v":2.8421709430404007E-13},{"$f":"SUM($O384:BM384)-SUM($O642:BM642)+SUM($O771:BM771)","v":2.8421709430404007E-13}]
[null,null,102,"Safe Harbor Panels - 2023","CWIP Capital",6,null,null,null,null,null,null,null,null,{"$f":"SUM($O388:O388)-SUM($O646:O646)+SUM($O775:O775)","v":0},{"$f":"SUM($O388:P388)-SUM($O646:P646)+SUM($O775:P775)","v":0},{"$f":"SUM($O388:Q388)-SUM($O646:Q646)+SUM($O775:Q775)","v":0},{"$f":"SUM($O388:R388)-SUM($O646:R646)+SUM($O775:R775)","v":0},{"$f":"SUM($O388:S388)-SUM($O646:S646)+SUM($O775:S775)","v":0},{"$f":"SUM($O388:T388)-SUM($O646:T646)+SUM($O775:T775)","v":0},{"$f":"SUM($O388:U388)-SUM($O646:U646)+SUM($O775:U775)","v":0},{"$f":"SUM($O388:V388)-SUM($O646:V646)+SUM($O775:V775)","v":0},{"$f":"SUM($O388:W388)-SUM($O646:W646)+SUM($O775:W775)","v":0},{"$f":"SUM($O388:X388)-SUM($O646:X646)+SUM($O775:X775)","v":0},{"$f":"SUM($O388:Y388)-SUM($O646:Y646)+SUM($O775:Y775)","v":0},{"$f":"SUM($O388:Z388)-SUM($O646:Z646)+SUM($O775:Z775)","v":0},{"$f":"SUM($O388:AA388)-SUM($O646:AA646)+SUM($O775:AA775)","v":0},{"$f":"SUM($O388:AB388)-SUM($O646:AB646)+SUM($O775:AB775)","v":0},{"$f":"SUM($O388:AC388)-SUM($O646:AC646)+SUM($O775:AC775)","v":0},{"$f":"SUM($O388:AD388)-SUM($O646:AD646)+SUM($O775:AD775)","v":0},{"$f":"SUM($O388:AE388)-SUM($O646:AE646)+SUM($O775:AE775)","v":0},{"$f":"SUM($O388:AF388)-SUM($O646:AF646)+SUM($O775:AF775)","v":0},{"$f":"SUM($O388:AG388)-SUM($O646:AG646)+SUM($O775:AG775)","v":0},{"$f":"SUM($O388:AH388)-SUM($O646:AH646)+SUM($O775:AH775)","v":0},{"$f":"SUM($O388:AI388)-SUM($O646:AI646)+SUM($O775:AI775)","v":0},{"$f":"SUM($O388:AJ388)-SUM($O646:AJ646)+SUM($O775:AJ775)","v":0},{"$f":"SUM($O388:AK388)-SUM($O646:AK646)+SUM($O775:AK775)","v":0},{"$f":"SUM($O388:AL388)-SUM($O646:AL646)+SUM($O775:AL775)","v":0},{"$f":"SUM($O388:AM388)-SUM($O646:AM646)+SUM($O775:AM775)","v":0},{"$f":"SUM($O388:AN388)-SUM($O646:AN646)+SUM($O775:AN775)","v":0},{"$f":"SUM($O388:AO388)-SUM($O646:AO646)+SUM($O775:AO775)","v":0},{"$f":"SUM($O388:AP388)-SUM($O646:AP646)+SUM($O775:AP775)","v":0},{"$f":"SUM($O388:AQ388)-SUM($O646:AQ646)+SUM($O775:AQ775)","v":0},{"$f":"SUM($O388:AR388)-SUM($O646:AR646)+SUM($O775:AR775)","v":0},{"$f":"SUM($O388:AS388)-SUM($O646:AS646)+SUM($O775:AS775)","v":0},{"$f":"SUM($O388:AT388)-SUM($O646:AT646)+SUM($O775:AT775)","v":0},{"$f":"SUM($O388:AU388)-SUM($O646:AU646)+SUM($O775:AU775)","v":0},{"$f":"SUM($O388:AV388)-SUM($O646:AV646)+SUM($O775:AV775)","v":0},{"$f":"SUM($O388:AW388)-SUM($O646:AW646)+SUM($O775:AW775)","v":0},{"$f":"SUM($O388:AX388)-SUM($O646:AX646)+SUM($O775:AX775)","v":0},{"$f":"SUM($O388:AY388)-SUM($O646:AY646)+SUM($O775:AY775)","v":0},{"$f":"SUM($O388:AZ388)-SUM($O646:AZ646)+SUM($O775:AZ775)","v":0},{"$f":"SUM($O388:BA388)-SUM($O646:BA646)+SUM($O775:BA775)","v":0},{"$f":"SUM($O388:BB388)-SUM($O646:BB646)+SUM($O775:BB775)","v":0},{"$f":"SUM($O388:BC388)-SUM($O646:BC646)+SUM($O775:BC775)","v":0},{"$f":"SUM($O388:BD388)-SUM($O646:BD646)+SUM($O775:BD775)","v":0},{"$f":"SUM($O388:BE388)-SUM($O646:BE646)+SUM($O775:BE775)","v":0},{"$f":"SUM($O388:BF388)-SUM($O646:BF646)+SUM($O775:BF775)","v":0},{"$f":"SUM($O388:BG388)-SUM($O646:BG646)+SUM($O775:BG775)","v":0},{"$f":"SUM($O388:BH388)-SUM($O646:BH646)+SUM($O775:BH775)","v":0},{"$f":"SUM($O388:BI388)-SUM($O646:BI646)+SUM($O775:BI775)","v":0},{"$f":"SUM($O388:BJ388)-SUM($O646:BJ646)+SUM($O775:BJ775)","v":0},{"$f":"SUM($O388:BK388)-SUM($O646:BK646)+SUM($O775:BK775)","v":0},{"$f":"SUM($O388:BL388)-SUM($O646:BL646)+SUM($O775:BL775)","v":0},{"$f":"SUM($O388:BM388)-SUM($O646:BM646)+SUM($O775:BM775)","v":0}]
[null,null,107,"Applications/Hardware","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O393:O393)-SUM($O651:O651)+SUM($O780:O780)","v":83.871404999999996},{"$f":"SUM($O393:P393)-SUM($O651:P651)+SUM($O780:P780)","v":150.901779},{"$f":"SUM($O393:Q393)-SUM($O651:Q651)+SUM($O780:Q780)","v":224.18556699999999},{"$f":"SUM($O393:R393)-SUM($O651:R651)+SUM($O780:R780)","v":300.495655},{"$f":"SUM($O393:S393)-SUM($O651:S651)+SUM($O780:S780)","v":361.89469299999996},{"$f":"SUM($O393:T393)-SUM($O651:T651)+SUM($O780:T780)","v":432.98028099999993},{"$f":"SUM($O393:U393)-SUM($O651:U651)+SUM($O780:U780)","v":470.97961900000001},{"$f":"SUM($O393:V393)-SUM($O651:V651)+SUM($O780:V780)","v":356.731582},{"$f":"SUM($O393:W393)-SUM($O651:W651)+SUM($O780:W780)","v":255.09435000000008},{"$f":"SUM($O393:X393)-SUM($O651:X651)+SUM($O780:X780)","v":167.2197000000001},{"$f":"SUM($O393:Y393)-SUM($O651:Y651)+SUM($O780:Y780)","v":95.938350000000128},{"$f":"SUM($O393:Z393)-SUM($O651:Z651)+SUM($O780:Z780)","v":42.87135000000012},{"$f":"SUM($O393:AA393)-SUM($O651:AA651)+SUM($O780:AA780)","v":10.448100000000068},{"$f":"SUM($O393:AB393)-SUM($O651:AB651)+SUM($O780:AB780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AC393)-SUM($O651:AC651)+SUM($O780:AC780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AD393)-SUM($O651:AD651)+SUM($O780:AD780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AE393)-SUM($O651:AE651)+SUM($O780:AE780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AF393)-SUM($O651:AF651)+SUM($O780:AF780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AG393)-SUM($O651:AG651)+SUM($O780:AG780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AH393)-SUM($O651:AH651)+SUM($O780:AH780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AI393)-SUM($O651:AI651)+SUM($O780:AI780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AJ393)-SUM($O651:AJ651)+SUM($O780:AJ780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AK393)-SUM($O651:AK651)+SUM($O780:AK780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AL393)-SUM($O651:AL651)+SUM($O780:AL780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AM393)-SUM($O651:AM651)+SUM($O780:AM780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AN393)-SUM($O651:AN651)+SUM($O780:AN780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AO393)-SUM($O651:AO651)+SUM($O780:AO780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AP393)-SUM($O651:AP651)+SUM($O780:AP780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AQ393)-SUM($O651:AQ651)+SUM($O780:AQ780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AR393)-SUM($O651:AR651)+SUM($O780:AR780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AS393)-SUM($O651:AS651)+SUM($O780:AS780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AT393)-SUM($O651:AT651)+SUM($O780:AT780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AU393)-SUM($O651:AU651)+SUM($O780:AU780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AV393)-SUM($O651:AV651)+SUM($O780:AV780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AW393)-SUM($O651:AW651)+SUM($O780:AW780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AX393)-SUM($O651:AX651)+SUM($O780:AX780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AY393)-SUM($O651:AY651)+SUM($O780:AY780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:AZ393)-SUM($O651:AZ651)+SUM($O780:AZ780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:BA393)-SUM($O651:BA651)+SUM($O780:BA780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:BB393)-SUM($O651:BB651)+SUM($O780:BB780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:BC393)-SUM($O651:BC651)+SUM($O780:BC780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:BD393)-SUM($O651:BD651)+SUM($O780:BD780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:BE393)-SUM($O651:BE651)+SUM($O780:BE780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:BF393)-SUM($O651:BF651)+SUM($O780:BF780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:BG393)-SUM($O651:BG651)+SUM($O780:BG780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:BH393)-SUM($O651:BH651)+SUM($O780:BH780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:BI393)-SUM($O651:BI651)+SUM($O780:BI780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:BJ393)-SUM($O651:BJ651)+SUM($O780:BJ780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:BK393)-SUM($O651:BK651)+SUM($O780:BK780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:BL393)-SUM($O651:BL651)+SUM($O780:BL780)","v":1.1368683772161603E-13},{"$f":"SUM($O393:BM393)-SUM($O651:BM651)+SUM($O780:BM780)","v":1.1368683772161603E-13}]
[null,null,110,"Other ","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O396:O396)-SUM($O654:O654)+SUM($O783:O783)","v":12.974606802360002},{"$f":"SUM($O396:P396)-SUM($O654:P654)+SUM($O783:P783)","v":26.471229667410004},{"$f":"SUM($O396:Q396)-SUM($O654:Q654)+SUM($O783:Q783)","v":49.156029541490007},{"$f":"SUM($O396:R396)-SUM($O654:R654)+SUM($O783:R783)","v":65.660644114633158},{"$f":"SUM($O396:S396)-SUM($O654:S654)+SUM($O783:S783)","v":91.171492322413073},{"$f":"SUM($O396:T396)-SUM($O654:T654)+SUM($O783:T783)","v":103.49236375332467},{"$f":"SUM($O396:U396)-SUM($O654:U654)+SUM($O783:U783)","v":112.14708968492677},{"$f":"SUM($O396:V396)-SUM($O654:V654)+SUM($O783:V783)","v":108.94060232787999},{"$f":"SUM($O396:W396)-SUM($O654:W654)+SUM($O783:W783)","v":105.73411497083319},{"$f":"SUM($O396:X396)-SUM($O654:X654)+SUM($O783:X783)","v":102.52762761378641},{"$f":"SUM($O396:Y396)-SUM($O654:Y654)+SUM($O783:Y783)","v":99.321140256739625},{"$f":"SUM($O396:Z396)-SUM($O654:Z654)+SUM($O783:Z783)","v":96.114652899692828},{"$f":"SUM($O396:AA396)-SUM($O654:AA654)+SUM($O783:AA783)","v":92.908165542646032},{"$f":"SUM($O396:AB396)-SUM($O654:AB654)+SUM($O783:AB783)","v":89.701678185599249},{"$f":"SUM($O396:AC396)-SUM($O654:AC654)+SUM($O783:AC783)","v":86.495190828552467},{"$f":"SUM($O396:AD396)-SUM($O654:AD654)+SUM($O783:AD783)","v":83.28870347150567},{"$f":"SUM($O396:AE396)-SUM($O654:AE654)+SUM($O783:AE783)","v":80.082216114458873},{"$f":"SUM($O396:AF396)-SUM($O654:AF654)+SUM($O783:AF783)","v":76.875728757412091},{"$f":"SUM($O396:AG396)-SUM($O654:AG654)+SUM($O783:AG783)","v":73.669241400365308},{"$f":"SUM($O396:AH396)-SUM($O654:AH654)+SUM($O783:AH783)","v":70.462754043318512},{"$f":"SUM($O396:AI396)-SUM($O654:AI654)+SUM($O783:AI783)","v":67.256266686271715},{"$f":"SUM($O396:AJ396)-SUM($O654:AJ654)+SUM($O783:AJ783)","v":64.049779329224933},{"$f":"SUM($O396:AK396)-SUM($O654:AK654)+SUM($O783:AK783)","v":60.843291972178143},{"$f":"SUM($O396:AL396)-SUM($O654:AL654)+SUM($O783:AL783)","v":57.636804615131354},{"$f":"SUM($O396:AM396)-SUM($O654:AM654)+SUM($O783:AM783)","v":54.430317258084557},{"$f":"SUM($O396:AN396)-SUM($O654:AN654)+SUM($O783:AN783)","v":51.22382990103776},{"$f":"SUM($O396:AO396)-SUM($O654:AO654)+SUM($O783:AO783)","v":48.017342543990964},{"$f":"SUM($O396:AP396)-SUM($O654:AP654)+SUM($O783:AP783)","v":44.810855186944167},{"$f":"SUM($O396:AQ396)-SUM($O654:AQ654)+SUM($O783:AQ783)","v":41.60436782989737},{"$f":"SUM($O396:AR396)-SUM($O654:AR654)+SUM($O783:AR783)","v":38.397880472850574},{"$f":"SUM($O396:AS396)-SUM($O654:AS654)+SUM($O783:AS783)","v":35.191393115803777},{"$f":"SUM($O396:AT396)-SUM($O654:AT654)+SUM($O783:AT783)","v":31.98490575875698},{"$f":"SUM($O396:AU396)-SUM($O654:AU654)+SUM($O783:AU783)","v":28.778418401710184},{"$f":"SUM($O396:AV396)-SUM($O654:AV654)+SUM($O783:AV783)","v":25.571931044663387},{"$f":"SUM($O396:AW396)-SUM($O654:AW654)+SUM($O783:AW783)","v":22.36544368761659},{"$f":"SUM($O396:AX396)-SUM($O654:AX654)+SUM($O783:AX783)","v":19.158956330569794},{"$f":"SUM($O396:AY396)-SUM($O654:AY654)+SUM($O783:AY783)","v":15.952468973522997},{"$f":"SUM($O396:AZ396)-SUM($O654:AZ654)+SUM($O783:AZ783)","v":12.7459816164762},{"$f":"SUM($O396:BA396)-SUM($O654:BA654)+SUM($O783:BA783)","v":9.5526397577094144},{"$f":"SUM($O396:BB396)-SUM($O654:BB654)+SUM($O783:BB783)","v":6.701956030532628},{"$f":"SUM($O396:BC396)-SUM($O654:BC654)+SUM($O783:BC783)","v":4.2254883782058528},{"$f":"SUM($O396:BD396)-SUM($O654:BD654)+SUM($O783:BD783)","v":2.3595628978627303},{"$f":"SUM($O396:BE396)-SUM($O654:BE654)+SUM($O783:BE783)","v":0.97284797611196439},{"$f":"SUM($O396:BF396)-SUM($O654:BF654)+SUM($O783:BF783)","v":0.29272490840688192},{"$f":"SUM($O396:BG396)-SUM($O654:BG654)+SUM($O783:BG783)","v":-4.2632564145606011E-14},{"$f":"SUM($O396:BH396)-SUM($O654:BH654)+SUM($O783:BH783)","v":-4.2632564145606011E-14},{"$f":"SUM($O396:BI396)-SUM($O654:BI654)+SUM($O783:BI783)","v":-4.2632564145606011E-14},{"$f":"SUM($O396:BJ396)-SUM($O654:BJ654)+SUM($O783:BJ783)","v":-4.2632564145606011E-14},{"$f":"SUM($O396:BK396)-SUM($O654:BK654)+SUM($O783:BK783)","v":-4.2632564145606011E-14},{"$f":"SUM($O396:BL396)-SUM($O654:BL654)+SUM($O783:BL783)","v":-4.2632564145606011E-14},{"$f":"SUM($O396:BM396)-SUM($O654:BM654)+SUM($O783:BM783)","v":-4.2632564145606011E-14}]
[null,null,112,"Land - Solar","Land",3,null,null,null,null,null,null,null,null,{"$f":"SUM($O398:O398)-SUM($O656:O656)+SUM($O785:O785)","v":60.820156390000001},{"$f":"SUM($O398:P398)-SUM($O656:P656)+SUM($O785:P785)","v":154.63912378000001},{"$f":"SUM($O398:Q398)-SUM($O656:Q656)+SUM($O785:Q785)","v":314.28082460000002},{"$f":"SUM($O398:R398)-SUM($O656:R656)+SUM($O785:R785)","v":377.46976904000002},{"$f":"SUM($O398:S398)-SUM($O656:S656)+SUM($O785:S785)","v":471.259223585455},{"$f":"SUM($O398:T398)-SUM($O656:T656)+SUM($O785:T785)","v":659.43931449454601},{"$f":"SUM($O398:U398)-SUM($O656:U656)+SUM($O785:U785)","v":902.32113267636396},{"$f":"SUM($O398:V398)-SUM($O656:V656)+SUM($O785:V785)","v":902.32113267636396},{"$f":"SUM($O398:W398)-SUM($O656:W656)+SUM($O785:W785)","v":902.32113267636396},{"$f":"SUM($O398:X398)-SUM($O656:X656)+SUM($O785:X785)","v":902.32113267636396},{"$f":"SUM($O398:Y398)-SUM($O656:Y656)+SUM($O785:Y785)","v":902.32113267636396},{"$f":"SUM($O398:Z398)-SUM($O656:Z656)+SUM($O785:Z785)","v":902.32113267636396},{"$f":"SUM($O398:AA398)-SUM($O656:AA656)+SUM($O785:AA785)","v":902.32113267636396},{"$f":"SUM($O398:AB398)-SUM($O656:AB656)+SUM($O785:AB785)","v":902.32113267636396},{"$f":"SUM($O398:AC398)-SUM($O656:AC656)+SUM($O785:AC785)","v":902.32113267636396},{"$f":"SUM($O398:AD398)-SUM($O656:AD656)+SUM($O785:AD785)","v":902.32113267636396},{"$f":"SUM($O398:AE398)-SUM($O656:AE656)+SUM($O785:AE785)","v":902.32113267636396},{"$f":"SUM($O398:AF398)-SUM($O656:AF656)+SUM($O785:AF785)","v":902.32113267636396},{"$f":"SUM($O398:AG398)-SUM($O656:AG656)+SUM($O785:AG785)","v":902.32113267636396},{"$f":"SUM($O398:AH398)-SUM($O656:AH656)+SUM($O785:AH785)","v":902.32113267636396},{"$f":"SUM($O398:AI398)-SUM($O656:AI656)+SUM($O785:AI785)","v":902.32113267636396},{"$f":"SUM($O398:AJ398)-SUM($O656:AJ656)+SUM($O785:AJ785)","v":902.32113267636396},{"$f":"SUM($O398:AK398)-SUM($O656:AK656)+SUM($O785:AK785)","v":902.32113267636396},{"$f":"SUM($O398:AL398)-SUM($O656:AL656)+SUM($O785:AL785)","v":902.32113267636396},{"$f":"SUM($O398:AM398)-SUM($O656:AM656)+SUM($O785:AM785)","v":902.32113267636396},{"$f":"SUM($O398:AN398)-SUM($O656:AN656)+SUM($O785:AN785)","v":902.32113267636396},{"$f":"SUM($O398:AO398)-SUM($O656:AO656)+SUM($O785:AO785)","v":902.32113267636396},{"$f":"SUM($O398:AP398)-SUM($O656:AP656)+SUM($O785:AP785)","v":902.32113267636396},{"$f":"SUM($O398:AQ398)-SUM($O656:AQ656)+SUM($O785:AQ785)","v":902.32113267636396},{"$f":"SUM($O398:AR398)-SUM($O656:AR656)+SUM($O785:AR785)","v":902.32113267636396},{"$f":"SUM($O398:AS398)-SUM($O656:AS656)+SUM($O785:AS785)","v":902.32113267636396},{"$f":"SUM($O398:AT398)-SUM($O656:AT656)+SUM($O785:AT785)","v":902.32113267636396},{"$f":"SUM($O398:AU398)-SUM($O656:AU656)+SUM($O785:AU785)","v":902.32113267636396},{"$f":"SUM($O398:AV398)-SUM($O656:AV656)+SUM($O785:AV785)","v":902.32113267636396},{"$f":"SUM($O398:AW398)-SUM($O656:AW656)+SUM($O785:AW785)","v":902.32113267636396},{"$f":"SUM($O398:AX398)-SUM($O656:AX656)+SUM($O785:AX785)","v":902.32113267636396},{"$f":"SUM($O398:AY398)-SUM($O656:AY656)+SUM($O785:AY785)","v":902.32113267636396},{"$f":"SUM($O398:AZ398)-SUM($O656:AZ656)+SUM($O785:AZ785)","v":902.32113267636396},{"$f":"SUM($O398:BA398)-SUM($O656:BA656)+SUM($O785:BA785)","v":902.32113267636396},{"$f":"SUM($O398:BB398)-SUM($O656:BB656)+SUM($O785:BB785)","v":902.32113267636396},{"$f":"SUM($O398:BC398)-SUM($O656:BC656)+SUM($O785:BC785)","v":902.32113267636396},{"$f":"SUM($O398:BD398)-SUM($O656:BD656)+SUM($O785:BD785)","v":902.32113267636396},{"$f":"SUM($O398:BE398)-SUM($O656:BE656)+SUM($O785:BE785)","v":902.32113267636396},{"$f":"SUM($O398:BF398)-SUM($O656:BF656)+SUM($O785:BF785)","v":902.32113267636396},{"$f":"SUM($O398:BG398)-SUM($O656:BG656)+SUM($O785:BG785)","v":902.32113267636396},{"$f":"SUM($O398:BH398)-SUM($O656:BH656)+SUM($O785:BH785)","v":902.32113267636396},{"$f":"SUM($O398:BI398)-SUM($O656:BI656)+SUM($O785:BI785)","v":902.32113267636396},{"$f":"SUM($O398:BJ398)-SUM($O656:BJ656)+SUM($O785:BJ785)","v":902.32113267636396},{"$f":"SUM($O398:BK398)-SUM($O656:BK656)+SUM($O785:BK785)","v":902.32113267636396},{"$f":"SUM($O398:BL398)-SUM($O656:BL656)+SUM($O785:BL785)","v":902.32113267636396},{"$f":"SUM($O398:BM398)-SUM($O656:BM656)+SUM($O785:BM785)","v":902.32113267636396}]
[null,null,117,"Forecasting Model Contingency","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O403:O403)-SUM($O661:O661)+SUM($O790:O790)","v":0},{"$f":"SUM($O403:P403)-SUM($O661:P661)+SUM($O790:P790)","v":0},{"$f":"SUM($O403:Q403)-SUM($O661:Q661)+SUM($O790:Q790)","v":0},{"$f":"SUM($O403:R403)-SUM($O661:R661)+SUM($O790:R790)","v":1.9740000000000001E-5},{"$f":"SUM($O403:S403)-SUM($O661:S661)+SUM($O790:S790)","v":3.8960000000000006E-5},{"$f":"SUM($O403:T403)-SUM($O661:T661)+SUM($O790:T790)","v":5.7660000000000007E-5},{"$f":"SUM($O403:U403)-SUM($O661:U661)+SUM($O790:U790)","v":7.5840000000000006E-5},{"$f":"SUM($O403:V403)-SUM($O661:V661)+SUM($O790:V790)","v":7.3759999999999999E-5},{"$f":"SUM($O403:W403)-SUM($O661:W661)+SUM($O790:W790)","v":7.1680000000000005E-5},{"$f":"SUM($O403:X403)-SUM($O661:X661)+SUM($O790:X790)","v":6.9600000000000011E-5},{"$f":"SUM($O403:Y403)-SUM($O661:Y661)+SUM($O790:Y790)","v":6.7520000000000004E-5},{"$f":"SUM($O403:Z403)-SUM($O661:Z661)+SUM($O790:Z790)","v":6.5439999999999997E-5},{"$f":"SUM($O403:AA403)-SUM($O661:AA661)+SUM($O790:AA790)","v":6.3360000000000003E-5},{"$f":"SUM($O403:AB403)-SUM($O661:AB661)+SUM($O790:AB790)","v":6.128000000000001E-5},{"$f":"SUM($O403:AC403)-SUM($O661:AC661)+SUM($O790:AC790)","v":5.9200000000000002E-5},{"$f":"SUM($O403:AD403)-SUM($O661:AD661)+SUM($O790:AD790)","v":5.7120000000000002E-5},{"$f":"SUM($O403:AE403)-SUM($O661:AE661)+SUM($O790:AE790)","v":5.5040000000000002E-5},{"$f":"SUM($O403:AF403)-SUM($O661:AF661)+SUM($O790:AF790)","v":5.2960000000000001E-5},{"$f":"SUM($O403:AG403)-SUM($O661:AG661)+SUM($O790:AG790)","v":5.0880000000000001E-5},{"$f":"SUM($O403:AH403)-SUM($O661:AH661)+SUM($O790:AH790)","v":4.88E-5},{"$f":"SUM($O403:AI403)-SUM($O661:AI661)+SUM($O790:AI790)","v":4.672E-5},{"$f":"SUM($O403:AJ403)-SUM($O661:AJ661)+SUM($O790:AJ790)","v":4.464E-5},{"$f":"SUM($O403:AK403)-SUM($O661:AK661)+SUM($O790:AK790)","v":4.2559999999999999E-5},{"$f":"SUM($O403:AL403)-SUM($O661:AL661)+SUM($O790:AL790)","v":4.0479999999999999E-5},{"$f":"SUM($O403:AM403)-SUM($O661:AM661)+SUM($O790:AM790)","v":3.8399999999999998E-5},{"$f":"SUM($O403:AN403)-SUM($O661:AN661)+SUM($O790:AN790)","v":3.6319999999999998E-5},{"$f":"SUM($O403:AO403)-SUM($O661:AO661)+SUM($O790:AO790)","v":3.4239999999999997E-5},{"$f":"SUM($O403:AP403)-SUM($O661:AP661)+SUM($O790:AP790)","v":3.2159999999999997E-5},{"$f":"SUM($O403:AQ403)-SUM($O661:AQ661)+SUM($O790:AQ790)","v":3.0079999999999997E-5},{"$f":"SUM($O403:AR403)-SUM($O661:AR661)+SUM($O790:AR790)","v":2.7999999999999996E-5},{"$f":"SUM($O403:AS403)-SUM($O661:AS661)+SUM($O790:AS790)","v":2.5919999999999996E-5},{"$f":"SUM($O403:AT403)-SUM($O661:AT661)+SUM($O790:AT790)","v":2.3839999999999995E-5},{"$f":"SUM($O403:AU403)-SUM($O661:AU661)+SUM($O790:AU790)","v":2.1759999999999995E-5},{"$f":"SUM($O403:AV403)-SUM($O661:AV661)+SUM($O790:AV790)","v":1.9679999999999995E-5},{"$f":"SUM($O403:AW403)-SUM($O661:AW661)+SUM($O790:AW790)","v":1.7599999999999994E-5},{"$f":"SUM($O403:AX403)-SUM($O661:AX661)+SUM($O790:AX790)","v":1.552E-5},{"$f":"SUM($O403:AY403)-SUM($O661:AY661)+SUM($O790:AY790)","v":1.3439999999999993E-5},{"$f":"SUM($O403:AZ403)-SUM($O661:AZ661)+SUM($O790:AZ790)","v":1.1359999999999986E-5},{"$f":"SUM($O403:BA403)-SUM($O661:BA661)+SUM($O790:BA790)","v":9.2799999999999789E-6},{"$f":"SUM($O403:BB403)-SUM($O661:BB661)+SUM($O790:BB790)","v":7.1999999999999717E-6},{"$f":"SUM($O403:BC403)-SUM($O661:BC661)+SUM($O790:BC790)","v":5.1199999999999645E-6},{"$f":"SUM($O403:BD403)-SUM($O661:BD661)+SUM($O790:BD790)","v":3.0599999999999741E-6},{"$f":"SUM($O403:BE403)-SUM($O661:BE661)+SUM($O790:BE790)","v":1.5199999999999854E-6},{"$f":"SUM($O403:BF403)-SUM($O661:BF661)+SUM($O790:BF790)","v":4.999999999999986E-7},{"$f":"SUM($O403:BG403)-SUM($O661:BG661)+SUM($O790:BG790)","v":1.3552527156068805E-20},{"$f":"SUM($O403:BH403)-SUM($O661:BH661)+SUM($O790:BH790)","v":1.3552527156068805E-20},{"$f":"SUM($O403:BI403)-SUM($O661:BI661)+SUM($O790:BI790)","v":1.3552527156068805E-20},{"$f":"SUM($O403:BJ403)-SUM($O661:BJ661)+SUM($O790:BJ790)","v":1.3552527156068805E-20},{"$f":"SUM($O403:BK403)-SUM($O661:BK661)+SUM($O790:BK790)","v":1.3552527156068805E-20},{"$f":"SUM($O403:BL403)-SUM($O661:BL661)+SUM($O790:BL790)","v":1.3552527156068805E-20},{"$f":"SUM($O403:BM403)-SUM($O661:BM661)+SUM($O790:BM790)","v":1.3552527156068805E-20}]
[null,null,121,"item 121","Land",3,null,null,null,null,null,null,null,null,{"$f":"SUM($O407:O407)-SUM($O665:O665)+SUM($O794:O794)","v":0},{"$f":"SUM($O407:P407)-SUM($O665:P665)+SUM($O794:P794)","v":0},{"$f":"SUM($O407:Q407)-SUM($O665:Q665)+SUM($O794:Q794)","v":0},{"$f":"SUM($O407:R407)-SUM($O665:R665)+SUM($O794:R794)","v":0},{"$f":"SUM($O407:S407)-SUM($O665:S665)+SUM($O794:S794)","v":0},{"$f":"SUM($O407:T407)-SUM($O665:T665)+SUM($O794:T794)","v":0},{"$f":"SUM($O407:U407)-SUM($O665:U665)+SUM($O794:U794)","v":0},{"$f":"SUM($O407:V407)-SUM($O665:V665)+SUM($O794:V794)","v":0},{"$f":"SUM($O407:W407)-SUM($O665:W665)+SUM($O794:W794)","v":0},{"$f":"SUM($O407:X407)-SUM($O665:X665)+SUM($O794:X794)","v":0},{"$f":"SUM($O407:Y407)-SUM($O665:Y665)+SUM($O794:Y794)","v":0},{"$f":"SUM($O407:Z407)-SUM($O665:Z665)+SUM($O794:Z794)","v":0},{"$f":"SUM($O407:AA407)-SUM($O665:AA665)+SUM($O794:AA794)","v":0},{"$f":"SUM($O407:AB407)-SUM($O665:AB665)+SUM($O794:AB794)","v":0},{"$f":"SUM($O407:AC407)-SUM($O665:AC665)+SUM($O794:AC794)","v":0},{"$f":"SUM($O407:AD407)-SUM($O665:AD665)+SUM($O794:AD794)","v":0},{"$f":"SUM($O407:AE407)-SUM($O665:AE665)+SUM($O794:AE794)","v":0},{"$f":"SUM($O407:AF407)-SUM($O665:AF665)+SUM($O794:AF794)","v":0},{"$f":"SUM($O407:AG407)-SUM($O665:AG665)+SUM($O794:AG794)","v":0},{"$f":"SUM($O407:AH407)-SUM($O665:AH665)+SUM($O794:AH794)","v":0},{"$f":"SUM($O407:AI407)-SUM($O665:AI665)+SUM($O794:AI794)","v":0},{"$f":"SUM($O407:AJ407)-SUM($O665:AJ665)+SUM($O794:AJ794)","v":0},{"$f":"SUM($O407:AK407)-SUM($O665:AK665)+SUM($O794:AK794)","v":0},{"$f":"SUM($O407:AL407)-SUM($O665:AL665)+SUM($O794:AL794)","v":0},{"$f":"SUM($O407:AM407)-SUM($O665:AM665)+SUM($O794:AM794)","v":0},{"$f":"SUM($O407:AN407)-SUM($O665:AN665)+SUM($O794:AN794)","v":0},{"$f":"SUM($O407:AO407)-SUM($O665:AO665)+SUM($O794:AO794)","v":0},{"$f":"SUM($O407:AP407)-SUM($O665:AP665)+SUM($O794:AP794)","v":0},{"$f":"SUM($O407:AQ407)-SUM($O665:AQ665)+SUM($O794:AQ794)","v":0},{"$f":"SUM($O407:AR407)-SUM($O665:AR665)+SUM($O794:AR794)","v":0},{"$f":"SUM($O407:AS407)-SUM($O665:AS665)+SUM($O794:AS794)","v":0},{"$f":"SUM($O407:AT407)-SUM($O665:AT665)+SUM($O794:AT794)","v":0},{"$f":"SUM($O407:AU407)-SUM($O665:AU665)+SUM($O794:AU794)","v":0},{"$f":"SUM($O407:AV407)-SUM($O665:AV665)+SUM($O794:AV794)","v":0},{"$f":"SUM($O407:AW407)-SUM($O665:AW665)+SUM($O794:AW794)","v":0},{"$f":"SUM($O407:AX407)-SUM($O665:AX665)+SUM($O794:AX794)","v":0},{"$f":"SUM($O407:AY407)-SUM($O665:AY665)+SUM($O794:AY794)","v":0},{"$f":"SUM($O407:AZ407)-SUM($O665:AZ665)+SUM($O794:AZ794)","v":0},{"$f":"SUM($O407:BA407)-SUM($O665:BA665)+SUM($O794:BA794)","v":0},{"$f":"SUM($O407:BB407)-SUM($O665:BB665)+SUM($O794:BB794)","v":0},{"$f":"SUM($O407:BC407)-SUM($O665:BC665)+SUM($O794:BC794)","v":0},{"$f":"SUM($O407:BD407)-SUM($O665:BD665)+SUM($O794:BD794)","v":0},{"$f":"SUM($O407:BE407)-SUM($O665:BE665)+SUM($O794:BE794)","v":0},{"$f":"SUM($O407:BF407)-SUM($O665:BF665)+SUM($O794:BF794)","v":0},{"$f":"SUM($O407:BG407)-SUM($O665:BG665)+SUM($O794:BG794)","v":0},{"$f":"SUM($O407:BH407)-SUM($O665:BH665)+SUM($O794:BH794)","v":0},{"$f":"SUM($O407:BI407)-SUM($O665:BI665)+SUM($O794:BI794)","v":0},{"$f":"SUM($O407:BJ407)-SUM($O665:BJ665)+SUM($O794:BJ794)","v":0},{"$f":"SUM($O407:BK407)-SUM($O665:BK665)+SUM($O794:BK794)","v":0},{"$f":"SUM($O407:BL407)-SUM($O665:BL665)+SUM($O794:BL794)","v":0},{"$f":"SUM($O407:BM407)-SUM($O665:BM665)+SUM($O794:BM794)","v":0}]
[null,null,125,"item 125","Land",3,null,null,null,null,null,null,null,null,{"$f":"SUM($O411:O411)-SUM($O669:O669)+SUM($O798:O798)","v":0},{"$f":"SUM($O411:P411)-SUM($O669:P669)+SUM($O798:P798)","v":0},{"$f":"SUM($O411:Q411)-SUM($O669:Q669)+SUM($O798:Q798)","v":0},{"$f":"SUM($O411:R411)-SUM($O669:R669)+SUM($O798:R798)","v":0},{"$f":"SUM($O411:S411)-SUM($O669:S669)+SUM($O798:S798)","v":0},{"$f":"SUM($O411:T411)-SUM($O669:T669)+SUM($O798:T798)","v":0},{"$f":"SUM($O411:U411)-SUM($O669:U669)+SUM($O798:U798)","v":0},{"$f":"SUM($O411:V411)-SUM($O669:V669)+SUM($O798:V798)","v":0},{"$f":"SUM($O411:W411)-SUM($O669:W669)+SUM($O798:W798)","v":0},{"$f":"SUM($O411:X411)-SUM($O669:X669)+SUM($O798:X798)","v":0},{"$f":"SUM($O411:Y411)-SUM($O669:Y669)+SUM($O798:Y798)","v":0},{"$f":"SUM($O411:Z411)-SUM($O669:Z669)+SUM($O798:Z798)","v":0},{"$f":"SUM($O411:AA411)-SUM($O669:AA669)+SUM($O798:AA798)","v":0},{"$f":"SUM($O411:AB411)-SUM($O669:AB669)+SUM($O798:AB798)","v":0},{"$f":"SUM($O411:AC411)-SUM($O669:AC669)+SUM($O798:AC798)","v":0},{"$f":"SUM($O411:AD411)-SUM($O669:AD669)+SUM($O798:AD798)","v":0},{"$f":"SUM($O411:AE411)-SUM($O669:AE669)+SUM($O798:AE798)","v":0},{"$f":"SUM($O411:AF411)-SUM($O669:AF669)+SUM($O798:AF798)","v":0},{"$f":"SUM($O411:AG411)-SUM($O669:AG669)+SUM($O798:AG798)","v":0},{"$f":"SUM($O411:AH411)-SUM($O669:AH669)+SUM($O798:AH798)","v":0},{"$f":"SUM($O411:AI411)-SUM($O669:AI669)+SUM($O798:AI798)","v":0},{"$f":"SUM($O411:AJ411)-SUM($O669:AJ669)+SUM($O798:AJ798)","v":0},{"$f":"SUM($O411:AK411)-SUM($O669:AK669)+SUM($O798:AK798)","v":0},{"$f":"SUM($O411:AL411)-SUM($O669:AL669)+SUM($O798:AL798)","v":0},{"$f":"SUM($O411:AM411)-SUM($O669:AM669)+SUM($O798:AM798)","v":0},{"$f":"SUM($O411:AN411)-SUM($O669:AN669)+SUM($O798:AN798)","v":0},{"$f":"SUM($O411:AO411)-SUM($O669:AO669)+SUM($O798:AO798)","v":0},{"$f":"SUM($O411:AP411)-SUM($O669:AP669)+SUM($O798:AP798)","v":0},{"$f":"SUM($O411:AQ411)-SUM($O669:AQ669)+SUM($O798:AQ798)","v":0},{"$f":"SUM($O411:AR411)-SUM($O669:AR669)+SUM($O798:AR798)","v":0},{"$f":"SUM($O411:AS411)-SUM($O669:AS669)+SUM($O798:AS798)","v":0},{"$f":"SUM($O411:AT411)-SUM($O669:AT669)+SUM($O798:AT798)","v":0},{"$f":"SUM($O411:AU411)-SUM($O669:AU669)+SUM($O798:AU798)","v":0},{"$f":"SUM($O411:AV411)-SUM($O669:AV669)+SUM($O798:AV798)","v":0},{"$f":"SUM($O411:AW411)-SUM($O669:AW669)+SUM($O798:AW798)","v":0},{"$f":"SUM($O411:AX411)-SUM($O669:AX669)+SUM($O798:AX798)","v":0},{"$f":"SUM($O411:AY411)-SUM($O669:AY669)+SUM($O798:AY798)","v":0},{"$f":"SUM($O411:AZ411)-SUM($O669:AZ669)+SUM($O798:AZ798)","v":0},{"$f":"SUM($O411:BA411)-SUM($O669:BA669)+SUM($O798:BA798)","v":0},{"$f":"SUM($O411:BB411)-SUM($O669:BB669)+SUM($O798:BB798)","v":0},{"$f":"SUM($O411:BC411)-SUM($O669:BC669)+SUM($O798:BC798)","v":0},{"$f":"SUM($O411:BD411)-SUM($O669:BD669)+SUM($O798:BD798)","v":0},{"$f":"SUM($O411:BE411)-SUM($O669:BE669)+SUM($O798:BE798)","v":0},{"$f":"SUM($O411:BF411)-SUM($O669:BF669)+SUM($O798:BF798)","v":0},{"$f":"SUM($O411:BG411)-SUM($O669:BG669)+SUM($O798:BG798)","v":0},{"$f":"SUM($O411:BH411)-SUM($O669:BH669)+SUM($O798:BH798)","v":0},{"$f":"SUM($O411:BI411)-SUM($O669:BI669)+SUM($O798:BI798)","v":0},{"$f":"SUM($O411:BJ411)-SUM($O669:BJ669)+SUM($O798:BJ798)","v":0},{"$f":"SUM($O411:BK411)-SUM($O669:BK669)+SUM($O798:BK798)","v":0},{"$f":"SUM($O411:BL411)-SUM($O669:BL669)+SUM($O798:BL798)","v":0},{"$f":"SUM($O411:BM411)-SUM($O669:BM669)+SUM($O798:BM798)","v":0}]
[null,null,null,{"$f":"\"Total \"&D802","v":"Total Net Book Value"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O803:O927)","v":3240.4476225857916},7564.374294341048,13233.517694652055,20352.28640759502,26114.016644966698,32239.670271608898,36515.676420775482,35209.474204307735,33772.704419936286,32367.910406733903,31001.401549564926,29695.487189753414,28419.222106945937,27189.616462393635,25986.141777231478,24817.136588663023,23651.59824567529,22491.144501454975,21336.481894878583,20187.124023425742,19043.218091595245,17905.782044881937,16774.001953078674,15655.829171953048,14562.740979815089,13515.056877209061,12514.408499526329,11556.475667071561,10637.009749070976,9766.6298202667931,8963.8808925434951,8224.389916039896,{"$f":"SUM(AU803:AU927)","v":7525.5442612537308},6876.1983140986704,6281.3586395115472,5721.3476796297309,5200.417979748031,4710.0379451026702,4226.1822711108243,3781.6556082725815,3373.8561987743274,3013.2203874399588,2705.0588711837941,2435.838752672345,2210.8415763777048,2030.9472470608462,1867.2044813445714,1713.4239947094552,1567.1330899327427,1432.9945546277331,1322.6140455939531]
[null,null,{"$f":"C931+1","v":1},{"$f":"INDEX(D$157:D$281,$C932,1)","v":"HRSG Boiler"},"AFUDC Capital",5,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,null,null,null,null,null,{"$f":"O803","v":0},0,0,40.164359102679768,38.55241158016419,36.940464057648612,35.328516535133041,33.716569012617462,32.104621490101884,30.49267396758631,28.880726445070735,27.268778922555157,25.656831400039579,24.044883877524004,22.43293635500843,20.820988832492855,19.20904130997728,17.597093787461706,15.985146264946131,14.373198742430557,12.761251219914982,11.149303697399407,9.5373561748838327,7.9254086523682545,6.3134611298526764,4.7015136073370982,3.0895660848215201,1.4776185623059419,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,{"$f":"AU803","v":1.4210854715202004E-14},1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14]
[null,null,4,"3SAR Hot Days Projects","AFUDC Capital",5,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O806","v":0},0,0,346.70835427096313,331.35990619239271,316.0114581138223,300.66301003525183,285.31456195668142,269.966113878111,254.61766579954056,239.26921772097012,223.9207696423997,208.57232156382926,193.22387348525882,177.87542540668838,162.52697732811794,147.17852924954749,131.83008117097705,116.48163309240661,101.13318501383617,85.784736935265755,70.436288856695342,55.087840778124928,39.739392699554514,24.390944620984101,9.0424965424136872,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,{"$f":"AU806","v":2.2737367544323206E-13},2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13]
[null,null,10,"Eau-Gallie Injection","AFUDC Capital",5,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O812","v":0},0,0,32.794490082979998,32.096027312449998,31.397564541920001,30.699101771390001,30.000639000860001,29.302176230330002,28.603713459799998,27.905250689269998,27.206787918739998,26.508325148209998,25.809862377679998,25.111399607149998,24.412936836619998,23.714474066089998,23.016011295559998,22.317548525029999,21.619085754499999,20.920622983969999,20.222160213439999,19.523697442909999,18.825234672379999,18.126771901849999,17.428309131319999,16.729846360789999,16.031383590259999,15.332920819729999,14.634458049199999,13.935995278669999,13.237532508139999,{"$f":"AU812","v":12.539069737609999},11.840606967079999,11.142144196549999,10.443681426019999,9.7452186554899995,9.0467558849599996,8.3482931144299997,7.6498303438999997,6.9513675733699998,6.2529048028399998,5.5544420323099999,4.8559792617799999,4.15751649125,3.4590537207200001,2.7605909501900001,2.0621281796600002,1.3636654091300002,0.66520263860000028,2.1316282072803006E-14]
[null,null,12,"PTN  3 &  4 Generation Projects","AFUDC Capital",5,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O814","v":0},0,0,1.6889319250000001E-3,1.604095775E-3,1.5192596249999999E-3,1.434423475E-3,1.349587325E-3,1.2647511749999999E-3,1.179915025E-3,1.095078875E-3,1.0102427249999999E-3,9.2540657500000002E-4,8.4057042500000005E-4,7.5573427500000008E-4,6.70898125E-4,5.8606197499999992E-4,5.0122582499999985E-4,4.1638967499999977E-4,3.3155352499999969E-4,2.4671737499999962E-4,1.6188122499999954E-4,7.7045074999999462E-5,0,0,0,0,0,0,0,0,0,{"$f":"AU814","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Deaton Injection (PNG-28)","AFUDC Capital",5,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O817","v":0},0,0,0,0,21.974705735520462,21.258139244144797,20.541572752769127,19.825006261393462,19.108439770017796,18.391873278642127,17.675306787266457,16.958740295890792,16.242173804515126,15.525607313139457,14.809040821763789,14.092474330388121,13.375907839012454,12.659341347636786,11.942774856261119,11.226208364885451,10.509641873509784,9.7930753821341163,9.0765088907584488,8.3599423993827813,7.6433759080071138,6.9268094166314462,6.2102429252557805,5.4936764338801147,4.777109942504449,4.0605434511287832,3.3439769597531175,{"$f":"AU817","v":2.6274104683774517},1.910843977001786,1.1942774856261202,0.47771099425045449,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14]
[null,null,20,"Okeechobee Energy Center","AFUDC Capital",5,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O822","v":0},0,770.20901745533331,755.44781453625524,727.23149088833293,699.01510239174684,670.79866220808776,642.56037692550854,614.32209164292919,586.08380636034997,557.84552107777063,529.6072357951914,501.36895051261206,473.13066523003278,444.89237994745349,416.65409466487421,388.41580938229492,360.17752409971564,331.93923881713636,303.70095353455707,275.46266825197779,247.22438296939845,218.98609768681911,190.74781240423977,162.50952712166043,134.27124183908109,106.03295655650174,77.794671273922404,49.556385991343063,21.318100708763723,0.35217524765164399,3.885341480668103E-3,{"$f":"AU822","v":1.8640663746509745E-3},5.6105887881585659E-4,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13]
[null,null,24,"Plant Crist Combustion","AFUDC Capital",5,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O826","v":0},0,0,0,428.57451516750007,411.37420017750003,394.17388518750005,376.97357019750001,359.77325520750003,342.57294021749999,325.37262522750001,308.17231023750003,290.97199524749999,273.77168025749995,256.57136526749997,239.37105027749996,222.17073528749995,204.97042029749994,187.77010530749993,170.56979031749995,153.36947532749997,136.16916033749999,118.96884534750001,101.76853035750003,84.568215367500045,67.367900377500064,50.167585387500083,32.967270397500101,15.76695540750012,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,{"$f":"AU826","v":2.8421709430404007E-13},2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13]
[null,null,25,"2016 Solar","AFUDC Capital",5,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O827","v":3.6413667889549997},4.2489105799933329,4.1158329154383333,3.9683406060349995,3.8186135728549995,3.6688865396749994,3.5191595064949994,3.3694324733149994,3.2197054401349998,3.0699784069549994,2.9202513737749998,2.7705243405949993,2.6207973074149997,2.4710702742349993,2.3213432410549997,2.1716162078749996,2.0218891746949996,1.8721621415149996,1.7224351083349996,1.5727080751549996,1.4229810419749995,1.2732540087949995,1.1235269756149995,0.97379994243499945,0.82407290925499943,0.67434587607499941,0.52461884289499938,0.3748918097149998,0.22516477653500022,7.5437743355000642E-2,9.0914974200027032E-3,2.7738500167018287E-4,{"$f":"AU827","v":2.4200176670596818E-5},3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15]
[null,null,29,"2020 SoBRA","AFUDC Capital",5,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O831","v":0},0,0,386.17888331183423,372.70522293974358,359.23156256765287,345.75790219556222,332.28424182347152,318.81058145138081,305.33692107929016,291.86326070719952,278.38960033510881,264.9159399630181,251.44227959092746,237.96861921883678,224.4949588467461,211.02129847465542,197.54763810256475,184.07397773047407,170.60031735838339,157.12665698629272,143.65299661420204,130.17933624211139,116.70567587002074,103.23201549793009,89.758355125839444,76.284694753748795,62.811034381658146,49.337374009567498,35.863713637476849,22.3900532653862,8.9163928932955514,{"$f":"AU831","v":5.1159076974727213E-13},5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13,5.1159076974727213E-13]
[null,null,32,"Blue Springs Solar","AFUDC Capital",5,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O834","v":0},0,0,0,103.77650814011,100.75969878143,97.742889422749997,94.726080064070004,91.709270705389997,88.692461346710004,85.675651988029998,82.658842629350005,79.642033270669998,76.625223911990005,73.608414553309998,70.591605194630006,67.574795835949999,64.557986477269992,61.541177118589999,58.52436775991,55.50755840123,52.49074904255,49.47393968387,46.457130325190001,43.440320966510001,40.423511607830001,37.406702249150001,34.389892890469994,31.373083531789987,28.356274173109981,25.339464814429974,22.322655455749967,{"$f":"AU834","v":19.30584609706996},16.289036738389953,13.272227379709946,10.255418021029939,7.2386086623499324,4.2217993036699255,1.2049899449899186,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14]
[null,null,38,"Unidentified Future Solar - 2025","AFUDC Capital",5,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O840","v":0},0,0,0,0,0,0,0,3.8905055799999997E-7,3.7578525399999999E-7,3.6251994999999997E-7,3.49254646E-7,3.3598934199999998E-7,3.22724038E-7,3.0945873399999998E-7,2.9619343000000001E-7,2.8292812599999998E-7,2.6966282199999996E-7,2.5639751799999999E-7,2.4313221400000002E-7,2.2986690999999999E-7,2.16601606E-7,2.03336302E-7,1.90070998E-7,1.76805694E-7,1.6354039000000001E-7,1.5027508600000001E-7,1.3700978199999998E-7,1.2374447799999996E-7,1.1047917399999994E-7,9.7213869999999912E-8,8.3948565999999888E-8,{"$f":"AU840","v":7.0683261999999864E-8},5.7417957999999839E-8,4.4152653999999815E-8,3.0887349999999791E-8,1.7622045999999767E-8,4.356741999999743E-9,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,40,"Ft. Myers Peakers","AFUDC Capital",5,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O842","v":1.8517652296725},1.98488747687,1.9609640282233332,1.9006705388633331,1.8403770495033331,1.7800835601433331,1.7197900707833331,1.6594965814233331,1.5992030920633331,1.5389096027033331,1.4786161133433331,1.4183226239833331,1.3580291346233331,1.2977356452633331,1.2374421559033331,1.1771486665433331,1.116855177183333,1.056561687823333,0.99626819846333303,0.93597470910333302,0.87568121974333302,0.81538773038333301,0.755094241023333,0.69480075166333299,0.63450726230333299,0.57421377294333298,0.51392028358333297,0.45362679422333296,0.39333330486333296,0.33303981550333295,0.27274632614333294,0.21245283678333293,{"$f":"AU842","v":0.15215934742333292},9.1865858063332917E-2,3.1572368703332909E-2,3.6085872208340142E-3,4.1037711333391513E-4,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16]
[null,null,43,"Ft Myers Black Start Upgrades","AFUDC Capital",5,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O845","v":1.02029494644},0.94152021876000014,0.85717662108000003,0.77283302340000004,0.68848942572000005,0.60414582804000005,0.51980223036000006,0.43545863268000007,0.35111503500000008,0.26677143732000008,0.18242783964000009,9.8084241960000096E-2,1.3740644280000103E-2,6.6826439999889686E-5,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,{"$f":"AU845","v":-2.2204460492503131E-16},-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16]
[null,null,48,"Reserve Equip","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O850","v":97.307199347549997},183.53441371761502,300.49745663333499,411.31352140266711,588.69689174202347,700.11788153591897,810.39492279943772,792.13397557493886,773.87302835043988,755.61208112594102,737.35113390144215,719.09018667694329,700.82923945244443,682.56829222794545,664.30734500344658,646.04639777894772,627.78545055444874,609.52450332994999,591.26355610545102,573.00260888095227,554.74166165645329,536.48071443195454,518.21976720745556,499.95881998295675,481.69787275845789,463.43692553395903,445.17597830946016,426.9150310849613,408.65408386046244,390.39313663596357,372.13218941146471,353.87124218696579,{"$f":"AU850","v":335.61029496246692},317.34934773796806,299.0884005134692,280.82745328897033,262.56650606447147,244.3055588399726,226.04461161547374,207.78366439097488,189.52271716647601,171.26176994197715,153.00082271747829,134.73987549297942,116.47892826848056,98.217981043981695,79.957033819482831,61.696086594983967,45.254425058135098,30.70935418693125,18.647777740472407]
[null,null,52,"Existing Customer Increase","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O854","v":6.1904438710000003},13.913181254875001,23.112591192375,31.924974327662607,38.194207235243013,44.42598152273186,50.474621729309703,49.091381458062699,47.708141186815695,46.324900915568698,44.941660644321693,43.558420373074689,42.175180101827692,40.791939830580688,39.408699559333684,38.02545928808668,36.642219016839675,35.258978745592671,33.875738474345667,32.492498203098663,31.109257931851658,29.726017660604654,28.34277738935765,26.959537118110646,25.576296846863642,24.193056575616637,22.809816304369633,21.426576033122629,20.043335761875625,18.66009549062862,17.276855219381616,15.893614948134612,{"$f":"AU854","v":14.510374676887608},13.127134405640604,11.743894134393599,10.360653863146595,8.977413591899591,7.5941733206525868,6.2109330494055826,4.8276927781585783,3.5228125559115782,2.3960323507895822,1.4899492020425882,0.82394336111568833,0.36700188605598072,9.1751610837334852E-2,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15]
[null,null,53,"Other","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O855","v":17.55079793502},37.326973561000003,71.499923570139998,104.29044047665168,137.38640623167953,169.85168998651099,201.36212517941331,195.66955712124383,189.97698906307434,184.28442100490486,178.59185294673534,172.89928488856586,167.20671683039637,161.51414877222689,155.8215807140574,150.12901265588789,144.43644459771843,138.74387653954892,133.05130848137946,127.35874042320997,121.66617236504048,115.973604306871,110.28103624870151,104.58846819053203,98.895900132362542,93.203332074193057,87.510764016023558,81.818195957854073,76.125627899684588,70.433059841515103,64.740491783345618,59.047923725176133,{"$f":"AU855","v":53.355355667006648},47.662787608837164,41.970219550667679,36.277651492498194,30.585083434328709,24.892515376159224,19.217729281449749,14.007997345860275,9.3465238498308167,5.6110105622619812,2.7911429813329107,0.91813927075719448,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13]
[null,null,57,"Overhead to Underground","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O859","v":3.9470963352500004},5.8259306308749998,17.371785807249999,22.293508745071684,29.328355946645114,36.161872466453012,42.797300493592182,41.637358898355814,40.477417303119445,39.317475707883077,38.157534112646701,36.997592517410332,35.837650922173964,34.677709326937595,33.517767731701227,32.357826136464851,31.197884541228483,30.037942945992114,28.878001350755746,27.718059755519377,26.558118160283009,25.39817656504664,24.238234969810271,23.078293374573903,21.918351779337534,20.758410184101166,19.598468588864797,18.438526993628429,17.27858539839206,16.118643803155692,14.958702207919323,13.798760612682955,{"$f":"AU859","v":12.638819017446586},11.478877422210218,10.318935826973849,9.1589942317374806,7.9990526365011121,6.8391110412647436,5.679169446028375,4.5192278507920065,3.4092495003056413,2.3742819994442712,1.5124111778329095,0.86653680763225793,0.38502578666536635,9.6239131140499978E-2,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14,6.3948846218409017E-14]
[null,null,60,"Feeder Hardening","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O862","v":559.96896020730003},1035.8051437136799,1583.8987086729298,2199.1230708895264,2233.9769826355882,2267.8743369622543,2286.050691737003,2218.6298930823423,2151.209094427682,2083.7882957730217,2016.3674971183614,1948.9466984637008,1881.5258998090403,1814.10510115438,1746.6843024997197,1679.2635038450592,1611.8427051903986,1544.4219065357383,1477.001107881078,1409.5803092264177,1342.1595105717574,1274.7387119170971,1207.3179132624368,1139.8971146077765,1072.4763159531162,1005.0555172984559,937.63471864379562,870.21391998913532,802.79312133447502,735.37232267981472,667.95152402515441,600.53072537049411,{"$f":"AU862","v":533.10992671583381},465.68912806117351,398.2683294065132,330.8475307518529,263.4267320971926,196.0059334425323,129.15247922577237,76.979684729452401,37.816460912702496,13.903754250950897,6.7556609214952914,2.1124667677577236,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12]
[null,null,{"$f":"C996+1","v":66},"Other","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,68,"Regulatory Comliance","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O870","v":12.86278369325},27.848227511000001,43.98132069175,59.801358476519404,73.672373840345259,87.461304606827454,100.85151615033818,98.094098430915395,95.33668071149259,92.5792629920698,89.82184527264701,87.06442755322422,84.30700983380143,81.549592114378626,78.792174394955836,76.034756675533032,73.277338956110242,70.519921236687452,67.762503517264648,65.005085797841843,62.247668078419053,59.490250358996256,56.732832639573459,53.975414920150662,51.217997200727865,48.460579481305068,45.703161761882271,42.945744042459481,40.188326323036691,37.430908603613901,34.673490884191111,31.916073164768321,{"$f":"AU870","v":29.158655445345531},26.401237725922741,23.643820006499951,20.886402287077161,18.128984567654371,15.371566848231581,12.614149128808791,9.8567314093860006,7.2621337367132099,5.024167299540423,3.1932570593676388,1.7902727169672517,0.79741394295470513,0.19935344769062624,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14,9.9475983006414026E-14]
[null,null,71,"Outside Requests","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O873","v":40.774376119679999},116.51697854463001,161.30979729891001,162.67919358192526,163.87392001349409,165.03246291371167,166.03772261981734,161.07078031200041,156.10383800418347,151.13689569636654,146.1699533885496,141.20301108073267,136.23606877291573,131.26912646509879,126.30218415728186,121.33524184946492,116.36829954164799,111.40135723383105,106.43441492601411,101.46747261819718,96.500530310380242,91.533588002563306,86.56664569474637,81.599703386929434,76.632761079112498,71.665818771295562,66.698876463478626,61.731934155661691,56.764991847844755,51.798049540027819,46.831107232210883,41.864164924393947,{"$f":"AU873","v":36.897222616577011},31.930280308760075,26.963338000943139,21.996395693126203,17.029453385309267,12.062511077492331,7.1368801943154097,3.3218633967085225,1.5010795703716155,0.89913058259446643,0.44806250649713775,0.1473889934333954,-2.8421709430404007E-14,-2.8421709430404007E-14,-2.8421709430404007E-14,-2.8421709430404007E-14,-2.8421709430404007E-14,-2.8421709430404007E-14,-2.8421709430404007E-14]
[null,null,76,"Gulf Power","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O878","v":0},0,3.0754429622500004,4.7227994020606436,6.3675196486029764,16.033719593432753,24.532611839542735,23.891765469060125,23.250919098577516,22.610072728094906,21.969226357612293,21.328379987129683,20.687533616647073,20.046687246164463,19.405840875681854,18.764994505199244,18.124148134716634,17.483301764234024,16.842455393751415,16.201609023268805,15.560762652786195,14.919916282303586,14.279069911820976,13.638223541338366,12.997377170855756,12.356530800373147,11.715684429890537,11.074838059407927,10.433991688925317,9.7931453184427077,9.152298947960098,8.5114525774774883,{"$f":"AU878","v":7.8706062069948786},7.2297598365122688,6.5889134660296591,5.9480670955470494,5.3072207250644396,4.6663743545818299,4.0255279840992202,3.3846816136166105,2.7438352431340007,2.102988872651391,1.5010721599187811,0.95992327905402774,0.46297024205748727,0.11283627921720552,1.7763568394002505E-14,1.7763568394002505E-14,1.7763568394002505E-14,1.7763568394002505E-14,1.7763568394002505E-14]
[null,null,79,"CT Gas Turbines","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O881","v":1.7763603772650001},3.4400642964000001,46.966285319049994,44.804651579175975,43.036054845323434,41.25117889392839,39.901207880033354,37.771704678638308,35.642201477243262,33.512698275848223,31.38319507445318,29.253691873058138,27.124188671663095,24.994685470268053,22.86518226887301,20.735679067477967,18.606175866082925,16.476672664687882,14.347169463292836,12.21766626189779,10.088163060502744,7.9586598591076978,5.8291566577126517,3.7187150648626073,1.6859640725025642,0.1797905385975298,0.12349764308749656,6.7536562499995512E-2,2.48015624999951E-2,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,{"$f":"AU881","v":-7.1054273576010019E-15},-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15]
[null,null,80,"Coal Sites","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O882","v":11.095479589149999},35.563032337230005,41.165161074690005,48.823511496667606,57.065205960826162,55.726572101912879,54.387938242999589,53.049304384086305,51.710670525173015,50.372036666259731,49.033402807346441,47.694768948433151,46.356135089519867,45.017501230606584,43.678867371693293,42.340233512780003,41.00159965386672,39.662965794953436,38.324331936040146,36.985698077126855,35.647064218213572,34.308430359300289,32.969796500386998,31.631162641473711,30.292528782560424,28.953894923647137,27.615261064733851,26.27662720582056,24.93799334690727,23.599359487993979,22.260725629080689,20.922091770167398,{"$f":"AU882","v":19.583457911254108},18.244824052340817,16.906190193427527,15.567556334514236,14.228922475600946,12.890288616687656,11.551654757774365,10.213020898861075,8.8743870399477842,7.5357531810344938,6.1971193221212033,4.8584854632079129,3.5198516042946224,2.1924366327313436,1.1256075455380667,0.59002258516478179,0.19899791768990127,-1.4210854715202004E-14,-1.4210854715202004E-14]
[null,null,84,"Martin 1&2 Dismantlement","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O886","v":0},13.058552307205,27.957719216465001,38.648654972829632,55.821800835524542,68.513649923860797,68.052405740685373,64.644290860240744,61.23617597979613,57.828061099351515,54.419946218906894,51.011831338462272,47.603716458017658,44.195601577573044,40.787486697128429,37.379371816683815,33.9712569362392,30.563142055794586,27.155027175349971,23.746912294905357,20.338797414460743,16.930682534016128,13.522567653571514,10.114452773126899,6.846465434047289,4.1782427212426683,2.152118233477708,0.72609495217710673,9.3757511171148167E-2,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,{"$f":"AU886","v":8.5265128291212022E-14},8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14]
[null,null,89,"PTN Brighter Future","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O891","v":0},4.0597518317999999,26.882315894400001,61.564316020911555,77.962427584076593,103.33778291434665,107.16693858155641,102.31589424876698,97.464849915977553,92.613805583188125,87.762761250398697,82.911716917609269,78.060672584819841,73.209628252030413,68.358583919240985,63.507539586451557,58.656495253662129,53.805450920872701,48.954406588083273,44.103362255293845,39.252317922504417,34.401273589714989,29.550229256925562,24.699184924136134,19.848140591346706,14.997096258557278,10.228904003967855,6.012712158578438,2.9959951940851823,1.0965999933933261,0.17020000000003677,5.6843418860808015E-14,{"$f":"AU891","v":5.6843418860808015E-14},5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14]
[null,null,92,"All other","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O894","v":0.30737763699999959},0.19305371100003854,2.8919281138000161,7.0737957695834464,9.4447418489482029,10.603088732679645,15.130913063651841,14.460081871748176,13.78925067984451,13.118419487940846,12.447588296037182,11.776757104133516,11.10592591222985,10.435094720326186,9.7642635284225214,9.0934323365188554,8.4226011446151912,7.7517699527115269,7.0809387608078627,6.4101075689041984,5.7392763770005342,5.0684451850968699,4.3976139931932057,3.7267828012895414,3.0559516093858772,2.3913934304822124,1.7310311645785479,1.123842129874884,0.65967404155863818,0.33767207451429115,0.10193442201718383,1.0658141036401503E-14,{"$f":"AU894","v":1.0658141036401503E-14},1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14,1.0658141036401503E-14]
[null,null,94,"DG EV Chargers","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O896","v":0},0,0,0,18.708923800000001,23.966801891439999,47.758570194320001,46.107343497199999,44.456116800080004,42.804890102960002,41.15366340584,39.502436708719998,37.851210011600003,36.199983314480001,34.548756617359999,32.897529920239997,31.246303223119995,29.595076525999993,27.943849828879991,26.292623131759989,24.641396434639987,22.990169737519984,21.338943040399982,19.68771634327998,18.036489646159978,16.385262949039976,14.734036251919974,13.082809554799972,11.43158285767997,9.7803561605599683,8.1291294634399662,6.4779027663199642,{"$f":"AU896","v":4.8266760691999622},3.1754493720799601,1.6478708749599704,0.66329499999997665,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15]
[null,null,100,{"$f":"INDEX(D$157:D$281,$C1031,1)","v":"Safe Harbor Panels - 2021"},"CWIP Capital",6,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O902","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,103,"Other Solar","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O905","v":9.7569470082900001},21.752313047409999,29.274990469949998,33.6416557732584,60.77060038024608,74.070073346554437,73.282478968112798,70.458443789671151,67.634408611229503,64.810373432787856,61.986338254346215,59.162303075904575,56.338267897462927,53.51423271902128,50.690197540579639,47.866162362137999,45.042127183696358,42.218092005254718,39.394056826813078,36.570021648371437,33.745986469929797,30.921951291488156,28.097916113046516,25.273880934604875,22.449845756163235,19.625810577721595,16.801775399279947,13.977740220838299,11.153705042396652,8.3594469148450088,5.9105233499633698,3.8758196979417363,2.1189800010645001,0.6195544492500602,6.207440000007125E-2,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14,7.1054273576010019E-14]
[null,null,107,"Applications/Hardware","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O909","v":83.871404999999996},150.901779,224.18556699999999,300.495655,361.89469299999996,432.98028099999993,470.97961900000001,356.731582,255.09435000000008,167.2197000000001,95.938350000000128,42.87135000000012,10.448100000000068,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13]
[null,null,108,"Momentum/Accelerate","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O910","v":35.052732000000006},63.498020999999994,114.446685,179.12694900000002,218.03086300000004,197.64882700000004,164.39954100000006,116.95757500000005,74.819750000000056,40.058400000000063,16.590450000000033,5.1851500000000215,1.113900000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,112,"Land - Solar","Land",3,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O914","v":60.820156390000001},154.63912378000001,314.28082460000002,377.46976904000002,471.259223585455,659.43931449454601,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396,902.32113267636396]
[null,null,117,"Forecasting Model Contingency","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O919","v":0},0,0,1.9740000000000001E-5,3.8960000000000006E-5,5.7660000000000007E-5,7.5840000000000006E-5,7.3759999999999999E-5,7.1680000000000005E-5,6.9600000000000011E-5,6.7520000000000004E-5,6.5439999999999997E-5,6.3360000000000003E-5,6.128000000000001E-5,5.9200000000000002E-5,5.7120000000000002E-5,5.5040000000000002E-5,5.2960000000000001E-5,5.0880000000000001E-5,4.88E-5,4.672E-5,4.464E-5,4.2559999999999999E-5,4.0479999999999999E-5,3.8399999999999998E-5,3.6319999999999998E-5,3.4239999999999997E-5,3.2159999999999997E-5,3.0079999999999997E-5,2.7999999999999996E-5,2.5919999999999996E-5,2.3839999999999995E-5,2.1759999999999995E-5,1.9679999999999995E-5,1.7599999999999994E-5,1.552E-5,1.3439999999999993E-5,1.1359999999999986E-5,9.2799999999999789E-6,7.1999999999999717E-6,5.1199999999999645E-6,3.0599999999999741E-6,1.5199999999999854E-6,4.999999999999986E-7,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20,1.3552527156068805E-20]
[null,null,120,"item 120","Land",3,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O922","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,122,"item 122","Land",3,null,0.25345000000000001,null,null,null,null,null,null,{"$f":"O924","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1061+1","v":2},".05 CT Parts","AFUDC Capital",5,null,0.25345000000000001,null,0.66666666666666663,null,null,null,null,{"$f":"N933+O288*$J1062+(-O546)/2+O1191*($F1191=6)","v":0},0,0,60.788481752554119,88.511384135872746,84.66836376886431,80.736143321145121,76.71832598996329,72.700508658781459,68.682691327599628,64.664873996417796,60.647056665235972,56.629239334054141,52.61142200287231,48.593604671690478,44.575787340508647,40.557970009326816,36.540152678144985,32.522335346963153,28.504518015781322,24.486700684599491,20.46888335341766,16.451066022235828,12.433248691053997,8.4154313598721657,4.3976140286903336,1.2029416982457097,1.1773237519907845E-2,3.184220823954411E-3,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,{"$f":"AT933+AU288*$J1062+(-AU546)/2+AU1191*($F1191=6)","v":8.5265128291212022E-14},8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14,8.5265128291212022E-14]
[null,null,6,"Other","AFUDC Capital",5,null,0.25345000000000001,null,0.58333333333333337,null,null,null,null,{"$f":"N937+O292*$J1066+(-O550)/2+O1195*($F1195=6)","v":0},0,0,0,0,0,0,0,0,0,0,9.6853514616486578,16.208139180718163,15.530446950165485,14.852754719612809,14.175062489060133,13.497370258507457,12.819678027954781,12.141985797402105,11.464293566849429,10.786601336296753,10.108909105744077,9.4312168751914012,8.7535246446387251,8.0758324140860509,7.3981401835333749,6.7204479529806989,6.0427557224280228,5.3650634918753468,4.6873712613226708,4.0096790307699948,3.3319868002173187,{"$f":"AT937+AU292*$J1066+(-AU550)/2+AU1195*($F1195=6)","v":2.6542945696646427},1.9766023391119667,1.2989101085592907,0.62121787800661477,0.14118588136514096,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15]
[null,null,7,"IT CAMS Project - Gulf","AFUDC Capital",5,null,0.25345000000000001,null,0.91666666666666663,null,null,null,null,{"$f":"N938+O293*$J1067+(-O551)/2+O1196*($F1196=6)","v":0},0,0,89.107067191999988,92.638116474666674,87.653105722666666,82.668094970666672,77.683084218666664,72.698073466666671,67.713062714666677,62.728051962666669,57.743041210666661,52.758030458666667,47.773019706666659,42.788008954666665,37.802998202666657,32.817987450666664,27.832976698666652,22.847965946666658,17.862955194666664,12.877944442666671,7.8929336906666769,2.9079229386666832,0.20770878133337384,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,{"$f":"AT938+AU293*$J1067+(-AU551)/2+AU1196*($F1196=6)","v":5.6843418860808015E-14},5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14]
[null,null,11,"North Project","AFUDC Capital",5,null,0.25345000000000001,null,8.3333333333333329E-2,null,null,null,null,{"$f":"N942+O297*$J1071+(-O555)/2+O1200*($F1200=6)","v":0},0,0,24.024419298750001,287.7831651825,281.6647683525,275.54637152250001,269.42797469250002,263.30957786249996,257.19118103249997,251.0727842025,244.95438737250001,238.83599054250001,232.71759371250002,226.59919688250002,220.48080005250003,214.36240322250003,208.24400639250004,202.12560956250005,196.00721273250005,189.88881590250006,183.77041907250006,177.65202224250007,171.53362541250007,165.41522858250008,159.29683175250005,153.17843492250006,147.06003809250006,140.94164126250007,134.82324443250008,128.70484760250008,122.58645077250009,{"$f":"AT942+AU297*$J1071+(-AU555)/2+AU1200*($F1200=6)","v":116.46805394250009},110.3496571125001,104.2312602825001,98.112863452500108,91.994466622500113,85.876069792500118,79.757672962500124,73.639276132500129,67.520879302500134,61.402482472500139,55.284085642500145,49.16568881250015,43.047291982500155,36.928895152500161,30.810498322500134,24.692101492500139,18.573704662500145,12.45530783250015,6.3369110025001554]
[null,null,16,"Deaton Project","AFUDC Capital",5,null,0.25345000000000001,null,8.3333333333333329E-2,null,null,null,null,{"$f":"N947+O302*$J1076+(-O560)/2+O1205*($F1205=6)","v":0},0,0,0,0,9.1160310168518386,109.12748590909804,105.91625372483266,102.34645820601948,98.776662687206297,95.206867168393117,91.637071649579951,88.067276130766771,84.497480611953591,80.927685093140411,77.357889574327231,73.788094055514051,70.218298536700871,66.648503017887691,63.078707499074511,59.508911980261338,55.939116461448158,52.369320942634978,48.799525423821798,45.229729905008625,41.659934386195445,38.090138867382265,34.520343348569085,30.950547829755905,27.380752310942725,23.810956792129545,20.241161273316365,{"$f":"AT947+AU302*$J1076+(-AU560)/2+AU1205*($F1205=6)","v":16.671365754503185},13.101570235690007,9.5317747168768268,5.9619791980636467,2.3921836792504663,0.30466962659208957,1.0266666701555772E-3,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14,1.4210854715202004E-14]
[null,null,19,"Other","AFUDC Capital",5,null,0.25345000000000001,null,0.58333333333333337,null,null,null,null,{"$f":"N950+O305*$J1079+(-O563)/2+O1208*($F1208=6)","v":7.2863663250000002E-2},0.14903096958333334,0.13782162800000003,9.3088178666666688E-2,7.0726873696666664E-2,6.6057296420000008E-2,7.2316839120000032E-2,6.4742563433333358E-2,4.2716631780000042E-2,2.2596479130000034E-2,8.35760187000004E-3,1.5477040500000302E-3,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,{"$f":"AT950+AU305*$J1079+(-AU563)/2+AU1208*($F1208=6)","v":5.5511151231257827E-17},5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17,5.5511151231257827E-17]
[null,null,22,"Crist Pipeline","AFUDC Capital",5,null,0.25345000000000001,null,8.3333333333333329E-2,null,null,null,null,{"$f":"N953+O308*$J1082+(-O566)/2+O1211*($F1211=6)","v":0},0,0,10.470284939683333,125.35162737390002,121.70902454630001,116.5143217187,111.31961889110001,106.12491606350001,100.93021323590001,95.735510408300001,90.540807580700005,85.346104753100008,80.151401925500011,74.956699097900014,69.761996270300017,64.56729344270002,59.372590615100023,54.177887787500026,48.983184959900029,43.788482132300032,38.593779304700035,33.399076477100039,28.204373649500042,23.009670821900045,17.814967994300048,12.620265166700049,7.4255623391000523,2.4445387959834126,3.0433333333450018E-2,1.1368683772161603E-13,1.1368683772161603E-13,{"$f":"AT953+AU308*$J1082+(-AU566)/2+AU1211*($F1211=6)","v":1.1368683772161603E-13},1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13]
[null,null,25,"2016 Solar","AFUDC Capital",5,null,0.25345000000000001,null,8.3333333333333329E-2,null,null,null,null,{"$f":"N956+O311*$J1085+(-O569)/2+O1214*($F1214=6)","v":0.29913618197749997},3.6393965636408327,4.1756739602158328,4.0411837690699999,3.8934770894449997,3.7437500562649997,3.5940230230849997,3.4442959899049996,3.2945689567249996,3.144841923545,2.9951148903649996,2.845387857185,2.6956608240049995,2.5459337908249999,2.3962067576449995,2.2464797244649999,2.0967526912849999,1.9470256581049996,1.7972986249249996,1.6475715917449996,1.4978445585649995,1.3481175253849995,1.1983904922049995,1.0486634590249995,0.89893642584499944,0.74920939266499942,0.59948235948499939,0.44975532630499937,0.30002829312499979,0.15030125994500021,4.2264620387501881E-2,4.6844412108362887E-3,{"$f":"AT956+AU311*$J1085+(-AU569)/2+AU1214*($F1214=6)","v":1.5079258917019157E-4},1.2100088337265197E-5,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15]
[null,null,30,"SolarTogether","AFUDC Capital",5,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N961+O316*$J1090+(-O574)/2+O1219*($F1219=6)","v":0},0,0,487.3859198114975,470.54904424322376,453.69062168020264,436.83219911718152,419.97377655416039,403.11535399113927,386.25693142811815,369.39850886509703,352.54008630207591,335.68166373905478,318.82324117603366,301.96481861301254,285.10639604999142,268.2479734869703,251.38955092394917,234.53112836092805,217.67270579790693,200.81428323488581,183.95586067186468,167.09743810884356,150.23901554582244,133.38059298280132,116.5221704197802,99.663747856759073,82.805325293737951,65.946902730716829,49.088480167695707,32.230057604674585,15.371635041653464,{"$f":"AT961+AU316*$J1090+(-AU574)/2+AU1219*($F1219=6)","v":3.4713601878033833},1.4830773207604136E-4,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13,2.8421709430404007E-13]
[null,null,34,"Unidentified Future Solar - 2021","AFUDC Capital",5,null,0.25345000000000001,null,8.3333333333333329E-2,null,null,null,null,{"$f":"N965+O320*$J1094+(-O578)/2+O1223*($F1223=6)","v":0},0,0,0,44.015262500314215,526.66075028351565,508.39195364045537,490.1231569973952,471.85436035433497,453.58556371127474,435.31676706821452,417.04797042515429,398.77917378209406,380.51037713903384,362.24158049597361,343.97278385291338,325.70398720985315,307.43519056679293,289.1663939237327,270.89759728067247,252.62880063761224,234.36000399455202,216.09120735149179,197.82241070843156,179.55361406537133,161.28481742231111,143.01602077925088,124.74722413619065,106.47842749313043,88.209630850070198,69.940834207009971,51.672037563949743,{"$f":"AT965+AU320*$J1094+(-AU578)/2+AU1223*($F1223=6)","v":33.403240920889516},15.134444277829346,3.0000229781498171,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13,4.5474735088646412E-13]
[null,null,35,"Unidentified Future Solar - 2022","AFUDC Capital",5,null,0.25345000000000001,null,8.3333333333333329E-2,null,null,null,null,{"$f":"N966+O321*$J1095+(-O579)/2+O1224*($F1224=6)","v":0},0,0,0,0,70.411706513952225,842.50507834903976,813.28028052839625,784.05548270775284,754.83068488710944,725.60588706646593,696.38108924582252,667.15629142517901,637.9314936045356,608.70669578389209,579.48189796324868,550.25710014260528,521.03230232196177,491.80750450131836,462.5827066806749,433.35790886003144,404.13311103938798,374.90831321874452,345.68351539810106,316.45871757745766,287.23391975681426,258.00912193617086,228.78432411552743,199.55952629488402,170.33472847424062,141.10993065359722,111.88513283295381,{"$f":"AT966+AU321*$J1095+(-AU579)/2+AU1224*($F1224=6)","v":82.660335012310412},53.435537191667017,24.210739371023614,4.7991702303514616,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12,1.0231815394945443E-12]
[null,null,39,"Ft. Lauderdale Peakers","AFUDC Capital",5,null,0.25345000000000001,null,8.3333333333333329E-2,null,null,null,null,{"$f":"N970+O325*$J1099+(-O583)/2+O1228*($F1228=6)","v":0},2.6030384429624993,31.205125793195414,30.794518666845825,29.991154193307494,29.051742730137494,28.112331266967495,27.172919803797495,26.233508340627495,25.294096877457495,24.354685414287495,23.415273951117495,22.475862487947495,21.536451024777495,20.597039561607495,19.657628098437495,18.718216635267495,17.778805172097496,16.839393708927496,15.899982245757498,14.960570782587498,14.021159319417498,13.081747856247498,12.142336393077498,11.202924929907498,10.263513466737498,9.3241020035674982,8.3846905403974983,7.4452790772274984,6.5058676140574985,5.5664561508874986,4.6270446877174987,{"$f":"AT970+AU325*$J1099+(-AU583)/2+AU1228*($F1228=6)","v":3.6876332245474988},2.7482217613774989,1.8088102982074989,0.86939883503749893,0.20600717632167542,7.0079085937714523E-3,8.472839983533504E-4,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14,2.1316282072803006E-14]
[null,null,43,"Ft Myers Black Start Upgrades","AFUDC Capital",5,null,0.25345000000000001,null,1,null,null,null,null,{"$f":"N974+O329*$J1103+(-O587)/2+O1232*($F1232=6)","v":1.0622551282200001},0.98369201760000002,0.89934841992000014,0.81500482224000004,0.73066122456000004,0.64631762688000005,0.56197402920000006,0.47763043152000006,0.39328683384000007,0.30894323616000008,0.22459963848000009,0.14025604080000009,5.5912443120000092E-2,6.9037353599999719E-3,3.3413219999888681E-5,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,{"$f":"AT974+AU329*$J1103+(-AU587)/2+AU1232*($F1232=6)","v":-2.2204460492503131E-16},-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16]
[null,null,48,"Reserve Equip","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,{"$f":"N979+O334*$J1108+(-O592)/2+O1237*($F1237=6)","v":48.653599673774998},140.4208065325825,242.01593517547502,355.90548901800105,500.00520657234529,644.40738663897116,755.2564021676784,801.26444918718823,783.00350196268937,764.74255473819039,746.48160751369153,728.22066028919267,709.9597130646938,691.69876584019494,673.43781861569596,655.1768713911971,636.91592416669823,618.65497694219926,600.3940297177005,582.13308249320153,563.87213526870278,545.6111880442038,527.35024081970505,509.08929359520613,490.82834637070732,472.56739914620846,454.30645192170959,436.04550469721073,417.78455747271187,399.523610248213,381.26266302371414,363.00171579921528,{"$f":"AT979+AU334*$J1108+(-AU592)/2+AU1237*($F1237=6)","v":344.74076857471636},326.47982135021749,308.21887412571863,289.95792690121976,271.6969796767209,253.43603245222204,235.17508522772317,216.91413800322431,198.65319077872545,180.39224355422658,162.13129632972772,143.87034910522885,125.60940188072998,107.34845465623111,89.087507431732249,70.826560207233385,53.475255826559554,37.981889622533181,24.678565963701843]
[null,null,50,"Distribution Expansion","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,{"$f":"N981+O336*$J1110+(-O594)/2+O1239*($F1239=6)","v":20.534089695210003},68.422039966200003,125.61572151836499,200.32123625332065,314.79257389648109,475.01142381053654,688.03007467411908,799.22692965775434,776.80974995679094,754.39257025582754,731.97539055486413,709.55821085390062,687.14103115293733,664.72385145197381,642.30667175101053,619.88949205004701,597.47231234908372,575.05513264812021,552.63795294715692,530.2207732461934,507.80359354523017,485.38641384426671,462.96923414330331,440.55205444233991,418.13487474137651,395.7176950404131,373.3005153394497,350.8833356384863,328.46615593752284,306.04897623655944,283.63179653559604,261.21461683463264,{"$f":"AT981+AU336*$J1110+(-AU594)/2+AU1239*($F1239=6)","v":238.79743713366923},216.38025743270583,193.96307773174243,171.54589803077903,149.12871832981563,126.71153862885222,104.31516347671882,82.487968781445488,61.947230062337113,42.9802856887883,26.112444987508837,12.452593247713633,3.2974835805682239,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13,6.8212102632969618E-13]
[null,null,53,"Other","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,{"$f":"N984+O339*$J1113+(-O597)/2+O1242*($F1242=6)","v":8.7753989675100001},27.438885748010001,54.413448565570008,87.895182023395847,120.83842335416561,153.61904810909527,185.60690758296215,198.51584115032855,192.82327309215907,187.13070503398959,181.4381369758201,175.74556891765059,170.0530008594811,164.36043280131162,158.66786474314213,152.97529668497265,147.28272862680313,141.59016056863368,135.89759251046416,130.20502445229471,124.51245639412522,118.81988833595574,113.12732027778625,107.43475221961677,101.74218416144728,96.049616103277799,90.357048045108314,84.664479986938815,78.97191192876933,73.279343870599845,67.586775812430361,61.894207754260876,{"$f":"AT984+AU339*$J1113+(-AU597)/2+AU1242*($F1242=6)","v":56.201639696091391},50.509071637921906,44.816503579752421,39.123935521582936,33.431367463413451,27.738799405243963,22.055122328804483,16.612863313655009,11.677260597845539,7.4787672060464008,4.2010767717974424,1.8546411260450575,0.45906963537872675,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13,2.5579538487363607E-13]
[null,null,58,"MP Reliability","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,{"$f":"N989+O344*$J1118+(-O602)/2+O1247*($F1247=6)","v":6.7483285298750006},13.826565578062501,13.972953063250001,13.605910997000001,25.426051949901201,48.145779692683995,124.59416123173426,187.86691980030818,182.94780537286866,178.02869094542913,173.10957651798961,168.19046209055006,163.27134766311053,158.35223323567101,153.43311880823146,148.51400438079193,143.59488995335241,138.67577552591288,133.75666109847336,128.83754667103381,123.91843224359428,118.99931781615476,114.08020338871523,109.16108896127571,104.24197453383618,99.322860106396661,94.403745678957137,89.484631251517612,84.565516824078088,79.646402396638564,74.72728796919904,69.808173541759516,{"$f":"AT989+AU344*$J1118+(-AU602)/2+AU1247*($F1247=6)","v":64.889059114319991},59.969944686880467,55.050830259440943,50.131715832001419,45.212601404561894,40.29348697712237,35.374372549682846,30.455258122243318,25.621565574928798,20.965055424301763,16.406644426674738,11.854572065485193,7.4567678437785823,3.5093748765928687,0.84187497525961619,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13]
[null,null,62,"Lateral Hardening","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,{"$f":"N993+O348*$J1122+(-O606)/2+O1251*($F1251=6)","v":1.0392274800599999},8.327372912185,44.990120935085002,137.08143858813793,198.95082051108034,201.566833279528,208.24553687272905,209.45218175509663,203.35630118887602,197.26042062265543,191.16454005643484,185.06865949021423,178.97277892399362,172.87689835777303,166.78101779155244,160.68513722533183,154.58925665911121,148.49337609289063,142.39749552667004,136.30161496044943,130.20573439422881,124.10985382800823,118.01397326178763,111.91809269556703,105.82221212934643,99.726331563125825,93.630450996905211,87.534570430684596,81.438689864463981,75.342809298243367,69.246928732022752,63.151048165802145,{"$f":"AT993+AU348*$J1122+(-AU606)/2+AU1251*($F1251=6)","v":57.05516759958153},50.959287033360916,44.863406467140301,38.767525900919686,32.671645334699072,26.575764768478457,20.480937117637843,14.419844226912232,8.5814168512716513,3.7717167311332691,1.3911888651462299,0.67828990599612982,0.18022027266994975,-2.8421709430404007E-14,-2.8421709430404007E-14,-2.8421709430404007E-14,-2.8421709430404007E-14,-2.8421709430404007E-14,-2.8421709430404007E-14]
[null,null,63,"T&S Storm Secure","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,{"$f":"N994+O349*$J1123+(-O607)/2+O1252*($F1252=6)","v":26.614420181814999},66.111126142217501,122.86685809654499,206.79367955816434,247.43326246689182,247.4972056093462,245.37487814558483,240.94472645670885,235.28454904569207,229.62437163467533,223.96419422365858,218.30401681264181,212.64383940162503,206.98366199060828,201.32348457959154,195.66330716857476,190.00312975755799,184.34295234654124,178.68277493552449,173.02259752450772,167.36242011349094,161.70224270247419,156.04206529145745,150.38188788044067,144.7217104694239,139.06153305840715,133.4013556473904,127.74117823637363,122.08100082535685,116.42082341434008,110.7606460033233,105.10046859230653,{"$f":"AT994+AU349*$J1123+(-AU607)/2+AU1252*($F1252=6)","v":99.440291181289751},93.780113770272976,88.119936359256201,82.459758948239426,76.79958153722265,71.139404126205875,65.4792267151891,59.819049304172331,54.158871893155556,48.498694482138781,42.838517071122006,37.17833966010523,31.518162249088455,25.85798483807168,20.197807427054904,14.537630016038129,9.3750440889663693,5.0287032673871463,1.8711581754029445]
[null,null,67,"Relocations","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,{"$f":"N998+O353*$J1127+(-O611)/2+O1256*($F1256=6)","v":13.300639702124998},42.660091992312502,75.257017110187491,104.81798451191867,134.08926724985955,166.44641099082088,198.13129855406524,210.792549567576,204.96270821798689,199.13286686839777,193.30302551880865,187.47318416921954,181.64334281963042,175.8135014700413,169.98366012045219,164.15381877086307,158.32397742127395,152.49413607168484,146.66429472209572,140.8344533725066,135.00461202291748,129.17477067332837,123.34492932373924,117.51508797415012,111.685246624561,105.85540527497189,100.02556392538278,94.195722575793667,88.36588122620455,82.536039876615433,76.706198527026316,70.8763571774372,{"$f":"AT998+AU353*$J1127+(-AU611)/2+AU1256*($F1256=6)","v":65.046515827848083},59.216674478258966,53.386833128669849,47.556991779080732,41.727150429491616,35.897309079902499,30.067467730313382,24.237626380724265,18.576147559010156,13.45893224423355,9.1440160367694574,5.6542611306199957,2.9684609463256226,1.1423634051893612,0.22828509090260624,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13,1.4210854715202004E-13]
[null,null,71,"Outside Requests","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,{"$f":"N1002+O357*$J1131+(-O615)/2+O1260*($F1260=6)","v":20.38718805984},78.645677332155003,138.91338792177001,161.99449544041764,163.27655679770967,164.45319146360291,165.53509276676451,163.55425146590889,158.58730915809195,153.62036685027502,148.65342454245808,143.68648223464115,138.71953992682421,133.75259761900728,128.78565531119034,123.81871300337339,118.85177069555645,113.88482838773952,108.91788607992258,103.95094377210565,98.98400146428871,94.017059156471774,89.050116848654838,84.083174540837902,79.116232233020966,74.14928992520403,69.182347617387094,64.215405309570158,59.248463001753223,54.281520693936287,49.314578386119351,44.347636078302415,{"$f":"AT1002+AU357*$J1131+(-AU615)/2+AU1260*($F1260=6)","v":39.380693770485479},34.413751462668543,29.446809154851607,24.479866847034671,19.512924539217735,14.545982231400801,9.5996956359038776,5.2293717955119643,2.4114714835400699,1.2001050764830377,0.67359654454579954,0.29772574996526302,7.3694496716681865E-2,-2.8421709430404007E-14,-2.8421709430404007E-14,-2.8421709430404007E-14,-2.8421709430404007E-14,-2.8421709430404007E-14,-2.8421709430404007E-14]
[null,null,76,"Gulf Power","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,{"$f":"N1007+O362*$J1136+(-O620)/2+O1265*($F1265=6)","v":0},0,1.5377214811250002,3.899121182155322,5.54515952533181,11.200619621017864,20.283165716487744,24.212188654301428,23.571342283818819,22.930495913336209,22.289649542853599,21.648803172370986,21.007956801888376,20.367110431405766,19.726264060923157,19.085417690440547,18.444571319957937,17.803724949475328,17.162878578992718,16.522032208510108,15.8811858380275,15.24033946754489,14.599493097062281,13.958646726579671,13.317800356097061,12.676953985614452,12.036107615131842,11.395261244649232,10.754414874166622,10.113568503684013,9.4727221332014029,8.8318757627187932,{"$f":"AT1007+AU362*$J1136+(-AU620)/2+AU1265*($F1265=6)","v":8.1910293922361834},7.5501830217535737,6.909336651270964,6.2684902807883542,5.6276439103057445,4.9867975398231348,4.3459511693405251,3.7051047988579153,3.0642584283753056,2.4234120578926959,1.8020305162850869,1.2304977194864046,0.71144676055575706,0.28790326063734711,5.6418139608611972E-2,1.7763568394002505E-14,1.7763568394002505E-14,1.7763568394002505E-14,1.7763568394002505E-14]
[null,null,78,"CT Parts","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,{"$f":"N1009+O364*$J1138+(-O622)/2+O1267*($F1267=6)","v":60.870201220139997},267.87778336908247,531.96659764721505,673.89933020924127,732.12624125069544,845.42691212534476,988.09140468901921,1024.8583815515665,971.17346824109495,917.48855493062342,863.80364162015178,810.11872830968014,756.43381499920861,702.74890168873708,649.06398837826555,595.37907506779402,541.69416175732249,488.00924844685096,434.32433513637943,380.6394218259079,326.95450851543637,273.26959520496484,219.58468189449329,166.55294907744178,117.79300768955275,78.958925026683673,51.071971514338401,29.657689075596153,12.811284797830352,2.8778134416291783,1.1368683772161603E-12,1.1368683772161603E-12,{"$f":"AT1009+AU364*$J1138+(-AU622)/2+AU1267*($F1267=6)","v":1.1368683772161603E-12},1.1368683772161603E-12,1.1368683772161603E-12,1.1368683772161603E-12,1.1368683772161603E-12,1.1368683772161603E-12,1.1368683772161603E-12,1.1368683772161603E-12,1.1368683772161603E-12,1.1368683772161603E-12,1.1368683772161603E-12,1.1368683772161603E-12,1.1368683772161603E-12,1.1368683772161603E-12,1.1368683772161603E-12,1.1368683772161603E-12,1.1368683772161603E-12,1.1368683772161603E-12,1.1368683772161603E-12]
[null,null,81,{"$f":"INDEX(D$157:D$281,$C1141,1)","v":"Steam Sites"},"Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,{"$f":"N1012+O367*$J1141+(-O625)/2+O1270*($F1270=6)","v":40.344433528275005},110.0488095051375,181.348277597075,255.30654398329929,307.69572659035362,361.98431002214232,418.14354262667916,431.55820889080701,413.90535934520688,396.25250979960663,378.59966025400649,360.94681070840625,343.29396116280611,325.64111161720587,307.98826207160573,290.33541252600548,272.68256298040535,255.02971343480513,237.37686388920494,219.72401434360475,202.07116479800456,184.41831525240437,166.76546570680418,149.11261616120399,131.4597666156038,113.80691707000361,96.154067524403416,78.501217978803226,60.848368433203035,44.530067579377871,30.667708208790259,19.476250425027622,{"$f":"AT1012+AU367*$J1141+(-AU625)/2+AU1270*($F1270=6)","v":11.142849678869499},5.0626039542638637,1.3237252034857692,7.6332962677836722E-2,3.979039320256561E-13,3.979039320256561E-13,3.979039320256561E-13,3.979039320256561E-13,3.979039320256561E-13,3.979039320256561E-13,3.979039320256561E-13,3.979039320256561E-13,3.979039320256561E-13,3.979039320256561E-13,3.979039320256561E-13,3.979039320256561E-13,3.979039320256561E-13,3.979039320256561E-13,3.979039320256561E-13]
[null,null,86,"Other","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,{"$f":"N1017+O372*$J1146+(-O630)/2+O1275*($F1275=6)","v":29.7370361512925},77.3781813648325,128.50720822732254,180.24509437857182,224.74690904329577,264.47319641319825,283.67747859787659,281.70244882889432,266.81870703394384,251.93496523899333,237.05122344404285,222.16748164909237,207.28373985414186,192.39999805919135,177.51625626424084,162.63251446929033,147.74877267433982,132.86503087938931,117.98128908443879,103.09754728948828,88.213805494537766,73.330063699587257,58.446321904636783,43.881679628938805,30.829972436518304,19.989782351307792,11.580674433841653,5.652056665202366,2.0213492972977334,0.41070302578956869,5.6843418860808015E-14,5.6843418860808015E-14,{"$f":"AT1017+AU372*$J1146+(-AU630)/2+AU1275*($F1275=6)","v":5.6843418860808015E-14},5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14,5.6843418860808015E-14]
[null,null,90,"Other Reliability","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,{"$f":"N1021+O376*$J1150+(-O634)/2+O1279*($F1279=6)","v":10.2495534253},32.707648791899992,61.10579332839999,92.357637884462662,118.56275052081234,144.53361920852257,177.06239776924141,190.30892773128821,181.40042655839051,172.49192538549283,163.58342421259513,154.67492303969746,145.76642186679976,136.85792069390209,127.94941952100442,119.04091834810671,110.13241717520903,101.22391600231134,92.315414829413655,83.406913656515968,74.498412483618296,65.589911310720623,56.681410137822944,47.772908964925271,38.864407792027599,30.165081178829929,22.141795339332266,15.192523184934585,9.5405662780790106,5.1941205084580586,2.0986970272169616,0.43441237519509235,{"$f":"AT1021+AU376*$J1150+(-AU634)/2+AU1279*($F1279=6)","v":1.1368683772161603E-13},1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13]
[null,null,91,"Regulatory","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,{"$f":"N1022+O377*$J1151+(-O635)/2+O1280*($F1280=6)","v":14.435700022100001},38.432189819999998,53.914912590900002,62.655876516000873,73.438414133692532,87.512593624215825,91.573036845395464,87.355678285900737,83.021420330217012,78.687162374533287,74.352904418849548,70.018646463165808,65.684388507482083,61.350130551798358,57.015872596114619,52.681614640430894,48.347356684747155,44.013098729063429,39.67884077337969,35.344582817695965,31.010324862012229,26.67606690632849,22.341808950644751,18.007550994961012,13.673293039277272,9.6336412064935377,6.39034451790981,3.9972750763260834,2.1777987719709442,0.85940542364538641,0.17138853088985781,2.2921450232944456E-3,{"$f":"AT1022+AU377*$J1151+(-AU635)/2+AU1280*($F1280=6)","v":-1.4210854715202004E-14},-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14,-1.4210854715202004E-14]
[null,null,94,"DG EV Chargers","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,{"$f":"N1025+O380*$J1154+(-O638)/2+O1283*($F1283=6)","v":0},0,0,0,9.3544619000000004,21.337862845720004,35.86268604288,46.932956845760003,45.281730148640001,43.630503451520006,41.979276754400004,40.328050057280002,38.67682336016,37.025596663040005,35.374369965920003,33.723143268800001,32.071916571679999,30.420689874559994,28.769463177439992,27.11823648031999,25.467009783199988,23.815783086079986,22.164556388959983,20.513329691839981,18.862102994719979,17.210876297599977,15.559649600479975,13.908422903359973,12.257196206239971,10.605969509119969,8.9547428119999672,7.3035161148799661,{"$f":"AT1025+AU380*$J1154+(-AU638)/2+AU1283*($F1283=6)","v":5.6522894177599641},4.001062720639962,2.4116601235199657,1.1555829374799722,0.331647499999984,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15]
[null,null,99,"Safe Harbor Panels - 2020","CWIP Capital",6,null,0.25345000000000001,null,0.5,null,null,null,null,{"$f":"N1030+O385*$J1159+(-O643)/2+O1288*($F1288=6)","v":0},0,4.11383370622295,4.11383370622295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT1030+AU385*$J1159+(-AU643)/2+AU1288*($F1288=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,102,"Safe Harbor Panels - 2023","CWIP Capital",6,null,0.25345000000000001,null,0.5,null,null,null,null,0,0,11.861797731753276,47.447190927013104,47.447190927013104,47.447190927013104,11.861797731753276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,104,"Battery Storage","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,1.955357013,13.010194237999999,32.296345765749997,56.055508215404608,72.282028370052686,70.227073201970768,60.804814672029522,51.309959239444929,41.746797056507425,32.183634873569922,22.723386217632427,13.958717629694918,6.8749951440074106,2.3178091515780501,0.39207763206020158,1.615802377422745E-2,3.2527023977184555E-3,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14]
[null,null,110,"Other ","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,6.487303401180001,19.722918234885004,37.813629604450007,57.408336828061586,78.416068218523122,97.331928037868863,107.81972671912573,110.54384600640337,107.33735864935659,104.13087129230979,100.92438393526301,97.717896578216227,94.51140922116943,91.304921864122633,88.098434507075851,84.891947150029068,81.685459792982272,78.478972435935475,75.272485078888693,72.06599772184191,68.859510364795113,65.653023007748317,62.446535650701534,59.240048293654752,56.033560936607955,52.827073579561159,49.620586222514362,46.414098865467565,43.207611508420769,40.001124151373972,36.794636794327175,33.588149437280379,30.381662080233585,27.175174723186789,23.968687366139992,20.762200009093196,17.555712652046399,14.349225294999602,11.149310687092809,8.127297894121023,5.4637222043692395,3.2925256380342884,1.6662054369873456,0.63278644225942604,0.14636245420341887,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14,-4.2632564145606011E-14]
[null,null,113,"Land -Other","Land",3,null,0.25345000000000001,null,0.5,null,null,null,null,4.3725266899999999,14.437794370000002,31.346705710000002,23.0681953272565,-5.367712442235856,-19.851767654594664,-34.985583531308464,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313,-44.576571232412313]
[null,null,115,"LED Lighting (Sales Programs)","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,1.0903567291575,31.076832376304999,85.6347710525325,147.09442596677511,214.91783252299194,284.27185349846263,358.68185600033257,388.57992426905133,374.21295495326677,359.84598563748222,345.47901632169766,331.1120470059131,316.74507769012854,302.37810837434398,288.01113905855942,273.64416974277486,259.27720042699031,244.91023111120572,230.54326179542116,216.1762924796366,201.80932316385204,187.44235384806748,173.07538453228292,158.70841521649834,144.34144590071378,129.97447658492922,115.60750726914466,101.2405379533601,86.873568637575545,72.506599321790986,58.146836227398929,44.014876234516869,31.059350927654823,20.027415640271261,11.211636042547156,4.8679567709809364,1.1539827801176299,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13,2.2737367544323206E-13]
[null,null,118,"item 118","Land",3,null,0.25345000000000001,null,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,122,"item 122","Land",3,null,0.25345000000000001,null,1,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C1189+1","v":1},{"$f":"INDEX(D$157:D$281,$C1190,1)","v":"HRSG Boiler"},"AFUDC Capital",5,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,null,{"$f":"SUMPRODUCT(O1190:BM1190,$O$11:$BM$11)","v":39.762768088824636},{"$f":"SUM(O1190:BM1190)","v":40.370612340490979},null,null,{"$f":"(SUM($N157:N157,)*O1589/12+(O157)*O1589/24-O287*O1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:O157,)*P1589/12+(P157)*P1589/24-P287*P1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:P157,)*Q1589/12+(Q157)*Q1589/24-Q287*Q1589/24*0)*($F1190>=5)","v":11.426285380000001},{"$f":"(SUM($N157:Q157,)*R1589/12+(R157)*R1589/24-R287*R1589/24*0)*($F1190>=5)","v":28.944326960490976},{"$f":"(SUM($N157:R157,)*S1589/12+(S157)*S1589/24-S287*S1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:S157,)*T1589/12+(T157)*T1589/24-T287*T1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:T157,)*U1589/12+(U157)*U1589/24-U287*U1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:U157,)*V1589/12+(V157)*V1589/24-V287*V1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:V157,)*W1589/12+(W157)*W1589/24-W287*W1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:W157,)*X1589/12+(X157)*X1589/24-X287*X1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:X157,)*Y1589/12+(Y157)*Y1589/24-Y287*Y1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:Y157,)*Z1589/12+(Z157)*Z1589/24-Z287*Z1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:Z157,)*AA1589/12+(AA157)*AA1589/24-AA287*AA1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AA157,)*AB1589/12+(AB157)*AB1589/24-AB287*AB1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AB157,)*AC1589/12+(AC157)*AC1589/24-AC287*AC1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AC157,)*AD1589/12+(AD157)*AD1589/24-AD287*AD1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AD157,)*AE1589/12+(AE157)*AE1589/24-AE287*AE1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AE157,)*AF1589/12+(AF157)*AF1589/24-AF287*AF1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AF157,)*AG1589/12+(AG157)*AG1589/24-AG287*AG1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AG157,)*AH1589/12+(AH157)*AH1589/24-AH287*AH1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AH157,)*AI1589/12+(AI157)*AI1589/24-AI287*AI1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AI157,)*AJ1589/12+(AJ157)*AJ1589/24-AJ287*AJ1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AJ157,)*AK1589/12+(AK157)*AK1589/24-AK287*AK1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AK157,)*AL1589/12+(AL157)*AL1589/24-AL287*AL1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AL157,)*AM1589/12+(AM157)*AM1589/24-AM287*AM1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AM157,)*AN1589/12+(AN157)*AN1589/24-AN287*AN1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AN157,)*AO1589/12+(AO157)*AO1589/24-AO287*AO1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AO157,)*AP1589/12+(AP157)*AP1589/24-AP287*AP1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AP157,)*AQ1589/12+(AQ157)*AQ1589/24-AQ287*AQ1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AQ157,)*AR1589/12+(AR157)*AR1589/24-AR287*AR1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AR157,)*AS1589/12+(AS157)*AS1589/24-AS287*AS1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AS157,)*AT1589/12+(AT157)*AT1589/24-AT287*AT1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AT157,)*AU1589/12+(AU157)*AU1589/24-AU287*AU1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AU157,)*AV1589/12+(AV157)*AV1589/24-AV287*AV1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AV157,)*AW1589/12+(AW157)*AW1589/24-AW287*AW1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AW157,)*AX1589/12+(AX157)*AX1589/24-AX287*AX1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AX157,)*AY1589/12+(AY157)*AY1589/24-AY287*AY1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AY157,)*AZ1589/12+(AZ157)*AZ1589/24-AZ287*AZ1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:AZ157,)*BA1589/12+(BA157)*BA1589/24-BA287*BA1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:BA157,)*BB1589/12+(BB157)*BB1589/24-BB287*BB1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:BB157,)*BC1589/12+(BC157)*BC1589/24-BC287*BC1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:BC157,)*BD1589/12+(BD157)*BD1589/24-BD287*BD1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:BD157,)*BE1589/12+(BE157)*BE1589/24-BE287*BE1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:BE157,)*BF1589/12+(BF157)*BF1589/24-BF287*BF1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:BF157,)*BG1589/12+(BG157)*BG1589/24-BG287*BG1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:BG157,)*BH1589/12+(BH157)*BH1589/24-BH287*BH1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:BH157,)*BI1589/12+(BI157)*BI1589/24-BI287*BI1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:BI157,)*BJ1589/12+(BJ157)*BJ1589/24-BJ287*BJ1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:BJ157,)*BK1589/12+(BK157)*BK1589/24-BK287*BK1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:BK157,)*BL1589/12+(BL157)*BL1589/24-BL287*BL1589/24*0)*($F1190>=5)","v":0},{"$f":"(SUM($N157:BL157,)*BM1589/12+(BM157)*BM1589/24-BM287*BM1589/24*0)*($F1190>=5)","v":0}]
[null,null,3,"3SAR-DLN2.6+ Labor/Parts","AFUDC Capital",5,null,{"$f":"H1191","v":0.25345000000000001},null,null,721.38788291457649,631.03227463458347,null,null,{"$f":"(SUM($N159:N159,)*O1591/12+(O159)*O1591/24-O289*O1591/24*0)*($F1192>=5)","v":211.43987068500005},{"$f":"(SUM($N159:O159,)*P1591/12+(P159)*P1591/24-P289*P1591/24*0)*($F1192>=5)","v":419.5924039495834},{"$f":"(SUM($N159:P159,)*Q1591/12+(Q159)*Q1591/24-Q289*Q1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:Q159,)*R1591/12+(R159)*R1591/24-R289*R1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:R159,)*S1591/12+(S159)*S1591/24-S289*S1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:S159,)*T1591/12+(T159)*T1591/24-T289*T1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:T159,)*U1591/12+(U159)*U1591/24-U289*U1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:U159,)*V1591/12+(V159)*V1591/24-V289*V1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:V159,)*W1591/12+(W159)*W1591/24-W289*W1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:W159,)*X1591/12+(X159)*X1591/24-X289*X1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:X159,)*Y1591/12+(Y159)*Y1591/24-Y289*Y1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:Y159,)*Z1591/12+(Z159)*Z1591/24-Z289*Z1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:Z159,)*AA1591/12+(AA159)*AA1591/24-AA289*AA1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AA159,)*AB1591/12+(AB159)*AB1591/24-AB289*AB1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AB159,)*AC1591/12+(AC159)*AC1591/24-AC289*AC1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AC159,)*AD1591/12+(AD159)*AD1591/24-AD289*AD1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AD159,)*AE1591/12+(AE159)*AE1591/24-AE289*AE1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AE159,)*AF1591/12+(AF159)*AF1591/24-AF289*AF1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AF159,)*AG1591/12+(AG159)*AG1591/24-AG289*AG1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AG159,)*AH1591/12+(AH159)*AH1591/24-AH289*AH1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AH159,)*AI1591/12+(AI159)*AI1591/24-AI289*AI1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AI159,)*AJ1591/12+(AJ159)*AJ1591/24-AJ289*AJ1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AJ159,)*AK1591/12+(AK159)*AK1591/24-AK289*AK1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AK159,)*AL1591/12+(AL159)*AL1591/24-AL289*AL1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AL159,)*AM1591/12+(AM159)*AM1591/24-AM289*AM1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AM159,)*AN1591/12+(AN159)*AN1591/24-AN289*AN1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AN159,)*AO1591/12+(AO159)*AO1591/24-AO289*AO1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AO159,)*AP1591/12+(AP159)*AP1591/24-AP289*AP1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AP159,)*AQ1591/12+(AQ159)*AQ1591/24-AQ289*AQ1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AQ159,)*AR1591/12+(AR159)*AR1591/24-AR289*AR1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AR159,)*AS1591/12+(AS159)*AS1591/24-AS289*AS1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AS159,)*AT1591/12+(AT159)*AT1591/24-AT289*AT1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AT159,)*AU1591/12+(AU159)*AU1591/24-AU289*AU1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AU159,)*AV1591/12+(AV159)*AV1591/24-AV289*AV1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AV159,)*AW1591/12+(AW159)*AW1591/24-AW289*AW1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AW159,)*AX1591/12+(AX159)*AX1591/24-AX289*AX1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AX159,)*AY1591/12+(AY159)*AY1591/24-AY289*AY1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AY159,)*AZ1591/12+(AZ159)*AZ1591/24-AZ289*AZ1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:AZ159,)*BA1591/12+(BA159)*BA1591/24-BA289*BA1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:BA159,)*BB1591/12+(BB159)*BB1591/24-BB289*BB1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:BB159,)*BC1591/12+(BC159)*BC1591/24-BC289*BC1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:BC159,)*BD1591/12+(BD159)*BD1591/24-BD289*BD1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:BD159,)*BE1591/12+(BE159)*BE1591/24-BE289*BE1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:BE159,)*BF1591/12+(BF159)*BF1591/24-BF289*BF1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:BF159,)*BG1591/12+(BG159)*BG1591/24-BG289*BG1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:BG159,)*BH1591/12+(BH159)*BH1591/24-BH289*BH1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:BH159,)*BI1591/12+(BI159)*BI1591/24-BI289*BI1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:BI159,)*BJ1591/12+(BJ159)*BJ1591/24-BJ289*BJ1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:BJ159,)*BK1591/12+(BK159)*BK1591/24-BK289*BK1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:BK159,)*BL1591/12+(BL159)*BL1591/24-BL289*BL1591/24*0)*($F1192>=5)","v":0},{"$f":"(SUM($N159:BL159,)*BM1591/12+(BM159)*BM1591/24-BM289*BM1591/24*0)*($F1192>=5)","v":0}]
[null,null,9,"Corbett-Sugar-Quarry 500 KV Line","AFUDC Capital",5,null,0.25345000000000001,null,null,249.88889280377276,226.89161090499999,null,null,{"$f":"(SUM($N165:N165,)*O1597/12+(O165)*O1597/24-O295*O1597/24*0)*($F1198>=5)","v":22.069409230000002},{"$f":"(SUM($N165:O165,)*P1597/12+(P165)*P1597/24-P295*P1597/24*0)*($F1198>=5)","v":141.21067751500001},{"$f":"(SUM($N165:P165,)*Q1597/12+(Q165)*Q1597/24-Q295*Q1597/24*0)*($F1198>=5)","v":63.611524160000002},{"$f":"(SUM($N165:Q165,)*R1597/12+(R165)*R1597/24-R295*R1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:R165,)*S1597/12+(S165)*S1597/24-S295*S1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:S165,)*T1597/12+(T165)*T1597/24-T295*T1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:T165,)*U1597/12+(U165)*U1597/24-U295*U1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:U165,)*V1597/12+(V165)*V1597/24-V295*V1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:V165,)*W1597/12+(W165)*W1597/24-W295*W1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:W165,)*X1597/12+(X165)*X1597/24-X295*X1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:X165,)*Y1597/12+(Y165)*Y1597/24-Y295*Y1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:Y165,)*Z1597/12+(Z165)*Z1597/24-Z295*Z1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:Z165,)*AA1597/12+(AA165)*AA1597/24-AA295*AA1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AA165,)*AB1597/12+(AB165)*AB1597/24-AB295*AB1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AB165,)*AC1597/12+(AC165)*AC1597/24-AC295*AC1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AC165,)*AD1597/12+(AD165)*AD1597/24-AD295*AD1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AD165,)*AE1597/12+(AE165)*AE1597/24-AE295*AE1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AE165,)*AF1597/12+(AF165)*AF1597/24-AF295*AF1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AF165,)*AG1597/12+(AG165)*AG1597/24-AG295*AG1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AG165,)*AH1597/12+(AH165)*AH1597/24-AH295*AH1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AH165,)*AI1597/12+(AI165)*AI1597/24-AI295*AI1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AI165,)*AJ1597/12+(AJ165)*AJ1597/24-AJ295*AJ1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AJ165,)*AK1597/12+(AK165)*AK1597/24-AK295*AK1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AK165,)*AL1597/12+(AL165)*AL1597/24-AL295*AL1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AL165,)*AM1597/12+(AM165)*AM1597/24-AM295*AM1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AM165,)*AN1597/12+(AN165)*AN1597/24-AN295*AN1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AN165,)*AO1597/12+(AO165)*AO1597/24-AO295*AO1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AO165,)*AP1597/12+(AP165)*AP1597/24-AP295*AP1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AP165,)*AQ1597/12+(AQ165)*AQ1597/24-AQ295*AQ1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AQ165,)*AR1597/12+(AR165)*AR1597/24-AR295*AR1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AR165,)*AS1597/12+(AS165)*AS1597/24-AS295*AS1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AS165,)*AT1597/12+(AT165)*AT1597/24-AT295*AT1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AT165,)*AU1597/12+(AU165)*AU1597/24-AU295*AU1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AU165,)*AV1597/12+(AV165)*AV1597/24-AV295*AV1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AV165,)*AW1597/12+(AW165)*AW1597/24-AW295*AW1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AW165,)*AX1597/12+(AX165)*AX1597/24-AX295*AX1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AX165,)*AY1597/12+(AY165)*AY1597/24-AY295*AY1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AY165,)*AZ1597/12+(AZ165)*AZ1597/24-AZ295*AZ1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:AZ165,)*BA1597/12+(BA165)*BA1597/24-BA295*BA1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:BA165,)*BB1597/12+(BB165)*BB1597/24-BB295*BB1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:BB165,)*BC1597/12+(BC165)*BC1597/24-BC295*BC1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:BC165,)*BD1597/12+(BD165)*BD1597/24-BD295*BD1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:BD165,)*BE1597/12+(BE165)*BE1597/24-BE295*BE1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:BE165,)*BF1597/12+(BF165)*BF1597/24-BF295*BF1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:BF165,)*BG1597/12+(BG165)*BG1597/24-BG295*BG1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:BG165,)*BH1597/12+(BH165)*BH1597/24-BH295*BH1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:BH165,)*BI1597/12+(BI165)*BI1597/24-BI295*BI1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:BI165,)*BJ1597/12+(BJ165)*BJ1597/24-BJ295*BJ1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:BJ165,)*BK1597/12+(BK165)*BK1597/24-BK295*BK1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:BK165,)*BL1597/12+(BL165)*BL1597/24-BL295*BL1597/24*0)*($F1198>=5)","v":0},{"$f":"(SUM($N165:BL165,)*BM1597/12+(BM165)*BM1597/24-BM295*BM1597/24*0)*($F1198>=5)","v":0}]
[null,null,12,"PTN  3 &  4 Generation Projects","AFUDC Capital",5,null,0.25345000000000001,null,null,1.6460961634554541E-3,1.6459625000000001E-3,null,null,{"$f":"(SUM($N168:N168,)*O1600/12+(O168)*O1600/24-O298*O1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:O168,)*P1600/12+(P168)*P1600/24-P298*P1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:P168,)*Q1600/12+(Q168)*Q1600/24-Q298*Q1600/24*0)*($F1201>=5)","v":8.0875000000000001E-4},{"$f":"(SUM($N168:Q168,)*R1600/12+(R168)*R1600/24-R298*R1600/24*0)*($F1201>=5)","v":8.372125E-4},{"$f":"(SUM($N168:R168,)*S1600/12+(S168)*S1600/24-S298*S1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:S168,)*T1600/12+(T168)*T1600/24-T298*T1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:T168,)*U1600/12+(U168)*U1600/24-U298*U1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:U168,)*V1600/12+(V168)*V1600/24-V298*V1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:V168,)*W1600/12+(W168)*W1600/24-W298*W1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:W168,)*X1600/12+(X168)*X1600/24-X298*X1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:X168,)*Y1600/12+(Y168)*Y1600/24-Y298*Y1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:Y168,)*Z1600/12+(Z168)*Z1600/24-Z298*Z1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:Z168,)*AA1600/12+(AA168)*AA1600/24-AA298*AA1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AA168,)*AB1600/12+(AB168)*AB1600/24-AB298*AB1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AB168,)*AC1600/12+(AC168)*AC1600/24-AC298*AC1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AC168,)*AD1600/12+(AD168)*AD1600/24-AD298*AD1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AD168,)*AE1600/12+(AE168)*AE1600/24-AE298*AE1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AE168,)*AF1600/12+(AF168)*AF1600/24-AF298*AF1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AF168,)*AG1600/12+(AG168)*AG1600/24-AG298*AG1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AG168,)*AH1600/12+(AH168)*AH1600/24-AH298*AH1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AH168,)*AI1600/12+(AI168)*AI1600/24-AI298*AI1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AI168,)*AJ1600/12+(AJ168)*AJ1600/24-AJ298*AJ1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AJ168,)*AK1600/12+(AK168)*AK1600/24-AK298*AK1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AK168,)*AL1600/12+(AL168)*AL1600/24-AL298*AL1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AL168,)*AM1600/12+(AM168)*AM1600/24-AM298*AM1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AM168,)*AN1600/12+(AN168)*AN1600/24-AN298*AN1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AN168,)*AO1600/12+(AO168)*AO1600/24-AO298*AO1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AO168,)*AP1600/12+(AP168)*AP1600/24-AP298*AP1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AP168,)*AQ1600/12+(AQ168)*AQ1600/24-AQ298*AQ1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AQ168,)*AR1600/12+(AR168)*AR1600/24-AR298*AR1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AR168,)*AS1600/12+(AS168)*AS1600/24-AS298*AS1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AS168,)*AT1600/12+(AT168)*AT1600/24-AT298*AT1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AT168,)*AU1600/12+(AU168)*AU1600/24-AU298*AU1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AU168,)*AV1600/12+(AV168)*AV1600/24-AV298*AV1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AV168,)*AW1600/12+(AW168)*AW1600/24-AW298*AW1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AW168,)*AX1600/12+(AX168)*AX1600/24-AX298*AX1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AX168,)*AY1600/12+(AY168)*AY1600/24-AY298*AY1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AY168,)*AZ1600/12+(AZ168)*AZ1600/24-AZ298*AZ1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:AZ168,)*BA1600/12+(BA168)*BA1600/24-BA298*BA1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:BA168,)*BB1600/12+(BB168)*BB1600/24-BB298*BB1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:BB168,)*BC1600/12+(BC168)*BC1600/24-BC298*BC1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:BC168,)*BD1600/12+(BD168)*BD1600/24-BD298*BD1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:BD168,)*BE1600/12+(BE168)*BE1600/24-BE298*BE1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:BE168,)*BF1600/12+(BF168)*BF1600/24-BF298*BF1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:BF168,)*BG1600/12+(BG168)*BG1600/24-BG298*BG1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:BG168,)*BH1600/12+(BH168)*BH1600/24-BH298*BH1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:BH168,)*BI1600/12+(BI168)*BI1600/24-BI298*BI1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:BI168,)*BJ1600/12+(BJ168)*BJ1600/24-BJ298*BJ1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:BJ168,)*BK1600/12+(BK168)*BK1600/24-BK298*BK1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:BK168,)*BL1600/12+(BL168)*BL1600/24-BL298*BL1600/24*0)*($F1201>=5)","v":0},{"$f":"(SUM($N168:BL168,)*BM1600/12+(BM168)*BM1600/24-BM298*BM1600/24*0)*($F1201>=5)","v":0}]
[null,null,14,"Argyle Injection (PNG-24)","AFUDC Capital",5,null,0.25345000000000001,null,null,12.551454991566779,13.985656645509533,null,null,{"$f":"(SUM($N170:N170,)*O1602/12+(O170)*O1602/24-O300*O1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:O170,)*P1602/12+(P170)*P1602/24-P300*P1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:P170,)*Q1602/12+(Q170)*Q1602/24-Q300*Q1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:Q170,)*R1602/12+(R170)*R1602/24-R300*R1602/24*0)*($F1203>=5)","v":9.7961042160750009E-2},{"$f":"(SUM($N170:R170,)*S1602/12+(S170)*S1602/24-S300*S1602/24*0)*($F1203>=5)","v":13.887695603348783},{"$f":"(SUM($N170:S170,)*T1602/12+(T170)*T1602/24-T300*T1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:T170,)*U1602/12+(U170)*U1602/24-U300*U1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:U170,)*V1602/12+(V170)*V1602/24-V300*V1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:V170,)*W1602/12+(W170)*W1602/24-W300*W1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:W170,)*X1602/12+(X170)*X1602/24-X300*X1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:X170,)*Y1602/12+(Y170)*Y1602/24-Y300*Y1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:Y170,)*Z1602/12+(Z170)*Z1602/24-Z300*Z1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:Z170,)*AA1602/12+(AA170)*AA1602/24-AA300*AA1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AA170,)*AB1602/12+(AB170)*AB1602/24-AB300*AB1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AB170,)*AC1602/12+(AC170)*AC1602/24-AC300*AC1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AC170,)*AD1602/12+(AD170)*AD1602/24-AD300*AD1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AD170,)*AE1602/12+(AE170)*AE1602/24-AE300*AE1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AE170,)*AF1602/12+(AF170)*AF1602/24-AF300*AF1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AF170,)*AG1602/12+(AG170)*AG1602/24-AG300*AG1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AG170,)*AH1602/12+(AH170)*AH1602/24-AH300*AH1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AH170,)*AI1602/12+(AI170)*AI1602/24-AI300*AI1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AI170,)*AJ1602/12+(AJ170)*AJ1602/24-AJ300*AJ1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AJ170,)*AK1602/12+(AK170)*AK1602/24-AK300*AK1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AK170,)*AL1602/12+(AL170)*AL1602/24-AL300*AL1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AL170,)*AM1602/12+(AM170)*AM1602/24-AM300*AM1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AM170,)*AN1602/12+(AN170)*AN1602/24-AN300*AN1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AN170,)*AO1602/12+(AO170)*AO1602/24-AO300*AO1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AO170,)*AP1602/12+(AP170)*AP1602/24-AP300*AP1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AP170,)*AQ1602/12+(AQ170)*AQ1602/24-AQ300*AQ1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AQ170,)*AR1602/12+(AR170)*AR1602/24-AR300*AR1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AR170,)*AS1602/12+(AS170)*AS1602/24-AS300*AS1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AS170,)*AT1602/12+(AT170)*AT1602/24-AT300*AT1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AT170,)*AU1602/12+(AU170)*AU1602/24-AU300*AU1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AU170,)*AV1602/12+(AV170)*AV1602/24-AV300*AV1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AV170,)*AW1602/12+(AW170)*AW1602/24-AW300*AW1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AW170,)*AX1602/12+(AX170)*AX1602/24-AX300*AX1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AX170,)*AY1602/12+(AY170)*AY1602/24-AY300*AY1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AY170,)*AZ1602/12+(AZ170)*AZ1602/24-AZ300*AZ1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:AZ170,)*BA1602/12+(BA170)*BA1602/24-BA300*BA1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:BA170,)*BB1602/12+(BB170)*BB1602/24-BB300*BB1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:BB170,)*BC1602/12+(BC170)*BC1602/24-BC300*BC1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:BC170,)*BD1602/12+(BD170)*BD1602/24-BD300*BD1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:BD170,)*BE1602/12+(BE170)*BE1602/24-BE300*BE1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:BE170,)*BF1602/12+(BF170)*BF1602/24-BF300*BF1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:BF170,)*BG1602/12+(BG170)*BG1602/24-BG300*BG1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:BG170,)*BH1602/12+(BH170)*BH1602/24-BH300*BH1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:BH170,)*BI1602/12+(BI170)*BI1602/24-BI300*BI1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:BI170,)*BJ1602/12+(BJ170)*BJ1602/24-BJ300*BJ1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:BJ170,)*BK1602/12+(BK170)*BK1602/24-BK300*BK1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:BK170,)*BL1602/12+(BL170)*BL1602/24-BL300*BL1602/24*0)*($F1203>=5)","v":0},{"$f":"(SUM($N170:BL170,)*BM1602/12+(BM170)*BM1602/24-BM300*BM1602/24*0)*($F1203>=5)","v":0}]
[null,null,17,"Major Projects Transmission","AFUDC Capital",5,null,0.25345000000000001,null,null,54.638754382142892,67.843013893184349,null,null,{"$f":"(SUM($N173:N173,)*O1605/12+(O173)*O1605/24-O303*O1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:O173,)*P1605/12+(P173)*P1605/24-P303*P1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:P173,)*Q1605/12+(Q173)*Q1605/24-Q303*Q1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:Q173,)*R1605/12+(R173)*R1605/24-R303*R1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:R173,)*S1605/12+(S173)*S1605/24-S303*S1605/24*0)*($F1206>=5)","v":0.61397270008829996},{"$f":"(SUM($N173:S173,)*T1605/12+(T173)*T1605/24-T303*T1605/24*0)*($F1206>=5)","v":33.051899294717451},{"$f":"(SUM($N173:T173,)*U1605/12+(U173)*U1605/24-U303*U1605/24*0)*($F1206>=5)","v":34.177141898378601},{"$f":"(SUM($N173:U173,)*V1605/12+(V173)*V1605/24-V303*V1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:V173,)*W1605/12+(W173)*W1605/24-W303*W1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:W173,)*X1605/12+(X173)*X1605/24-X303*X1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:X173,)*Y1605/12+(Y173)*Y1605/24-Y303*Y1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:Y173,)*Z1605/12+(Z173)*Z1605/24-Z303*Z1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:Z173,)*AA1605/12+(AA173)*AA1605/24-AA303*AA1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AA173,)*AB1605/12+(AB173)*AB1605/24-AB303*AB1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AB173,)*AC1605/12+(AC173)*AC1605/24-AC303*AC1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AC173,)*AD1605/12+(AD173)*AD1605/24-AD303*AD1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AD173,)*AE1605/12+(AE173)*AE1605/24-AE303*AE1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AE173,)*AF1605/12+(AF173)*AF1605/24-AF303*AF1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AF173,)*AG1605/12+(AG173)*AG1605/24-AG303*AG1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AG173,)*AH1605/12+(AH173)*AH1605/24-AH303*AH1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AH173,)*AI1605/12+(AI173)*AI1605/24-AI303*AI1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AI173,)*AJ1605/12+(AJ173)*AJ1605/24-AJ303*AJ1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AJ173,)*AK1605/12+(AK173)*AK1605/24-AK303*AK1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AK173,)*AL1605/12+(AL173)*AL1605/24-AL303*AL1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AL173,)*AM1605/12+(AM173)*AM1605/24-AM303*AM1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AM173,)*AN1605/12+(AN173)*AN1605/24-AN303*AN1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AN173,)*AO1605/12+(AO173)*AO1605/24-AO303*AO1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AO173,)*AP1605/12+(AP173)*AP1605/24-AP303*AP1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AP173,)*AQ1605/12+(AQ173)*AQ1605/24-AQ303*AQ1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AQ173,)*AR1605/12+(AR173)*AR1605/24-AR303*AR1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AR173,)*AS1605/12+(AS173)*AS1605/24-AS303*AS1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AS173,)*AT1605/12+(AT173)*AT1605/24-AT303*AT1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AT173,)*AU1605/12+(AU173)*AU1605/24-AU303*AU1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AU173,)*AV1605/12+(AV173)*AV1605/24-AV303*AV1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AV173,)*AW1605/12+(AW173)*AW1605/24-AW303*AW1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AW173,)*AX1605/12+(AX173)*AX1605/24-AX303*AX1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AX173,)*AY1605/12+(AY173)*AY1605/24-AY303*AY1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AY173,)*AZ1605/12+(AZ173)*AZ1605/24-AZ303*AZ1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:AZ173,)*BA1605/12+(BA173)*BA1605/24-BA303*BA1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:BA173,)*BB1605/12+(BB173)*BB1605/24-BB303*BB1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:BB173,)*BC1605/12+(BC173)*BC1605/24-BC303*BC1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:BC173,)*BD1605/12+(BD173)*BD1605/24-BD303*BD1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:BD173,)*BE1605/12+(BE173)*BE1605/24-BE303*BE1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:BE173,)*BF1605/12+(BF173)*BF1605/24-BF303*BF1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:BF173,)*BG1605/12+(BG173)*BG1605/24-BG303*BG1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:BG173,)*BH1605/12+(BH173)*BH1605/24-BH303*BH1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:BH173,)*BI1605/12+(BI173)*BI1605/24-BI303*BI1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:BI173,)*BJ1605/12+(BJ173)*BJ1605/24-BJ303*BJ1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:BJ173,)*BK1605/12+(BK173)*BK1605/24-BK303*BK1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:BK173,)*BL1605/12+(BL173)*BL1605/24-BL303*BL1605/24*0)*($F1206>=5)","v":0},{"$f":"(SUM($N173:BL173,)*BM1605/12+(BM173)*BM1605/24-BM303*BM1605/24*0)*($F1206>=5)","v":0}]
[null,null,21,{"$f":"INDEX(D$157:D$281,$C1210,1)","v":"Dania Beach Energy Center"},"AFUDC Capital",5,null,0.25345000000000001,null,null,1811.4293591390112,1947.8968536490379,null,null,{"$f":"(SUM($N177:N177,)*O1609/12+(O177)*O1609/24-O307*O1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:O177,)*P1609/12+(P177)*P1609/24-P307*P1609/24*0)*($F1210>=5)","v":86.634597255000003},{"$f":"(SUM($N177:P177,)*Q1609/12+(Q177)*Q1609/24-Q307*Q1609/24*0)*($F1210>=5)","v":243.26451639000001},{"$f":"(SUM($N177:Q177,)*R1609/12+(R177)*R1609/24-R307*R1609/24*0)*($F1210>=5)","v":500.36157993250561},{"$f":"(SUM($N177:R177,)*S1609/12+(S177)*S1609/24-S307*S1609/24*0)*($F1210>=5)","v":759.4303636046111},{"$f":"(SUM($N177:S177,)*T1609/12+(T177)*T1609/24-T307*T1609/24*0)*($F1210>=5)","v":358.20579646692124},{"$f":"(SUM($N177:T177,)*U1609/12+(U177)*U1609/24-U307*U1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:U177,)*V1609/12+(V177)*V1609/24-V307*V1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:V177,)*W1609/12+(W177)*W1609/24-W307*W1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:W177,)*X1609/12+(X177)*X1609/24-X307*X1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:X177,)*Y1609/12+(Y177)*Y1609/24-Y307*Y1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:Y177,)*Z1609/12+(Z177)*Z1609/24-Z307*Z1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:Z177,)*AA1609/12+(AA177)*AA1609/24-AA307*AA1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AA177,)*AB1609/12+(AB177)*AB1609/24-AB307*AB1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AB177,)*AC1609/12+(AC177)*AC1609/24-AC307*AC1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AC177,)*AD1609/12+(AD177)*AD1609/24-AD307*AD1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AD177,)*AE1609/12+(AE177)*AE1609/24-AE307*AE1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AE177,)*AF1609/12+(AF177)*AF1609/24-AF307*AF1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AF177,)*AG1609/12+(AG177)*AG1609/24-AG307*AG1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AG177,)*AH1609/12+(AH177)*AH1609/24-AH307*AH1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AH177,)*AI1609/12+(AI177)*AI1609/24-AI307*AI1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AI177,)*AJ1609/12+(AJ177)*AJ1609/24-AJ307*AJ1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AJ177,)*AK1609/12+(AK177)*AK1609/24-AK307*AK1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AK177,)*AL1609/12+(AL177)*AL1609/24-AL307*AL1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AL177,)*AM1609/12+(AM177)*AM1609/24-AM307*AM1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AM177,)*AN1609/12+(AN177)*AN1609/24-AN307*AN1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AN177,)*AO1609/12+(AO177)*AO1609/24-AO307*AO1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AO177,)*AP1609/12+(AP177)*AP1609/24-AP307*AP1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AP177,)*AQ1609/12+(AQ177)*AQ1609/24-AQ307*AQ1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AQ177,)*AR1609/12+(AR177)*AR1609/24-AR307*AR1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AR177,)*AS1609/12+(AS177)*AS1609/24-AS307*AS1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AS177,)*AT1609/12+(AT177)*AT1609/24-AT307*AT1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AT177,)*AU1609/12+(AU177)*AU1609/24-AU307*AU1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AU177,)*AV1609/12+(AV177)*AV1609/24-AV307*AV1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AV177,)*AW1609/12+(AW177)*AW1609/24-AW307*AW1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AW177,)*AX1609/12+(AX177)*AX1609/24-AX307*AX1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AX177,)*AY1609/12+(AY177)*AY1609/24-AY307*AY1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AY177,)*AZ1609/12+(AZ177)*AZ1609/24-AZ307*AZ1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:AZ177,)*BA1609/12+(BA177)*BA1609/24-BA307*BA1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:BA177,)*BB1609/12+(BB177)*BB1609/24-BB307*BB1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:BB177,)*BC1609/12+(BC177)*BC1609/24-BC307*BC1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:BC177,)*BD1609/12+(BD177)*BD1609/24-BD307*BD1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:BD177,)*BE1609/12+(BE177)*BE1609/24-BE307*BE1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:BE177,)*BF1609/12+(BF177)*BF1609/24-BF307*BF1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:BF177,)*BG1609/12+(BG177)*BG1609/24-BG307*BG1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:BG177,)*BH1609/12+(BH177)*BH1609/24-BH307*BH1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:BH177,)*BI1609/12+(BI177)*BI1609/24-BI307*BI1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:BI177,)*BJ1609/12+(BJ177)*BJ1609/24-BJ307*BJ1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:BJ177,)*BK1609/12+(BK177)*BK1609/24-BK307*BK1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:BK177,)*BL1609/12+(BL177)*BL1609/24-BL307*BL1609/24*0)*($F1210>=5)","v":0},{"$f":"(SUM($N177:BL177,)*BM1609/12+(BM177)*BM1609/24-BM307*BM1609/24*0)*($F1210>=5)","v":0}]
[null,null,26,"2017 SoBRA","AFUDC Capital",5,null,0.25345000000000001,null,null,228.58375268502232,190.649107165,null,null,{"$f":"(SUM($N182:N182,)*O1614/12+(O182)*O1614/24-O312*O1614/24*0)*($F1215>=5)","v":190.649107165},{"$f":"(SUM($N182:O182,)*P1614/12+(P182)*P1614/24-P312*P1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:P182,)*Q1614/12+(Q182)*Q1614/24-Q312*Q1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:Q182,)*R1614/12+(R182)*R1614/24-R312*R1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:R182,)*S1614/12+(S182)*S1614/24-S312*S1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:S182,)*T1614/12+(T182)*T1614/24-T312*T1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:T182,)*U1614/12+(U182)*U1614/24-U312*U1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:U182,)*V1614/12+(V182)*V1614/24-V312*V1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:V182,)*W1614/12+(W182)*W1614/24-W312*W1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:W182,)*X1614/12+(X182)*X1614/24-X312*X1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:X182,)*Y1614/12+(Y182)*Y1614/24-Y312*Y1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:Y182,)*Z1614/12+(Z182)*Z1614/24-Z312*Z1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:Z182,)*AA1614/12+(AA182)*AA1614/24-AA312*AA1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AA182,)*AB1614/12+(AB182)*AB1614/24-AB312*AB1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AB182,)*AC1614/12+(AC182)*AC1614/24-AC312*AC1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AC182,)*AD1614/12+(AD182)*AD1614/24-AD312*AD1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AD182,)*AE1614/12+(AE182)*AE1614/24-AE312*AE1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AE182,)*AF1614/12+(AF182)*AF1614/24-AF312*AF1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AF182,)*AG1614/12+(AG182)*AG1614/24-AG312*AG1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AG182,)*AH1614/12+(AH182)*AH1614/24-AH312*AH1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AH182,)*AI1614/12+(AI182)*AI1614/24-AI312*AI1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AI182,)*AJ1614/12+(AJ182)*AJ1614/24-AJ312*AJ1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AJ182,)*AK1614/12+(AK182)*AK1614/24-AK312*AK1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AK182,)*AL1614/12+(AL182)*AL1614/24-AL312*AL1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AL182,)*AM1614/12+(AM182)*AM1614/24-AM312*AM1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AM182,)*AN1614/12+(AN182)*AN1614/24-AN312*AN1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AN182,)*AO1614/12+(AO182)*AO1614/24-AO312*AO1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AO182,)*AP1614/12+(AP182)*AP1614/24-AP312*AP1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AP182,)*AQ1614/12+(AQ182)*AQ1614/24-AQ312*AQ1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AQ182,)*AR1614/12+(AR182)*AR1614/24-AR312*AR1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AR182,)*AS1614/12+(AS182)*AS1614/24-AS312*AS1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AS182,)*AT1614/12+(AT182)*AT1614/24-AT312*AT1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AT182,)*AU1614/12+(AU182)*AU1614/24-AU312*AU1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AU182,)*AV1614/12+(AV182)*AV1614/24-AV312*AV1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AV182,)*AW1614/12+(AW182)*AW1614/24-AW312*AW1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AW182,)*AX1614/12+(AX182)*AX1614/24-AX312*AX1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AX182,)*AY1614/12+(AY182)*AY1614/24-AY312*AY1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AY182,)*AZ1614/12+(AZ182)*AZ1614/24-AZ312*AZ1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:AZ182,)*BA1614/12+(BA182)*BA1614/24-BA312*BA1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:BA182,)*BB1614/12+(BB182)*BB1614/24-BB312*BB1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:BB182,)*BC1614/12+(BC182)*BC1614/24-BC312*BC1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:BC182,)*BD1614/12+(BD182)*BD1614/24-BD312*BD1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:BD182,)*BE1614/12+(BE182)*BE1614/24-BE312*BE1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:BE182,)*BF1614/12+(BF182)*BF1614/24-BF312*BF1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:BF182,)*BG1614/12+(BG182)*BG1614/24-BG312*BG1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:BG182,)*BH1614/12+(BH182)*BH1614/24-BH312*BH1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:BH182,)*BI1614/12+(BI182)*BI1614/24-BI312*BI1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:BI182,)*BJ1614/12+(BJ182)*BJ1614/24-BJ312*BJ1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:BJ182,)*BK1614/12+(BK182)*BK1614/24-BK312*BK1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:BK182,)*BL1614/12+(BL182)*BL1614/24-BL312*BL1614/24*0)*($F1215>=5)","v":0},{"$f":"(SUM($N182:BL182,)*BM1614/12+(BM182)*BM1614/24-BM312*BM1614/24*0)*($F1215>=5)","v":0}]
[null,null,29,"2020 SoBRA","AFUDC Capital",5,null,0.25345000000000001,null,null,347.92853857261821,339.41470259511277,null,null,{"$f":"(SUM($N185:N185,)*O1617/12+(O185)*O1617/24-O315*O1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:O185,)*P1617/12+(P185)*P1617/24-P315*P1617/24*0)*($F1218>=5)","v":35.047092244999995},{"$f":"(SUM($N185:P185,)*Q1617/12+(Q185)*Q1617/24-Q315*Q1617/24*0)*($F1218>=5)","v":210.87509387},{"$f":"(SUM($N185:Q185,)*R1617/12+(R185)*R1617/24-R315*R1617/24*0)*($F1218>=5)","v":93.492516480112783},{"$f":"(SUM($N185:R185,)*S1617/12+(S185)*S1617/24-S315*S1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:S185,)*T1617/12+(T185)*T1617/24-T315*T1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:T185,)*U1617/12+(U185)*U1617/24-U315*U1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:U185,)*V1617/12+(V185)*V1617/24-V315*V1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:V185,)*W1617/12+(W185)*W1617/24-W315*W1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:W185,)*X1617/12+(X185)*X1617/24-X315*X1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:X185,)*Y1617/12+(Y185)*Y1617/24-Y315*Y1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:Y185,)*Z1617/12+(Z185)*Z1617/24-Z315*Z1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:Z185,)*AA1617/12+(AA185)*AA1617/24-AA315*AA1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AA185,)*AB1617/12+(AB185)*AB1617/24-AB315*AB1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AB185,)*AC1617/12+(AC185)*AC1617/24-AC315*AC1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AC185,)*AD1617/12+(AD185)*AD1617/24-AD315*AD1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AD185,)*AE1617/12+(AE185)*AE1617/24-AE315*AE1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AE185,)*AF1617/12+(AF185)*AF1617/24-AF315*AF1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AF185,)*AG1617/12+(AG185)*AG1617/24-AG315*AG1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AG185,)*AH1617/12+(AH185)*AH1617/24-AH315*AH1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AH185,)*AI1617/12+(AI185)*AI1617/24-AI315*AI1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AI185,)*AJ1617/12+(AJ185)*AJ1617/24-AJ315*AJ1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AJ185,)*AK1617/12+(AK185)*AK1617/24-AK315*AK1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AK185,)*AL1617/12+(AL185)*AL1617/24-AL315*AL1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AL185,)*AM1617/12+(AM185)*AM1617/24-AM315*AM1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AM185,)*AN1617/12+(AN185)*AN1617/24-AN315*AN1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AN185,)*AO1617/12+(AO185)*AO1617/24-AO315*AO1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AO185,)*AP1617/12+(AP185)*AP1617/24-AP315*AP1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AP185,)*AQ1617/12+(AQ185)*AQ1617/24-AQ315*AQ1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AQ185,)*AR1617/12+(AR185)*AR1617/24-AR315*AR1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AR185,)*AS1617/12+(AS185)*AS1617/24-AS315*AS1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AS185,)*AT1617/12+(AT185)*AT1617/24-AT315*AT1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AT185,)*AU1617/12+(AU185)*AU1617/24-AU315*AU1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AU185,)*AV1617/12+(AV185)*AV1617/24-AV315*AV1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AV185,)*AW1617/12+(AW185)*AW1617/24-AW315*AW1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AW185,)*AX1617/12+(AX185)*AX1617/24-AX315*AX1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AX185,)*AY1617/12+(AY185)*AY1617/24-AY315*AY1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AY185,)*AZ1617/12+(AZ185)*AZ1617/24-AZ315*AZ1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:AZ185,)*BA1617/12+(BA185)*BA1617/24-BA315*BA1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:BA185,)*BB1617/12+(BB185)*BB1617/24-BB315*BB1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:BB185,)*BC1617/12+(BC185)*BC1617/24-BC315*BC1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:BC185,)*BD1617/12+(BD185)*BD1617/24-BD315*BD1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:BD185,)*BE1617/12+(BE185)*BE1617/24-BE315*BE1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:BE185,)*BF1617/12+(BF185)*BF1617/24-BF315*BF1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:BF185,)*BG1617/12+(BG185)*BG1617/24-BG315*BG1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:BG185,)*BH1617/12+(BH185)*BH1617/24-BH315*BH1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:BH185,)*BI1617/12+(BI185)*BI1617/24-BI315*BI1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:BI185,)*BJ1617/12+(BJ185)*BJ1617/24-BJ315*BJ1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:BJ185,)*BK1617/12+(BK185)*BK1617/24-BK315*BK1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:BK185,)*BL1617/12+(BL185)*BL1617/24-BL315*BL1617/24*0)*($F1218>=5)","v":0},{"$f":"(SUM($N185:BL185,)*BM1617/12+(BM185)*BM1617/24-BM315*BM1617/24*0)*($F1218>=5)","v":0}]
[null,null,31,"Mason Solar","AFUDC Capital",5,null,0.25345000000000001,null,null,70.761498281336799,69.912094365000002,null,null,{"$f":"(SUM($N187:N187,)*O1619/12+(O187)*O1619/24-O317*O1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:O187,)*P1619/12+(P187)*P1619/24-P317*P1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:P187,)*Q1619/12+(Q187)*Q1619/24-Q317*Q1619/24*0)*($F1220>=5)","v":45.962528020000001},{"$f":"(SUM($N187:Q187,)*R1619/12+(R187)*R1619/24-R317*R1619/24*0)*($F1220>=5)","v":23.949566345000001},{"$f":"(SUM($N187:R187,)*S1619/12+(S187)*S1619/24-S317*S1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:S187,)*T1619/12+(T187)*T1619/24-T317*T1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:T187,)*U1619/12+(U187)*U1619/24-U317*U1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:U187,)*V1619/12+(V187)*V1619/24-V317*V1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:V187,)*W1619/12+(W187)*W1619/24-W317*W1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:W187,)*X1619/12+(X187)*X1619/24-X317*X1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:X187,)*Y1619/12+(Y187)*Y1619/24-Y317*Y1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:Y187,)*Z1619/12+(Z187)*Z1619/24-Z317*Z1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:Z187,)*AA1619/12+(AA187)*AA1619/24-AA317*AA1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AA187,)*AB1619/12+(AB187)*AB1619/24-AB317*AB1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AB187,)*AC1619/12+(AC187)*AC1619/24-AC317*AC1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AC187,)*AD1619/12+(AD187)*AD1619/24-AD317*AD1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AD187,)*AE1619/12+(AE187)*AE1619/24-AE317*AE1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AE187,)*AF1619/12+(AF187)*AF1619/24-AF317*AF1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AF187,)*AG1619/12+(AG187)*AG1619/24-AG317*AG1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AG187,)*AH1619/12+(AH187)*AH1619/24-AH317*AH1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AH187,)*AI1619/12+(AI187)*AI1619/24-AI317*AI1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AI187,)*AJ1619/12+(AJ187)*AJ1619/24-AJ317*AJ1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AJ187,)*AK1619/12+(AK187)*AK1619/24-AK317*AK1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AK187,)*AL1619/12+(AL187)*AL1619/24-AL317*AL1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AL187,)*AM1619/12+(AM187)*AM1619/24-AM317*AM1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AM187,)*AN1619/12+(AN187)*AN1619/24-AN317*AN1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AN187,)*AO1619/12+(AO187)*AO1619/24-AO317*AO1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AO187,)*AP1619/12+(AP187)*AP1619/24-AP317*AP1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AP187,)*AQ1619/12+(AQ187)*AQ1619/24-AQ317*AQ1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AQ187,)*AR1619/12+(AR187)*AR1619/24-AR317*AR1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AR187,)*AS1619/12+(AS187)*AS1619/24-AS317*AS1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AS187,)*AT1619/12+(AT187)*AT1619/24-AT317*AT1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AT187,)*AU1619/12+(AU187)*AU1619/24-AU317*AU1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AU187,)*AV1619/12+(AV187)*AV1619/24-AV317*AV1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AV187,)*AW1619/12+(AW187)*AW1619/24-AW317*AW1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AW187,)*AX1619/12+(AX187)*AX1619/24-AX317*AX1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AX187,)*AY1619/12+(AY187)*AY1619/24-AY317*AY1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AY187,)*AZ1619/12+(AZ187)*AZ1619/24-AZ317*AZ1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:AZ187,)*BA1619/12+(BA187)*BA1619/24-BA317*BA1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:BA187,)*BB1619/12+(BB187)*BB1619/24-BB317*BB1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:BB187,)*BC1619/12+(BC187)*BC1619/24-BC317*BC1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:BC187,)*BD1619/12+(BD187)*BD1619/24-BD317*BD1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:BD187,)*BE1619/12+(BE187)*BE1619/24-BE317*BE1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:BE187,)*BF1619/12+(BF187)*BF1619/24-BF317*BF1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:BF187,)*BG1619/12+(BG187)*BG1619/24-BG317*BG1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:BG187,)*BH1619/12+(BH187)*BH1619/24-BH317*BH1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:BH187,)*BI1619/12+(BI187)*BI1619/24-BI317*BI1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:BI187,)*BJ1619/12+(BJ187)*BJ1619/24-BJ317*BJ1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:BJ187,)*BK1619/12+(BK187)*BK1619/24-BK317*BK1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:BK187,)*BL1619/12+(BL187)*BL1619/24-BL317*BL1619/24*0)*($F1220>=5)","v":0},{"$f":"(SUM($N187:BL187,)*BM1619/12+(BM187)*BM1619/24-BM317*BM1619/24*0)*($F1220>=5)","v":0}]
[null,null,37,"Unidentified Future Solar - 2024","AFUDC Capital",5,null,0.25345000000000001,null,null,27.711739630505228,37.417388634405654,null,null,{"$f":"(SUM($N193:N193,)*O1625/12+(O193)*O1625/24-O323*O1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:O193,)*P1625/12+(P193)*P1625/24-P323*P1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:P193,)*Q1625/12+(Q193)*Q1625/24-Q323*Q1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:Q193,)*R1625/12+(R193)*R1625/24-R323*R1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:R193,)*S1625/12+(S193)*S1625/24-S323*S1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:S193,)*T1625/12+(T193)*T1625/24-T323*T1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:T193,)*U1625/12+(U193)*U1625/24-U323*U1625/24*0)*($F1226>=5)","v":13.20613716508435},{"$f":"(SUM($N193:U193,)*V1625/12+(V193)*V1625/24-V323*V1625/24*0)*($F1226>=5)","v":24.211251469321308},{"$f":"(SUM($N193:V193,)*W1625/12+(W193)*W1625/24-W323*W1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:W193,)*X1625/12+(X193)*X1625/24-X323*X1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:X193,)*Y1625/12+(Y193)*Y1625/24-Y323*Y1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:Y193,)*Z1625/12+(Z193)*Z1625/24-Z323*Z1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:Z193,)*AA1625/12+(AA193)*AA1625/24-AA323*AA1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AA193,)*AB1625/12+(AB193)*AB1625/24-AB323*AB1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AB193,)*AC1625/12+(AC193)*AC1625/24-AC323*AC1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AC193,)*AD1625/12+(AD193)*AD1625/24-AD323*AD1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AD193,)*AE1625/12+(AE193)*AE1625/24-AE323*AE1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AE193,)*AF1625/12+(AF193)*AF1625/24-AF323*AF1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AF193,)*AG1625/12+(AG193)*AG1625/24-AG323*AG1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AG193,)*AH1625/12+(AH193)*AH1625/24-AH323*AH1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AH193,)*AI1625/12+(AI193)*AI1625/24-AI323*AI1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AI193,)*AJ1625/12+(AJ193)*AJ1625/24-AJ323*AJ1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AJ193,)*AK1625/12+(AK193)*AK1625/24-AK323*AK1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AK193,)*AL1625/12+(AL193)*AL1625/24-AL323*AL1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AL193,)*AM1625/12+(AM193)*AM1625/24-AM323*AM1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AM193,)*AN1625/12+(AN193)*AN1625/24-AN323*AN1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AN193,)*AO1625/12+(AO193)*AO1625/24-AO323*AO1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AO193,)*AP1625/12+(AP193)*AP1625/24-AP323*AP1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AP193,)*AQ1625/12+(AQ193)*AQ1625/24-AQ323*AQ1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AQ193,)*AR1625/12+(AR193)*AR1625/24-AR323*AR1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AR193,)*AS1625/12+(AS193)*AS1625/24-AS323*AS1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AS193,)*AT1625/12+(AT193)*AT1625/24-AT323*AT1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AT193,)*AU1625/12+(AU193)*AU1625/24-AU323*AU1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AU193,)*AV1625/12+(AV193)*AV1625/24-AV323*AV1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AV193,)*AW1625/12+(AW193)*AW1625/24-AW323*AW1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AW193,)*AX1625/12+(AX193)*AX1625/24-AX323*AX1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AX193,)*AY1625/12+(AY193)*AY1625/24-AY323*AY1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AY193,)*AZ1625/12+(AZ193)*AZ1625/24-AZ323*AZ1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:AZ193,)*BA1625/12+(BA193)*BA1625/24-BA323*BA1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:BA193,)*BB1625/12+(BB193)*BB1625/24-BB323*BB1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:BB193,)*BC1625/12+(BC193)*BC1625/24-BC323*BC1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:BC193,)*BD1625/12+(BD193)*BD1625/24-BD323*BD1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:BD193,)*BE1625/12+(BE193)*BE1625/24-BE323*BE1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:BE193,)*BF1625/12+(BF193)*BF1625/24-BF323*BF1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:BF193,)*BG1625/12+(BG193)*BG1625/24-BG323*BG1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:BG193,)*BH1625/12+(BH193)*BH1625/24-BH323*BH1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:BH193,)*BI1625/12+(BI193)*BI1625/24-BI323*BI1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:BI193,)*BJ1625/12+(BJ193)*BJ1625/24-BJ323*BJ1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:BJ193,)*BK1625/12+(BK193)*BK1625/24-BK323*BK1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:BK193,)*BL1625/12+(BL193)*BL1625/24-BL323*BL1625/24*0)*($F1226>=5)","v":0},{"$f":"(SUM($N193:BL193,)*BM1625/12+(BM193)*BM1625/24-BM323*BM1625/24*0)*($F1226>=5)","v":0}]
[null,null,40,"Ft. Myers Peakers","AFUDC Capital",5,null,0.25345000000000001,null,null,1.0200671606019136,0.85078178624999989,null,null,{"$f":"(SUM($N196:N196,)*O1628/12+(O196)*O1628/24-O326*O1628/24*0)*($F1229>=5)","v":0.85078178624999989},{"$f":"(SUM($N196:O196,)*P1628/12+(P196)*P1628/24-P326*P1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:P196,)*Q1628/12+(Q196)*Q1628/24-Q326*Q1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:Q196,)*R1628/12+(R196)*R1628/24-R326*R1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:R196,)*S1628/12+(S196)*S1628/24-S326*S1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:S196,)*T1628/12+(T196)*T1628/24-T326*T1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:T196,)*U1628/12+(U196)*U1628/24-U326*U1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:U196,)*V1628/12+(V196)*V1628/24-V326*V1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:V196,)*W1628/12+(W196)*W1628/24-W326*W1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:W196,)*X1628/12+(X196)*X1628/24-X326*X1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:X196,)*Y1628/12+(Y196)*Y1628/24-Y326*Y1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:Y196,)*Z1628/12+(Z196)*Z1628/24-Z326*Z1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:Z196,)*AA1628/12+(AA196)*AA1628/24-AA326*AA1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AA196,)*AB1628/12+(AB196)*AB1628/24-AB326*AB1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AB196,)*AC1628/12+(AC196)*AC1628/24-AC326*AC1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AC196,)*AD1628/12+(AD196)*AD1628/24-AD326*AD1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AD196,)*AE1628/12+(AE196)*AE1628/24-AE326*AE1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AE196,)*AF1628/12+(AF196)*AF1628/24-AF326*AF1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AF196,)*AG1628/12+(AG196)*AG1628/24-AG326*AG1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AG196,)*AH1628/12+(AH196)*AH1628/24-AH326*AH1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AH196,)*AI1628/12+(AI196)*AI1628/24-AI326*AI1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AI196,)*AJ1628/12+(AJ196)*AJ1628/24-AJ326*AJ1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AJ196,)*AK1628/12+(AK196)*AK1628/24-AK326*AK1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AK196,)*AL1628/12+(AL196)*AL1628/24-AL326*AL1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AL196,)*AM1628/12+(AM196)*AM1628/24-AM326*AM1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AM196,)*AN1628/12+(AN196)*AN1628/24-AN326*AN1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AN196,)*AO1628/12+(AO196)*AO1628/24-AO326*AO1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AO196,)*AP1628/12+(AP196)*AP1628/24-AP326*AP1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AP196,)*AQ1628/12+(AQ196)*AQ1628/24-AQ326*AQ1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AQ196,)*AR1628/12+(AR196)*AR1628/24-AR326*AR1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AR196,)*AS1628/12+(AS196)*AS1628/24-AS326*AS1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AS196,)*AT1628/12+(AT196)*AT1628/24-AT326*AT1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AT196,)*AU1628/12+(AU196)*AU1628/24-AU326*AU1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AU196,)*AV1628/12+(AV196)*AV1628/24-AV326*AV1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AV196,)*AW1628/12+(AW196)*AW1628/24-AW326*AW1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AW196,)*AX1628/12+(AX196)*AX1628/24-AX326*AX1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AX196,)*AY1628/12+(AY196)*AY1628/24-AY326*AY1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AY196,)*AZ1628/12+(AZ196)*AZ1628/24-AZ326*AZ1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:AZ196,)*BA1628/12+(BA196)*BA1628/24-BA326*BA1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:BA196,)*BB1628/12+(BB196)*BB1628/24-BB326*BB1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:BB196,)*BC1628/12+(BC196)*BC1628/24-BC326*BC1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:BC196,)*BD1628/12+(BD196)*BD1628/24-BD326*BD1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:BD196,)*BE1628/12+(BE196)*BE1628/24-BE326*BE1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:BE196,)*BF1628/12+(BF196)*BF1628/24-BF326*BF1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:BF196,)*BG1628/12+(BG196)*BG1628/24-BG326*BG1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:BG196,)*BH1628/12+(BH196)*BH1628/24-BH326*BH1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:BH196,)*BI1628/12+(BI196)*BI1628/24-BI326*BI1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:BI196,)*BJ1628/12+(BJ196)*BJ1628/24-BJ326*BJ1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:BJ196,)*BK1628/12+(BK196)*BK1628/24-BK326*BK1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:BK196,)*BL1628/12+(BL196)*BL1628/24-BL326*BL1628/24*0)*($F1229>=5)","v":0},{"$f":"(SUM($N196:BL196,)*BM1628/12+(BM196)*BM1628/24-BM326*BM1628/24*0)*($F1229>=5)","v":0}]
[null,null,44,"Manatee Battery Storage","AFUDC Capital",5,null,0.25345000000000001,null,null,280.3047445491386,306.68591802689025,null,null,{"$f":"(SUM($N200:N200,)*O1632/12+(O200)*O1632/24-O330*O1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:O200,)*P1632/12+(P200)*P1632/24-P330*P1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:P200,)*Q1632/12+(Q200)*Q1632/24-Q330*Q1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:Q200,)*R1632/12+(R200)*R1632/24-R330*R1632/24*0)*($F1233>=5)","v":77.357912885570002},{"$f":"(SUM($N200:R200,)*S1632/12+(S200)*S1632/24-S330*S1632/24*0)*($F1233>=5)","v":229.32800514132026},{"$f":"(SUM($N200:S200,)*T1632/12+(T200)*T1632/24-T330*T1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:T200,)*U1632/12+(U200)*U1632/24-U330*U1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:U200,)*V1632/12+(V200)*V1632/24-V330*V1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:V200,)*W1632/12+(W200)*W1632/24-W330*W1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:W200,)*X1632/12+(X200)*X1632/24-X330*X1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:X200,)*Y1632/12+(Y200)*Y1632/24-Y330*Y1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:Y200,)*Z1632/12+(Z200)*Z1632/24-Z330*Z1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:Z200,)*AA1632/12+(AA200)*AA1632/24-AA330*AA1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AA200,)*AB1632/12+(AB200)*AB1632/24-AB330*AB1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AB200,)*AC1632/12+(AC200)*AC1632/24-AC330*AC1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AC200,)*AD1632/12+(AD200)*AD1632/24-AD330*AD1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AD200,)*AE1632/12+(AE200)*AE1632/24-AE330*AE1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AE200,)*AF1632/12+(AF200)*AF1632/24-AF330*AF1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AF200,)*AG1632/12+(AG200)*AG1632/24-AG330*AG1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AG200,)*AH1632/12+(AH200)*AH1632/24-AH330*AH1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AH200,)*AI1632/12+(AI200)*AI1632/24-AI330*AI1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AI200,)*AJ1632/12+(AJ200)*AJ1632/24-AJ330*AJ1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AJ200,)*AK1632/12+(AK200)*AK1632/24-AK330*AK1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AK200,)*AL1632/12+(AL200)*AL1632/24-AL330*AL1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AL200,)*AM1632/12+(AM200)*AM1632/24-AM330*AM1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AM200,)*AN1632/12+(AN200)*AN1632/24-AN330*AN1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AN200,)*AO1632/12+(AO200)*AO1632/24-AO330*AO1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AO200,)*AP1632/12+(AP200)*AP1632/24-AP330*AP1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AP200,)*AQ1632/12+(AQ200)*AQ1632/24-AQ330*AQ1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AQ200,)*AR1632/12+(AR200)*AR1632/24-AR330*AR1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AR200,)*AS1632/12+(AS200)*AS1632/24-AS330*AS1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AS200,)*AT1632/12+(AT200)*AT1632/24-AT330*AT1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AT200,)*AU1632/12+(AU200)*AU1632/24-AU330*AU1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AU200,)*AV1632/12+(AV200)*AV1632/24-AV330*AV1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AV200,)*AW1632/12+(AW200)*AW1632/24-AW330*AW1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AW200,)*AX1632/12+(AX200)*AX1632/24-AX330*AX1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AX200,)*AY1632/12+(AY200)*AY1632/24-AY330*AY1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AY200,)*AZ1632/12+(AZ200)*AZ1632/24-AZ330*AZ1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:AZ200,)*BA1632/12+(BA200)*BA1632/24-BA330*BA1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:BA200,)*BB1632/12+(BB200)*BB1632/24-BB330*BB1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:BB200,)*BC1632/12+(BC200)*BC1632/24-BC330*BC1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:BC200,)*BD1632/12+(BD200)*BD1632/24-BD330*BD1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:BD200,)*BE1632/12+(BE200)*BE1632/24-BE330*BE1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:BE200,)*BF1632/12+(BF200)*BF1632/24-BF330*BF1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:BF200,)*BG1632/12+(BG200)*BG1632/24-BG330*BG1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:BG200,)*BH1632/12+(BH200)*BH1632/24-BH330*BH1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:BH200,)*BI1632/12+(BI200)*BI1632/24-BI330*BI1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:BI200,)*BJ1632/12+(BJ200)*BJ1632/24-BJ330*BJ1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:BJ200,)*BK1632/12+(BK200)*BK1632/24-BK330*BK1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:BK200,)*BL1632/12+(BL200)*BL1632/24-BL330*BL1632/24*0)*($F1233>=5)","v":0},{"$f":"(SUM($N200:BL200,)*BM1632/12+(BM200)*BM1632/24-BM330*BM1632/24*0)*($F1233>=5)","v":0}]
[null,null,45,"Unidentified Future Battery Storage","AFUDC Capital",5,null,0.25345000000000001,null,null,2.4528598247159309E-7,2.7007599999999999E-7,null,null,{"$f":"(SUM($N201:N201,)*O1633/12+(O201)*O1633/24-O331*O1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:O201,)*P1633/12+(P201)*P1633/24-P331*P1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:P201,)*Q1633/12+(Q201)*Q1633/24-Q331*Q1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:Q201,)*R1633/12+(R201)*R1633/24-R331*R1633/24*0)*($F1234>=5)","v":4.5005999999999999E-8},{"$f":"(SUM($N201:R201,)*S1633/12+(S201)*S1633/24-S331*S1633/24*0)*($F1234>=5)","v":2.2506999999999999E-7},{"$f":"(SUM($N201:S201,)*T1633/12+(T201)*T1633/24-T331*T1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:T201,)*U1633/12+(U201)*U1633/24-U331*U1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:U201,)*V1633/12+(V201)*V1633/24-V331*V1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:V201,)*W1633/12+(W201)*W1633/24-W331*W1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:W201,)*X1633/12+(X201)*X1633/24-X331*X1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:X201,)*Y1633/12+(Y201)*Y1633/24-Y331*Y1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:Y201,)*Z1633/12+(Z201)*Z1633/24-Z331*Z1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:Z201,)*AA1633/12+(AA201)*AA1633/24-AA331*AA1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AA201,)*AB1633/12+(AB201)*AB1633/24-AB331*AB1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AB201,)*AC1633/12+(AC201)*AC1633/24-AC331*AC1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AC201,)*AD1633/12+(AD201)*AD1633/24-AD331*AD1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AD201,)*AE1633/12+(AE201)*AE1633/24-AE331*AE1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AE201,)*AF1633/12+(AF201)*AF1633/24-AF331*AF1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AF201,)*AG1633/12+(AG201)*AG1633/24-AG331*AG1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AG201,)*AH1633/12+(AH201)*AH1633/24-AH331*AH1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AH201,)*AI1633/12+(AI201)*AI1633/24-AI331*AI1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AI201,)*AJ1633/12+(AJ201)*AJ1633/24-AJ331*AJ1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AJ201,)*AK1633/12+(AK201)*AK1633/24-AK331*AK1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AK201,)*AL1633/12+(AL201)*AL1633/24-AL331*AL1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AL201,)*AM1633/12+(AM201)*AM1633/24-AM331*AM1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AM201,)*AN1633/12+(AN201)*AN1633/24-AN331*AN1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AN201,)*AO1633/12+(AO201)*AO1633/24-AO331*AO1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AO201,)*AP1633/12+(AP201)*AP1633/24-AP331*AP1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AP201,)*AQ1633/12+(AQ201)*AQ1633/24-AQ331*AQ1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AQ201,)*AR1633/12+(AR201)*AR1633/24-AR331*AR1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AR201,)*AS1633/12+(AS201)*AS1633/24-AS331*AS1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AS201,)*AT1633/12+(AT201)*AT1633/24-AT331*AT1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AT201,)*AU1633/12+(AU201)*AU1633/24-AU331*AU1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AU201,)*AV1633/12+(AV201)*AV1633/24-AV331*AV1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AV201,)*AW1633/12+(AW201)*AW1633/24-AW331*AW1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AW201,)*AX1633/12+(AX201)*AX1633/24-AX331*AX1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AX201,)*AY1633/12+(AY201)*AY1633/24-AY331*AY1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AY201,)*AZ1633/12+(AZ201)*AZ1633/24-AZ331*AZ1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:AZ201,)*BA1633/12+(BA201)*BA1633/24-BA331*BA1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:BA201,)*BB1633/12+(BB201)*BB1633/24-BB331*BB1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:BB201,)*BC1633/12+(BC201)*BC1633/24-BC331*BC1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:BC201,)*BD1633/12+(BD201)*BD1633/24-BD331*BD1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:BD201,)*BE1633/12+(BE201)*BE1633/24-BE331*BE1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:BE201,)*BF1633/12+(BF201)*BF1633/24-BF331*BF1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:BF201,)*BG1633/12+(BG201)*BG1633/24-BG331*BG1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:BG201,)*BH1633/12+(BH201)*BH1633/24-BH331*BH1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:BH201,)*BI1633/12+(BI201)*BI1633/24-BI331*BI1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:BI201,)*BJ1633/12+(BJ201)*BJ1633/24-BJ331*BJ1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:BJ201,)*BK1633/12+(BK201)*BK1633/24-BK331*BK1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:BK201,)*BL1633/12+(BL201)*BL1633/24-BL331*BL1633/24*0)*($F1234>=5)","v":0},{"$f":"(SUM($N201:BL201,)*BM1633/12+(BM201)*BM1633/24-BM331*BM1633/24*0)*($F1234>=5)","v":0}]
[null,null,49,"T&S Expansion","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N205:N205,)*O1637/12+(O205)*O1637/24-O335*O1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:O205,)*P1637/12+(P205)*P1637/24-P335*P1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:P205,)*Q1637/12+(Q205)*Q1637/24-Q335*Q1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:Q205,)*R1637/12+(R205)*R1637/24-R335*R1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:R205,)*S1637/12+(S205)*S1637/24-S335*S1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:S205,)*T1637/12+(T205)*T1637/24-T335*T1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:T205,)*U1637/12+(U205)*U1637/24-U335*U1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:U205,)*V1637/12+(V205)*V1637/24-V335*V1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:V205,)*W1637/12+(W205)*W1637/24-W335*W1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:W205,)*X1637/12+(X205)*X1637/24-X335*X1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:X205,)*Y1637/12+(Y205)*Y1637/24-Y335*Y1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:Y205,)*Z1637/12+(Z205)*Z1637/24-Z335*Z1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:Z205,)*AA1637/12+(AA205)*AA1637/24-AA335*AA1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AA205,)*AB1637/12+(AB205)*AB1637/24-AB335*AB1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AB205,)*AC1637/12+(AC205)*AC1637/24-AC335*AC1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AC205,)*AD1637/12+(AD205)*AD1637/24-AD335*AD1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AD205,)*AE1637/12+(AE205)*AE1637/24-AE335*AE1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AE205,)*AF1637/12+(AF205)*AF1637/24-AF335*AF1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AF205,)*AG1637/12+(AG205)*AG1637/24-AG335*AG1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AG205,)*AH1637/12+(AH205)*AH1637/24-AH335*AH1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AH205,)*AI1637/12+(AI205)*AI1637/24-AI335*AI1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AI205,)*AJ1637/12+(AJ205)*AJ1637/24-AJ335*AJ1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AJ205,)*AK1637/12+(AK205)*AK1637/24-AK335*AK1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AK205,)*AL1637/12+(AL205)*AL1637/24-AL335*AL1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AL205,)*AM1637/12+(AM205)*AM1637/24-AM335*AM1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AM205,)*AN1637/12+(AN205)*AN1637/24-AN335*AN1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AN205,)*AO1637/12+(AO205)*AO1637/24-AO335*AO1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AO205,)*AP1637/12+(AP205)*AP1637/24-AP335*AP1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AP205,)*AQ1637/12+(AQ205)*AQ1637/24-AQ335*AQ1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AQ205,)*AR1637/12+(AR205)*AR1637/24-AR335*AR1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AR205,)*AS1637/12+(AS205)*AS1637/24-AS335*AS1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AS205,)*AT1637/12+(AT205)*AT1637/24-AT335*AT1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AT205,)*AU1637/12+(AU205)*AU1637/24-AU335*AU1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AU205,)*AV1637/12+(AV205)*AV1637/24-AV335*AV1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AV205,)*AW1637/12+(AW205)*AW1637/24-AW335*AW1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AW205,)*AX1637/12+(AX205)*AX1637/24-AX335*AX1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AX205,)*AY1637/12+(AY205)*AY1637/24-AY335*AY1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AY205,)*AZ1637/12+(AZ205)*AZ1637/24-AZ335*AZ1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:AZ205,)*BA1637/12+(BA205)*BA1637/24-BA335*BA1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:BA205,)*BB1637/12+(BB205)*BB1637/24-BB335*BB1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:BB205,)*BC1637/12+(BC205)*BC1637/24-BC335*BC1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:BC205,)*BD1637/12+(BD205)*BD1637/24-BD335*BD1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:BD205,)*BE1637/12+(BE205)*BE1637/24-BE335*BE1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:BE205,)*BF1637/12+(BF205)*BF1637/24-BF335*BF1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:BF205,)*BG1637/12+(BG205)*BG1637/24-BG335*BG1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:BG205,)*BH1637/12+(BH205)*BH1637/24-BH335*BH1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:BH205,)*BI1637/12+(BI205)*BI1637/24-BI335*BI1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:BI205,)*BJ1637/12+(BJ205)*BJ1637/24-BJ335*BJ1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:BJ205,)*BK1637/12+(BK205)*BK1637/24-BK335*BK1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:BK205,)*BL1637/12+(BL205)*BL1637/24-BL335*BL1637/24*0)*($F1238>=5)","v":0},{"$f":"(SUM($N205:BL205,)*BM1637/12+(BM205)*BM1637/24-BM335*BM1637/24*0)*($F1238>=5)","v":0}]
[null,null,53,"Other","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N209:N209,)*O1641/12+(O209)*O1641/24-O339*O1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:O209,)*P1641/12+(P209)*P1641/24-P339*P1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:P209,)*Q1641/12+(Q209)*Q1641/24-Q339*Q1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:Q209,)*R1641/12+(R209)*R1641/24-R339*R1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:R209,)*S1641/12+(S209)*S1641/24-S339*S1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:S209,)*T1641/12+(T209)*T1641/24-T339*T1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:T209,)*U1641/12+(U209)*U1641/24-U339*U1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:U209,)*V1641/12+(V209)*V1641/24-V339*V1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:V209,)*W1641/12+(W209)*W1641/24-W339*W1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:W209,)*X1641/12+(X209)*X1641/24-X339*X1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:X209,)*Y1641/12+(Y209)*Y1641/24-Y339*Y1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:Y209,)*Z1641/12+(Z209)*Z1641/24-Z339*Z1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:Z209,)*AA1641/12+(AA209)*AA1641/24-AA339*AA1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AA209,)*AB1641/12+(AB209)*AB1641/24-AB339*AB1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AB209,)*AC1641/12+(AC209)*AC1641/24-AC339*AC1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AC209,)*AD1641/12+(AD209)*AD1641/24-AD339*AD1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AD209,)*AE1641/12+(AE209)*AE1641/24-AE339*AE1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AE209,)*AF1641/12+(AF209)*AF1641/24-AF339*AF1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AF209,)*AG1641/12+(AG209)*AG1641/24-AG339*AG1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AG209,)*AH1641/12+(AH209)*AH1641/24-AH339*AH1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AH209,)*AI1641/12+(AI209)*AI1641/24-AI339*AI1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AI209,)*AJ1641/12+(AJ209)*AJ1641/24-AJ339*AJ1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AJ209,)*AK1641/12+(AK209)*AK1641/24-AK339*AK1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AK209,)*AL1641/12+(AL209)*AL1641/24-AL339*AL1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AL209,)*AM1641/12+(AM209)*AM1641/24-AM339*AM1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AM209,)*AN1641/12+(AN209)*AN1641/24-AN339*AN1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AN209,)*AO1641/12+(AO209)*AO1641/24-AO339*AO1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AO209,)*AP1641/12+(AP209)*AP1641/24-AP339*AP1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AP209,)*AQ1641/12+(AQ209)*AQ1641/24-AQ339*AQ1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AQ209,)*AR1641/12+(AR209)*AR1641/24-AR339*AR1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AR209,)*AS1641/12+(AS209)*AS1641/24-AS339*AS1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AS209,)*AT1641/12+(AT209)*AT1641/24-AT339*AT1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AT209,)*AU1641/12+(AU209)*AU1641/24-AU339*AU1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AU209,)*AV1641/12+(AV209)*AV1641/24-AV339*AV1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AV209,)*AW1641/12+(AW209)*AW1641/24-AW339*AW1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AW209,)*AX1641/12+(AX209)*AX1641/24-AX339*AX1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AX209,)*AY1641/12+(AY209)*AY1641/24-AY339*AY1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AY209,)*AZ1641/12+(AZ209)*AZ1641/24-AZ339*AZ1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:AZ209,)*BA1641/12+(BA209)*BA1641/24-BA339*BA1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:BA209,)*BB1641/12+(BB209)*BB1641/24-BB339*BB1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:BB209,)*BC1641/12+(BC209)*BC1641/24-BC339*BC1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:BC209,)*BD1641/12+(BD209)*BD1641/24-BD339*BD1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:BD209,)*BE1641/12+(BE209)*BE1641/24-BE339*BE1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:BE209,)*BF1641/12+(BF209)*BF1641/24-BF339*BF1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:BF209,)*BG1641/12+(BG209)*BG1641/24-BG339*BG1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:BG209,)*BH1641/12+(BH209)*BH1641/24-BH339*BH1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:BH209,)*BI1641/12+(BI209)*BI1641/24-BI339*BI1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:BI209,)*BJ1641/12+(BJ209)*BJ1641/24-BJ339*BJ1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:BJ209,)*BK1641/12+(BK209)*BK1641/24-BK339*BK1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:BK209,)*BL1641/12+(BL209)*BL1641/24-BL339*BL1641/24*0)*($F1242>=5)","v":0},{"$f":"(SUM($N209:BL209,)*BM1641/12+(BM209)*BM1641/24-BM339*BM1641/24*0)*($F1242>=5)","v":0}]
[null,null,58,"MP Reliability","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N214:N214,)*O1646/12+(O214)*O1646/24-O344*O1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:O214,)*P1646/12+(P214)*P1646/24-P344*P1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:P214,)*Q1646/12+(Q214)*Q1646/24-Q344*Q1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:Q214,)*R1646/12+(R214)*R1646/24-R344*R1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:R214,)*S1646/12+(S214)*S1646/24-S344*S1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:S214,)*T1646/12+(T214)*T1646/24-T344*T1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:T214,)*U1646/12+(U214)*U1646/24-U344*U1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:U214,)*V1646/12+(V214)*V1646/24-V344*V1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:V214,)*W1646/12+(W214)*W1646/24-W344*W1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:W214,)*X1646/12+(X214)*X1646/24-X344*X1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:X214,)*Y1646/12+(Y214)*Y1646/24-Y344*Y1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:Y214,)*Z1646/12+(Z214)*Z1646/24-Z344*Z1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:Z214,)*AA1646/12+(AA214)*AA1646/24-AA344*AA1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AA214,)*AB1646/12+(AB214)*AB1646/24-AB344*AB1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AB214,)*AC1646/12+(AC214)*AC1646/24-AC344*AC1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AC214,)*AD1646/12+(AD214)*AD1646/24-AD344*AD1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AD214,)*AE1646/12+(AE214)*AE1646/24-AE344*AE1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AE214,)*AF1646/12+(AF214)*AF1646/24-AF344*AF1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AF214,)*AG1646/12+(AG214)*AG1646/24-AG344*AG1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AG214,)*AH1646/12+(AH214)*AH1646/24-AH344*AH1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AH214,)*AI1646/12+(AI214)*AI1646/24-AI344*AI1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AI214,)*AJ1646/12+(AJ214)*AJ1646/24-AJ344*AJ1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AJ214,)*AK1646/12+(AK214)*AK1646/24-AK344*AK1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AK214,)*AL1646/12+(AL214)*AL1646/24-AL344*AL1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AL214,)*AM1646/12+(AM214)*AM1646/24-AM344*AM1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AM214,)*AN1646/12+(AN214)*AN1646/24-AN344*AN1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AN214,)*AO1646/12+(AO214)*AO1646/24-AO344*AO1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AO214,)*AP1646/12+(AP214)*AP1646/24-AP344*AP1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AP214,)*AQ1646/12+(AQ214)*AQ1646/24-AQ344*AQ1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AQ214,)*AR1646/12+(AR214)*AR1646/24-AR344*AR1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AR214,)*AS1646/12+(AS214)*AS1646/24-AS344*AS1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AS214,)*AT1646/12+(AT214)*AT1646/24-AT344*AT1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AT214,)*AU1646/12+(AU214)*AU1646/24-AU344*AU1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AU214,)*AV1646/12+(AV214)*AV1646/24-AV344*AV1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AV214,)*AW1646/12+(AW214)*AW1646/24-AW344*AW1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AW214,)*AX1646/12+(AX214)*AX1646/24-AX344*AX1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AX214,)*AY1646/12+(AY214)*AY1646/24-AY344*AY1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AY214,)*AZ1646/12+(AZ214)*AZ1646/24-AZ344*AZ1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:AZ214,)*BA1646/12+(BA214)*BA1646/24-BA344*BA1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:BA214,)*BB1646/12+(BB214)*BB1646/24-BB344*BB1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:BB214,)*BC1646/12+(BC214)*BC1646/24-BC344*BC1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:BC214,)*BD1646/12+(BD214)*BD1646/24-BD344*BD1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:BD214,)*BE1646/12+(BE214)*BE1646/24-BE344*BE1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:BE214,)*BF1646/12+(BF214)*BF1646/24-BF344*BF1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:BF214,)*BG1646/12+(BG214)*BG1646/24-BG344*BG1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:BG214,)*BH1646/12+(BH214)*BH1646/24-BH344*BH1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:BH214,)*BI1646/12+(BI214)*BI1646/24-BI344*BI1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:BI214,)*BJ1646/12+(BJ214)*BJ1646/24-BJ344*BJ1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:BJ214,)*BK1646/12+(BK214)*BK1646/24-BK344*BK1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:BK214,)*BL1646/12+(BL214)*BL1646/24-BL344*BL1646/24*0)*($F1247>=5)","v":0},{"$f":"(SUM($N214:BL214,)*BM1646/12+(BM214)*BM1646/24-BM344*BM1646/24*0)*($F1247>=5)","v":0}]
[null,null,61,{"$f":"INDEX(D$157:D$281,$C1250,1)","v":"Pole Program"},"Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N217:N217,)*O1649/12+(O217)*O1649/24-O347*O1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:O217,)*P1649/12+(P217)*P1649/24-P347*P1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:P217,)*Q1649/12+(Q217)*Q1649/24-Q347*Q1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:Q217,)*R1649/12+(R217)*R1649/24-R347*R1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:R217,)*S1649/12+(S217)*S1649/24-S347*S1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:S217,)*T1649/12+(T217)*T1649/24-T347*T1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:T217,)*U1649/12+(U217)*U1649/24-U347*U1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:U217,)*V1649/12+(V217)*V1649/24-V347*V1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:V217,)*W1649/12+(W217)*W1649/24-W347*W1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:W217,)*X1649/12+(X217)*X1649/24-X347*X1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:X217,)*Y1649/12+(Y217)*Y1649/24-Y347*Y1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:Y217,)*Z1649/12+(Z217)*Z1649/24-Z347*Z1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:Z217,)*AA1649/12+(AA217)*AA1649/24-AA347*AA1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AA217,)*AB1649/12+(AB217)*AB1649/24-AB347*AB1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AB217,)*AC1649/12+(AC217)*AC1649/24-AC347*AC1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AC217,)*AD1649/12+(AD217)*AD1649/24-AD347*AD1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AD217,)*AE1649/12+(AE217)*AE1649/24-AE347*AE1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AE217,)*AF1649/12+(AF217)*AF1649/24-AF347*AF1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AF217,)*AG1649/12+(AG217)*AG1649/24-AG347*AG1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AG217,)*AH1649/12+(AH217)*AH1649/24-AH347*AH1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AH217,)*AI1649/12+(AI217)*AI1649/24-AI347*AI1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AI217,)*AJ1649/12+(AJ217)*AJ1649/24-AJ347*AJ1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AJ217,)*AK1649/12+(AK217)*AK1649/24-AK347*AK1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AK217,)*AL1649/12+(AL217)*AL1649/24-AL347*AL1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AL217,)*AM1649/12+(AM217)*AM1649/24-AM347*AM1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AM217,)*AN1649/12+(AN217)*AN1649/24-AN347*AN1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AN217,)*AO1649/12+(AO217)*AO1649/24-AO347*AO1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AO217,)*AP1649/12+(AP217)*AP1649/24-AP347*AP1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AP217,)*AQ1649/12+(AQ217)*AQ1649/24-AQ347*AQ1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AQ217,)*AR1649/12+(AR217)*AR1649/24-AR347*AR1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AR217,)*AS1649/12+(AS217)*AS1649/24-AS347*AS1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AS217,)*AT1649/12+(AT217)*AT1649/24-AT347*AT1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AT217,)*AU1649/12+(AU217)*AU1649/24-AU347*AU1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AU217,)*AV1649/12+(AV217)*AV1649/24-AV347*AV1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AV217,)*AW1649/12+(AW217)*AW1649/24-AW347*AW1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AW217,)*AX1649/12+(AX217)*AX1649/24-AX347*AX1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AX217,)*AY1649/12+(AY217)*AY1649/24-AY347*AY1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AY217,)*AZ1649/12+(AZ217)*AZ1649/24-AZ347*AZ1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:AZ217,)*BA1649/12+(BA217)*BA1649/24-BA347*BA1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:BA217,)*BB1649/12+(BB217)*BB1649/24-BB347*BB1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:BB217,)*BC1649/12+(BC217)*BC1649/24-BC347*BC1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:BC217,)*BD1649/12+(BD217)*BD1649/24-BD347*BD1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:BD217,)*BE1649/12+(BE217)*BE1649/24-BE347*BE1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:BE217,)*BF1649/12+(BF217)*BF1649/24-BF347*BF1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:BF217,)*BG1649/12+(BG217)*BG1649/24-BG347*BG1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:BG217,)*BH1649/12+(BH217)*BH1649/24-BH347*BH1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:BH217,)*BI1649/12+(BI217)*BI1649/24-BI347*BI1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:BI217,)*BJ1649/12+(BJ217)*BJ1649/24-BJ347*BJ1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:BJ217,)*BK1649/12+(BK217)*BK1649/24-BK347*BK1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:BK217,)*BL1649/12+(BL217)*BL1649/24-BL347*BL1649/24*0)*($F1250>=5)","v":0},{"$f":"(SUM($N217:BL217,)*BM1649/12+(BM217)*BM1649/24-BM347*BM1649/24*0)*($F1250>=5)","v":0}]
[null,null,63,"T&S Storm Secure","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N219:N219,)*O1651/12+(O219)*O1651/24-O349*O1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:O219,)*P1651/12+(P219)*P1651/24-P349*P1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:P219,)*Q1651/12+(Q219)*Q1651/24-Q349*Q1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:Q219,)*R1651/12+(R219)*R1651/24-R349*R1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:R219,)*S1651/12+(S219)*S1651/24-S349*S1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:S219,)*T1651/12+(T219)*T1651/24-T349*T1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:T219,)*U1651/12+(U219)*U1651/24-U349*U1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:U219,)*V1651/12+(V219)*V1651/24-V349*V1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:V219,)*W1651/12+(W219)*W1651/24-W349*W1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:W219,)*X1651/12+(X219)*X1651/24-X349*X1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:X219,)*Y1651/12+(Y219)*Y1651/24-Y349*Y1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:Y219,)*Z1651/12+(Z219)*Z1651/24-Z349*Z1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:Z219,)*AA1651/12+(AA219)*AA1651/24-AA349*AA1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AA219,)*AB1651/12+(AB219)*AB1651/24-AB349*AB1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AB219,)*AC1651/12+(AC219)*AC1651/24-AC349*AC1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AC219,)*AD1651/12+(AD219)*AD1651/24-AD349*AD1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AD219,)*AE1651/12+(AE219)*AE1651/24-AE349*AE1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AE219,)*AF1651/12+(AF219)*AF1651/24-AF349*AF1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AF219,)*AG1651/12+(AG219)*AG1651/24-AG349*AG1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AG219,)*AH1651/12+(AH219)*AH1651/24-AH349*AH1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AH219,)*AI1651/12+(AI219)*AI1651/24-AI349*AI1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AI219,)*AJ1651/12+(AJ219)*AJ1651/24-AJ349*AJ1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AJ219,)*AK1651/12+(AK219)*AK1651/24-AK349*AK1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AK219,)*AL1651/12+(AL219)*AL1651/24-AL349*AL1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AL219,)*AM1651/12+(AM219)*AM1651/24-AM349*AM1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AM219,)*AN1651/12+(AN219)*AN1651/24-AN349*AN1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AN219,)*AO1651/12+(AO219)*AO1651/24-AO349*AO1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AO219,)*AP1651/12+(AP219)*AP1651/24-AP349*AP1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AP219,)*AQ1651/12+(AQ219)*AQ1651/24-AQ349*AQ1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AQ219,)*AR1651/12+(AR219)*AR1651/24-AR349*AR1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AR219,)*AS1651/12+(AS219)*AS1651/24-AS349*AS1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AS219,)*AT1651/12+(AT219)*AT1651/24-AT349*AT1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AT219,)*AU1651/12+(AU219)*AU1651/24-AU349*AU1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AU219,)*AV1651/12+(AV219)*AV1651/24-AV349*AV1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AV219,)*AW1651/12+(AW219)*AW1651/24-AW349*AW1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AW219,)*AX1651/12+(AX219)*AX1651/24-AX349*AX1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AX219,)*AY1651/12+(AY219)*AY1651/24-AY349*AY1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AY219,)*AZ1651/12+(AZ219)*AZ1651/24-AZ349*AZ1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:AZ219,)*BA1651/12+(BA219)*BA1651/24-BA349*BA1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:BA219,)*BB1651/12+(BB219)*BB1651/24-BB349*BB1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:BB219,)*BC1651/12+(BC219)*BC1651/24-BC349*BC1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:BC219,)*BD1651/12+(BD219)*BD1651/24-BD349*BD1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:BD219,)*BE1651/12+(BE219)*BE1651/24-BE349*BE1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:BE219,)*BF1651/12+(BF219)*BF1651/24-BF349*BF1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:BF219,)*BG1651/12+(BG219)*BG1651/24-BG349*BG1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:BG219,)*BH1651/12+(BH219)*BH1651/24-BH349*BH1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:BH219,)*BI1651/12+(BI219)*BI1651/24-BI349*BI1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:BI219,)*BJ1651/12+(BJ219)*BJ1651/24-BJ349*BJ1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:BJ219,)*BK1651/12+(BK219)*BK1651/24-BK349*BK1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:BK219,)*BL1651/12+(BL219)*BL1651/24-BL349*BL1651/24*0)*($F1252>=5)","v":0},{"$f":"(SUM($N219:BL219,)*BM1651/12+(BM219)*BM1651/24-BM349*BM1651/24*0)*($F1252>=5)","v":0}]
[null,null,68,"Regulatory Comliance","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N224:N224,)*O1656/12+(O224)*O1656/24-O354*O1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:O224,)*P1656/12+(P224)*P1656/24-P354*P1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:P224,)*Q1656/12+(Q224)*Q1656/24-Q354*Q1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:Q224,)*R1656/12+(R224)*R1656/24-R354*R1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:R224,)*S1656/12+(S224)*S1656/24-S354*S1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:S224,)*T1656/12+(T224)*T1656/24-T354*T1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:T224,)*U1656/12+(U224)*U1656/24-U354*U1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:U224,)*V1656/12+(V224)*V1656/24-V354*V1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:V224,)*W1656/12+(W224)*W1656/24-W354*W1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:W224,)*X1656/12+(X224)*X1656/24-X354*X1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:X224,)*Y1656/12+(Y224)*Y1656/24-Y354*Y1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:Y224,)*Z1656/12+(Z224)*Z1656/24-Z354*Z1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:Z224,)*AA1656/12+(AA224)*AA1656/24-AA354*AA1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AA224,)*AB1656/12+(AB224)*AB1656/24-AB354*AB1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AB224,)*AC1656/12+(AC224)*AC1656/24-AC354*AC1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AC224,)*AD1656/12+(AD224)*AD1656/24-AD354*AD1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AD224,)*AE1656/12+(AE224)*AE1656/24-AE354*AE1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AE224,)*AF1656/12+(AF224)*AF1656/24-AF354*AF1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AF224,)*AG1656/12+(AG224)*AG1656/24-AG354*AG1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AG224,)*AH1656/12+(AH224)*AH1656/24-AH354*AH1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AH224,)*AI1656/12+(AI224)*AI1656/24-AI354*AI1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AI224,)*AJ1656/12+(AJ224)*AJ1656/24-AJ354*AJ1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AJ224,)*AK1656/12+(AK224)*AK1656/24-AK354*AK1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AK224,)*AL1656/12+(AL224)*AL1656/24-AL354*AL1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AL224,)*AM1656/12+(AM224)*AM1656/24-AM354*AM1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AM224,)*AN1656/12+(AN224)*AN1656/24-AN354*AN1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AN224,)*AO1656/12+(AO224)*AO1656/24-AO354*AO1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AO224,)*AP1656/12+(AP224)*AP1656/24-AP354*AP1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AP224,)*AQ1656/12+(AQ224)*AQ1656/24-AQ354*AQ1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AQ224,)*AR1656/12+(AR224)*AR1656/24-AR354*AR1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AR224,)*AS1656/12+(AS224)*AS1656/24-AS354*AS1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AS224,)*AT1656/12+(AT224)*AT1656/24-AT354*AT1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AT224,)*AU1656/12+(AU224)*AU1656/24-AU354*AU1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AU224,)*AV1656/12+(AV224)*AV1656/24-AV354*AV1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AV224,)*AW1656/12+(AW224)*AW1656/24-AW354*AW1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AW224,)*AX1656/12+(AX224)*AX1656/24-AX354*AX1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AX224,)*AY1656/12+(AY224)*AY1656/24-AY354*AY1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AY224,)*AZ1656/12+(AZ224)*AZ1656/24-AZ354*AZ1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:AZ224,)*BA1656/12+(BA224)*BA1656/24-BA354*BA1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:BA224,)*BB1656/12+(BB224)*BB1656/24-BB354*BB1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:BB224,)*BC1656/12+(BC224)*BC1656/24-BC354*BC1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:BC224,)*BD1656/12+(BD224)*BD1656/24-BD354*BD1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:BD224,)*BE1656/12+(BE224)*BE1656/24-BE354*BE1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:BE224,)*BF1656/12+(BF224)*BF1656/24-BF354*BF1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:BF224,)*BG1656/12+(BG224)*BG1656/24-BG354*BG1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:BG224,)*BH1656/12+(BH224)*BH1656/24-BH354*BH1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:BH224,)*BI1656/12+(BI224)*BI1656/24-BI354*BI1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:BI224,)*BJ1656/12+(BJ224)*BJ1656/24-BJ354*BJ1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:BJ224,)*BK1656/12+(BK224)*BK1656/24-BK354*BK1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:BK224,)*BL1656/12+(BL224)*BL1656/24-BL354*BL1656/24*0)*($F1257>=5)","v":0},{"$f":"(SUM($N224:BL224,)*BM1656/12+(BM224)*BM1656/24-BM354*BM1656/24*0)*($F1257>=5)","v":0}]
[null,null,72,"MP Outside Requests","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N228:N228,)*O1660/12+(O228)*O1660/24-O358*O1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:O228,)*P1660/12+(P228)*P1660/24-P358*P1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:P228,)*Q1660/12+(Q228)*Q1660/24-Q358*Q1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:Q228,)*R1660/12+(R228)*R1660/24-R358*R1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:R228,)*S1660/12+(S228)*S1660/24-S358*S1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:S228,)*T1660/12+(T228)*T1660/24-T358*T1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:T228,)*U1660/12+(U228)*U1660/24-U358*U1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:U228,)*V1660/12+(V228)*V1660/24-V358*V1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:V228,)*W1660/12+(W228)*W1660/24-W358*W1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:W228,)*X1660/12+(X228)*X1660/24-X358*X1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:X228,)*Y1660/12+(Y228)*Y1660/24-Y358*Y1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:Y228,)*Z1660/12+(Z228)*Z1660/24-Z358*Z1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:Z228,)*AA1660/12+(AA228)*AA1660/24-AA358*AA1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AA228,)*AB1660/12+(AB228)*AB1660/24-AB358*AB1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AB228,)*AC1660/12+(AC228)*AC1660/24-AC358*AC1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AC228,)*AD1660/12+(AD228)*AD1660/24-AD358*AD1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AD228,)*AE1660/12+(AE228)*AE1660/24-AE358*AE1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AE228,)*AF1660/12+(AF228)*AF1660/24-AF358*AF1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AF228,)*AG1660/12+(AG228)*AG1660/24-AG358*AG1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AG228,)*AH1660/12+(AH228)*AH1660/24-AH358*AH1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AH228,)*AI1660/12+(AI228)*AI1660/24-AI358*AI1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AI228,)*AJ1660/12+(AJ228)*AJ1660/24-AJ358*AJ1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AJ228,)*AK1660/12+(AK228)*AK1660/24-AK358*AK1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AK228,)*AL1660/12+(AL228)*AL1660/24-AL358*AL1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AL228,)*AM1660/12+(AM228)*AM1660/24-AM358*AM1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AM228,)*AN1660/12+(AN228)*AN1660/24-AN358*AN1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AN228,)*AO1660/12+(AO228)*AO1660/24-AO358*AO1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AO228,)*AP1660/12+(AP228)*AP1660/24-AP358*AP1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AP228,)*AQ1660/12+(AQ228)*AQ1660/24-AQ358*AQ1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AQ228,)*AR1660/12+(AR228)*AR1660/24-AR358*AR1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AR228,)*AS1660/12+(AS228)*AS1660/24-AS358*AS1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AS228,)*AT1660/12+(AT228)*AT1660/24-AT358*AT1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AT228,)*AU1660/12+(AU228)*AU1660/24-AU358*AU1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AU228,)*AV1660/12+(AV228)*AV1660/24-AV358*AV1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AV228,)*AW1660/12+(AW228)*AW1660/24-AW358*AW1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AW228,)*AX1660/12+(AX228)*AX1660/24-AX358*AX1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AX228,)*AY1660/12+(AY228)*AY1660/24-AY358*AY1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AY228,)*AZ1660/12+(AZ228)*AZ1660/24-AZ358*AZ1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:AZ228,)*BA1660/12+(BA228)*BA1660/24-BA358*BA1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:BA228,)*BB1660/12+(BB228)*BB1660/24-BB358*BB1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:BB228,)*BC1660/12+(BC228)*BC1660/24-BC358*BC1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:BC228,)*BD1660/12+(BD228)*BD1660/24-BD358*BD1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:BD228,)*BE1660/12+(BE228)*BE1660/24-BE358*BE1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:BE228,)*BF1660/12+(BF228)*BF1660/24-BF358*BF1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:BF228,)*BG1660/12+(BG228)*BG1660/24-BG358*BG1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:BG228,)*BH1660/12+(BH228)*BH1660/24-BH358*BH1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:BH228,)*BI1660/12+(BI228)*BI1660/24-BI358*BI1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:BI228,)*BJ1660/12+(BJ228)*BJ1660/24-BJ358*BJ1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:BJ228,)*BK1660/12+(BK228)*BK1660/24-BK358*BK1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:BK228,)*BL1660/12+(BL228)*BL1660/24-BL358*BL1660/24*0)*($F1261>=5)","v":0},{"$f":"(SUM($N228:BL228,)*BM1660/12+(BM228)*BM1660/24-BM358*BM1660/24*0)*($F1261>=5)","v":0}]
[null,null,73,"Streetlight Restoration","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N229:N229,)*O1661/12+(O229)*O1661/24-O359*O1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:O229,)*P1661/12+(P229)*P1661/24-P359*P1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:P229,)*Q1661/12+(Q229)*Q1661/24-Q359*Q1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:Q229,)*R1661/12+(R229)*R1661/24-R359*R1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:R229,)*S1661/12+(S229)*S1661/24-S359*S1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:S229,)*T1661/12+(T229)*T1661/24-T359*T1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:T229,)*U1661/12+(U229)*U1661/24-U359*U1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:U229,)*V1661/12+(V229)*V1661/24-V359*V1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:V229,)*W1661/12+(W229)*W1661/24-W359*W1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:W229,)*X1661/12+(X229)*X1661/24-X359*X1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:X229,)*Y1661/12+(Y229)*Y1661/24-Y359*Y1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:Y229,)*Z1661/12+(Z229)*Z1661/24-Z359*Z1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:Z229,)*AA1661/12+(AA229)*AA1661/24-AA359*AA1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AA229,)*AB1661/12+(AB229)*AB1661/24-AB359*AB1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AB229,)*AC1661/12+(AC229)*AC1661/24-AC359*AC1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AC229,)*AD1661/12+(AD229)*AD1661/24-AD359*AD1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AD229,)*AE1661/12+(AE229)*AE1661/24-AE359*AE1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AE229,)*AF1661/12+(AF229)*AF1661/24-AF359*AF1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AF229,)*AG1661/12+(AG229)*AG1661/24-AG359*AG1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AG229,)*AH1661/12+(AH229)*AH1661/24-AH359*AH1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AH229,)*AI1661/12+(AI229)*AI1661/24-AI359*AI1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AI229,)*AJ1661/12+(AJ229)*AJ1661/24-AJ359*AJ1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AJ229,)*AK1661/12+(AK229)*AK1661/24-AK359*AK1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AK229,)*AL1661/12+(AL229)*AL1661/24-AL359*AL1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AL229,)*AM1661/12+(AM229)*AM1661/24-AM359*AM1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AM229,)*AN1661/12+(AN229)*AN1661/24-AN359*AN1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AN229,)*AO1661/12+(AO229)*AO1661/24-AO359*AO1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AO229,)*AP1661/12+(AP229)*AP1661/24-AP359*AP1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AP229,)*AQ1661/12+(AQ229)*AQ1661/24-AQ359*AQ1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AQ229,)*AR1661/12+(AR229)*AR1661/24-AR359*AR1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AR229,)*AS1661/12+(AS229)*AS1661/24-AS359*AS1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AS229,)*AT1661/12+(AT229)*AT1661/24-AT359*AT1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AT229,)*AU1661/12+(AU229)*AU1661/24-AU359*AU1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AU229,)*AV1661/12+(AV229)*AV1661/24-AV359*AV1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AV229,)*AW1661/12+(AW229)*AW1661/24-AW359*AW1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AW229,)*AX1661/12+(AX229)*AX1661/24-AX359*AX1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AX229,)*AY1661/12+(AY229)*AY1661/24-AY359*AY1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AY229,)*AZ1661/12+(AZ229)*AZ1661/24-AZ359*AZ1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:AZ229,)*BA1661/12+(BA229)*BA1661/24-BA359*BA1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:BA229,)*BB1661/12+(BB229)*BB1661/24-BB359*BB1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:BB229,)*BC1661/12+(BC229)*BC1661/24-BC359*BC1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:BC229,)*BD1661/12+(BD229)*BD1661/24-BD359*BD1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:BD229,)*BE1661/12+(BE229)*BE1661/24-BE359*BE1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:BE229,)*BF1661/12+(BF229)*BF1661/24-BF359*BF1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:BF229,)*BG1661/12+(BG229)*BG1661/24-BG359*BG1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:BG229,)*BH1661/12+(BH229)*BH1661/24-BH359*BH1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:BH229,)*BI1661/12+(BI229)*BI1661/24-BI359*BI1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:BI229,)*BJ1661/12+(BJ229)*BJ1661/24-BJ359*BJ1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:BJ229,)*BK1661/12+(BK229)*BK1661/24-BK359*BK1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:BK229,)*BL1661/12+(BL229)*BL1661/24-BL359*BL1661/24*0)*($F1262>=5)","v":0},{"$f":"(SUM($N229:BL229,)*BM1661/12+(BM229)*BM1661/24-BM359*BM1661/24*0)*($F1262>=5)","v":0}]
[null,null,77,"CT Overhauls (Outage Execution and Not Parts)","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N233:N233,)*O1665/12+(O233)*O1665/24-O363*O1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:O233,)*P1665/12+(P233)*P1665/24-P363*P1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:P233,)*Q1665/12+(Q233)*Q1665/24-Q363*Q1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:Q233,)*R1665/12+(R233)*R1665/24-R363*R1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:R233,)*S1665/12+(S233)*S1665/24-S363*S1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:S233,)*T1665/12+(T233)*T1665/24-T363*T1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:T233,)*U1665/12+(U233)*U1665/24-U363*U1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:U233,)*V1665/12+(V233)*V1665/24-V363*V1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:V233,)*W1665/12+(W233)*W1665/24-W363*W1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:W233,)*X1665/12+(X233)*X1665/24-X363*X1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:X233,)*Y1665/12+(Y233)*Y1665/24-Y363*Y1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:Y233,)*Z1665/12+(Z233)*Z1665/24-Z363*Z1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:Z233,)*AA1665/12+(AA233)*AA1665/24-AA363*AA1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AA233,)*AB1665/12+(AB233)*AB1665/24-AB363*AB1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AB233,)*AC1665/12+(AC233)*AC1665/24-AC363*AC1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AC233,)*AD1665/12+(AD233)*AD1665/24-AD363*AD1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AD233,)*AE1665/12+(AE233)*AE1665/24-AE363*AE1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AE233,)*AF1665/12+(AF233)*AF1665/24-AF363*AF1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AF233,)*AG1665/12+(AG233)*AG1665/24-AG363*AG1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AG233,)*AH1665/12+(AH233)*AH1665/24-AH363*AH1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AH233,)*AI1665/12+(AI233)*AI1665/24-AI363*AI1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AI233,)*AJ1665/12+(AJ233)*AJ1665/24-AJ363*AJ1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AJ233,)*AK1665/12+(AK233)*AK1665/24-AK363*AK1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AK233,)*AL1665/12+(AL233)*AL1665/24-AL363*AL1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AL233,)*AM1665/12+(AM233)*AM1665/24-AM363*AM1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AM233,)*AN1665/12+(AN233)*AN1665/24-AN363*AN1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AN233,)*AO1665/12+(AO233)*AO1665/24-AO363*AO1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AO233,)*AP1665/12+(AP233)*AP1665/24-AP363*AP1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AP233,)*AQ1665/12+(AQ233)*AQ1665/24-AQ363*AQ1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AQ233,)*AR1665/12+(AR233)*AR1665/24-AR363*AR1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AR233,)*AS1665/12+(AS233)*AS1665/24-AS363*AS1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AS233,)*AT1665/12+(AT233)*AT1665/24-AT363*AT1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AT233,)*AU1665/12+(AU233)*AU1665/24-AU363*AU1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AU233,)*AV1665/12+(AV233)*AV1665/24-AV363*AV1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AV233,)*AW1665/12+(AW233)*AW1665/24-AW363*AW1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AW233,)*AX1665/12+(AX233)*AX1665/24-AX363*AX1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AX233,)*AY1665/12+(AY233)*AY1665/24-AY363*AY1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AY233,)*AZ1665/12+(AZ233)*AZ1665/24-AZ363*AZ1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:AZ233,)*BA1665/12+(BA233)*BA1665/24-BA363*BA1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:BA233,)*BB1665/12+(BB233)*BB1665/24-BB363*BB1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:BB233,)*BC1665/12+(BC233)*BC1665/24-BC363*BC1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:BC233,)*BD1665/12+(BD233)*BD1665/24-BD363*BD1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:BD233,)*BE1665/12+(BE233)*BE1665/24-BE363*BE1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:BE233,)*BF1665/12+(BF233)*BF1665/24-BF363*BF1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:BF233,)*BG1665/12+(BG233)*BG1665/24-BG363*BG1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:BG233,)*BH1665/12+(BH233)*BH1665/24-BH363*BH1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:BH233,)*BI1665/12+(BI233)*BI1665/24-BI363*BI1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:BI233,)*BJ1665/12+(BJ233)*BJ1665/24-BJ363*BJ1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:BJ233,)*BK1665/12+(BK233)*BK1665/24-BK363*BK1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:BK233,)*BL1665/12+(BL233)*BL1665/24-BL363*BL1665/24*0)*($F1266>=5)","v":0},{"$f":"(SUM($N233:BL233,)*BM1665/12+(BM233)*BM1665/24-BM363*BM1665/24*0)*($F1266>=5)","v":0}]
[null,null,81,{"$f":"INDEX(D$157:D$281,$C1270,1)","v":"Steam Sites"},"Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N237:N237,)*O1669/12+(O237)*O1669/24-O367*O1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:O237,)*P1669/12+(P237)*P1669/24-P367*P1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:P237,)*Q1669/12+(Q237)*Q1669/24-Q367*Q1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:Q237,)*R1669/12+(R237)*R1669/24-R367*R1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:R237,)*S1669/12+(S237)*S1669/24-S367*S1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:S237,)*T1669/12+(T237)*T1669/24-T367*T1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:T237,)*U1669/12+(U237)*U1669/24-U367*U1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:U237,)*V1669/12+(V237)*V1669/24-V367*V1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:V237,)*W1669/12+(W237)*W1669/24-W367*W1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:W237,)*X1669/12+(X237)*X1669/24-X367*X1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:X237,)*Y1669/12+(Y237)*Y1669/24-Y367*Y1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:Y237,)*Z1669/12+(Z237)*Z1669/24-Z367*Z1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:Z237,)*AA1669/12+(AA237)*AA1669/24-AA367*AA1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AA237,)*AB1669/12+(AB237)*AB1669/24-AB367*AB1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AB237,)*AC1669/12+(AC237)*AC1669/24-AC367*AC1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AC237,)*AD1669/12+(AD237)*AD1669/24-AD367*AD1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AD237,)*AE1669/12+(AE237)*AE1669/24-AE367*AE1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AE237,)*AF1669/12+(AF237)*AF1669/24-AF367*AF1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AF237,)*AG1669/12+(AG237)*AG1669/24-AG367*AG1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AG237,)*AH1669/12+(AH237)*AH1669/24-AH367*AH1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AH237,)*AI1669/12+(AI237)*AI1669/24-AI367*AI1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AI237,)*AJ1669/12+(AJ237)*AJ1669/24-AJ367*AJ1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AJ237,)*AK1669/12+(AK237)*AK1669/24-AK367*AK1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AK237,)*AL1669/12+(AL237)*AL1669/24-AL367*AL1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AL237,)*AM1669/12+(AM237)*AM1669/24-AM367*AM1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AM237,)*AN1669/12+(AN237)*AN1669/24-AN367*AN1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AN237,)*AO1669/12+(AO237)*AO1669/24-AO367*AO1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AO237,)*AP1669/12+(AP237)*AP1669/24-AP367*AP1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AP237,)*AQ1669/12+(AQ237)*AQ1669/24-AQ367*AQ1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AQ237,)*AR1669/12+(AR237)*AR1669/24-AR367*AR1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AR237,)*AS1669/12+(AS237)*AS1669/24-AS367*AS1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AS237,)*AT1669/12+(AT237)*AT1669/24-AT367*AT1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AT237,)*AU1669/12+(AU237)*AU1669/24-AU367*AU1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AU237,)*AV1669/12+(AV237)*AV1669/24-AV367*AV1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AV237,)*AW1669/12+(AW237)*AW1669/24-AW367*AW1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AW237,)*AX1669/12+(AX237)*AX1669/24-AX367*AX1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AX237,)*AY1669/12+(AY237)*AY1669/24-AY367*AY1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AY237,)*AZ1669/12+(AZ237)*AZ1669/24-AZ367*AZ1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:AZ237,)*BA1669/12+(BA237)*BA1669/24-BA367*BA1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:BA237,)*BB1669/12+(BB237)*BB1669/24-BB367*BB1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:BB237,)*BC1669/12+(BC237)*BC1669/24-BC367*BC1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:BC237,)*BD1669/12+(BD237)*BD1669/24-BD367*BD1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:BD237,)*BE1669/12+(BE237)*BE1669/24-BE367*BE1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:BE237,)*BF1669/12+(BF237)*BF1669/24-BF367*BF1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:BF237,)*BG1669/12+(BG237)*BG1669/24-BG367*BG1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:BG237,)*BH1669/12+(BH237)*BH1669/24-BH367*BH1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:BH237,)*BI1669/12+(BI237)*BI1669/24-BI367*BI1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:BI237,)*BJ1669/12+(BJ237)*BJ1669/24-BJ367*BJ1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:BJ237,)*BK1669/12+(BK237)*BK1669/24-BK367*BK1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:BK237,)*BL1669/12+(BL237)*BL1669/24-BL367*BL1669/24*0)*($F1270>=5)","v":0},{"$f":"(SUM($N237:BL237,)*BM1669/12+(BM237)*BM1669/24-BM367*BM1669/24*0)*($F1270>=5)","v":0}]
[null,null,86,"Other","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N242:N242,)*O1674/12+(O242)*O1674/24-O372*O1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:O242,)*P1674/12+(P242)*P1674/24-P372*P1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:P242,)*Q1674/12+(Q242)*Q1674/24-Q372*Q1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:Q242,)*R1674/12+(R242)*R1674/24-R372*R1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:R242,)*S1674/12+(S242)*S1674/24-S372*S1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:S242,)*T1674/12+(T242)*T1674/24-T372*T1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:T242,)*U1674/12+(U242)*U1674/24-U372*U1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:U242,)*V1674/12+(V242)*V1674/24-V372*V1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:V242,)*W1674/12+(W242)*W1674/24-W372*W1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:W242,)*X1674/12+(X242)*X1674/24-X372*X1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:X242,)*Y1674/12+(Y242)*Y1674/24-Y372*Y1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:Y242,)*Z1674/12+(Z242)*Z1674/24-Z372*Z1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:Z242,)*AA1674/12+(AA242)*AA1674/24-AA372*AA1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AA242,)*AB1674/12+(AB242)*AB1674/24-AB372*AB1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AB242,)*AC1674/12+(AC242)*AC1674/24-AC372*AC1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AC242,)*AD1674/12+(AD242)*AD1674/24-AD372*AD1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AD242,)*AE1674/12+(AE242)*AE1674/24-AE372*AE1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AE242,)*AF1674/12+(AF242)*AF1674/24-AF372*AF1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AF242,)*AG1674/12+(AG242)*AG1674/24-AG372*AG1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AG242,)*AH1674/12+(AH242)*AH1674/24-AH372*AH1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AH242,)*AI1674/12+(AI242)*AI1674/24-AI372*AI1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AI242,)*AJ1674/12+(AJ242)*AJ1674/24-AJ372*AJ1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AJ242,)*AK1674/12+(AK242)*AK1674/24-AK372*AK1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AK242,)*AL1674/12+(AL242)*AL1674/24-AL372*AL1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AL242,)*AM1674/12+(AM242)*AM1674/24-AM372*AM1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AM242,)*AN1674/12+(AN242)*AN1674/24-AN372*AN1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AN242,)*AO1674/12+(AO242)*AO1674/24-AO372*AO1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AO242,)*AP1674/12+(AP242)*AP1674/24-AP372*AP1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AP242,)*AQ1674/12+(AQ242)*AQ1674/24-AQ372*AQ1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AQ242,)*AR1674/12+(AR242)*AR1674/24-AR372*AR1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AR242,)*AS1674/12+(AS242)*AS1674/24-AS372*AS1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AS242,)*AT1674/12+(AT242)*AT1674/24-AT372*AT1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AT242,)*AU1674/12+(AU242)*AU1674/24-AU372*AU1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AU242,)*AV1674/12+(AV242)*AV1674/24-AV372*AV1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AV242,)*AW1674/12+(AW242)*AW1674/24-AW372*AW1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AW242,)*AX1674/12+(AX242)*AX1674/24-AX372*AX1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AX242,)*AY1674/12+(AY242)*AY1674/24-AY372*AY1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AY242,)*AZ1674/12+(AZ242)*AZ1674/24-AZ372*AZ1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:AZ242,)*BA1674/12+(BA242)*BA1674/24-BA372*BA1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:BA242,)*BB1674/12+(BB242)*BB1674/24-BB372*BB1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:BB242,)*BC1674/12+(BC242)*BC1674/24-BC372*BC1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:BC242,)*BD1674/12+(BD242)*BD1674/24-BD372*BD1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:BD242,)*BE1674/12+(BE242)*BE1674/24-BE372*BE1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:BE242,)*BF1674/12+(BF242)*BF1674/24-BF372*BF1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:BF242,)*BG1674/12+(BG242)*BG1674/24-BG372*BG1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:BG242,)*BH1674/12+(BH242)*BH1674/24-BH372*BH1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:BH242,)*BI1674/12+(BI242)*BI1674/24-BI372*BI1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:BI242,)*BJ1674/12+(BJ242)*BJ1674/24-BJ372*BJ1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:BJ242,)*BK1674/12+(BK242)*BK1674/24-BK372*BK1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:BK242,)*BL1674/12+(BL242)*BL1674/24-BL372*BL1674/24*0)*($F1275>=5)","v":0},{"$f":"(SUM($N242:BL242,)*BM1674/12+(BM242)*BM1674/24-BM372*BM1674/24*0)*($F1275>=5)","v":0}]
[null,null,89,"PTN Brighter Future","Capital",4,null,0.25345000000000001,null,null,{"$f":"SUMPRODUCT(O1278:BM1278,$O$11:$BM$11)","v":0},{"$f":"SUM(O1278:BM1278)","v":0},null,null,{"$f":"(SUM($N245:N245,)*O1677/12+(O245)*O1677/24-O375*O1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:O245,)*P1677/12+(P245)*P1677/24-P375*P1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:P245,)*Q1677/12+(Q245)*Q1677/24-Q375*Q1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:Q245,)*R1677/12+(R245)*R1677/24-R375*R1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:R245,)*S1677/12+(S245)*S1677/24-S375*S1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:S245,)*T1677/12+(T245)*T1677/24-T375*T1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:T245,)*U1677/12+(U245)*U1677/24-U375*U1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:U245,)*V1677/12+(V245)*V1677/24-V375*V1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:V245,)*W1677/12+(W245)*W1677/24-W375*W1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:W245,)*X1677/12+(X245)*X1677/24-X375*X1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:X245,)*Y1677/12+(Y245)*Y1677/24-Y375*Y1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:Y245,)*Z1677/12+(Z245)*Z1677/24-Z375*Z1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:Z245,)*AA1677/12+(AA245)*AA1677/24-AA375*AA1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AA245,)*AB1677/12+(AB245)*AB1677/24-AB375*AB1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AB245,)*AC1677/12+(AC245)*AC1677/24-AC375*AC1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AC245,)*AD1677/12+(AD245)*AD1677/24-AD375*AD1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AD245,)*AE1677/12+(AE245)*AE1677/24-AE375*AE1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AE245,)*AF1677/12+(AF245)*AF1677/24-AF375*AF1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AF245,)*AG1677/12+(AG245)*AG1677/24-AG375*AG1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AG245,)*AH1677/12+(AH245)*AH1677/24-AH375*AH1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AH245,)*AI1677/12+(AI245)*AI1677/24-AI375*AI1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AI245,)*AJ1677/12+(AJ245)*AJ1677/24-AJ375*AJ1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AJ245,)*AK1677/12+(AK245)*AK1677/24-AK375*AK1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AK245,)*AL1677/12+(AL245)*AL1677/24-AL375*AL1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AL245,)*AM1677/12+(AM245)*AM1677/24-AM375*AM1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AM245,)*AN1677/12+(AN245)*AN1677/24-AN375*AN1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AN245,)*AO1677/12+(AO245)*AO1677/24-AO375*AO1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AO245,)*AP1677/12+(AP245)*AP1677/24-AP375*AP1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AP245,)*AQ1677/12+(AQ245)*AQ1677/24-AQ375*AQ1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AQ245,)*AR1677/12+(AR245)*AR1677/24-AR375*AR1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AR245,)*AS1677/12+(AS245)*AS1677/24-AS375*AS1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AS245,)*AT1677/12+(AT245)*AT1677/24-AT375*AT1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AT245,)*AU1677/12+(AU245)*AU1677/24-AU375*AU1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AU245,)*AV1677/12+(AV245)*AV1677/24-AV375*AV1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AV245,)*AW1677/12+(AW245)*AW1677/24-AW375*AW1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AW245,)*AX1677/12+(AX245)*AX1677/24-AX375*AX1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AX245,)*AY1677/12+(AY245)*AY1677/24-AY375*AY1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AY245,)*AZ1677/12+(AZ245)*AZ1677/24-AZ375*AZ1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:AZ245,)*BA1677/12+(BA245)*BA1677/24-BA375*BA1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:BA245,)*BB1677/12+(BB245)*BB1677/24-BB375*BB1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:BB245,)*BC1677/12+(BC245)*BC1677/24-BC375*BC1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:BC245,)*BD1677/12+(BD245)*BD1677/24-BD375*BD1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:BD245,)*BE1677/12+(BE245)*BE1677/24-BE375*BE1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:BE245,)*BF1677/12+(BF245)*BF1677/24-BF375*BF1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:BF245,)*BG1677/12+(BG245)*BG1677/24-BG375*BG1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:BG245,)*BH1677/12+(BH245)*BH1677/24-BH375*BH1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:BH245,)*BI1677/12+(BI245)*BI1677/24-BI375*BI1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:BI245,)*BJ1677/12+(BJ245)*BJ1677/24-BJ375*BJ1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:BJ245,)*BK1677/12+(BK245)*BK1677/24-BK375*BK1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:BK245,)*BL1677/12+(BL245)*BL1677/24-BL375*BL1677/24*0)*($F1278>=5)","v":0},{"$f":"(SUM($N245:BL245,)*BM1677/12+(BM245)*BM1677/24-BM375*BM1677/24*0)*($F1278>=5)","v":0}]
[null,null,91,"Regulatory","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N247:N247,)*O1679/12+(O247)*O1679/24-O377*O1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:O247,)*P1679/12+(P247)*P1679/24-P377*P1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:P247,)*Q1679/12+(Q247)*Q1679/24-Q377*Q1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:Q247,)*R1679/12+(R247)*R1679/24-R377*R1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:R247,)*S1679/12+(S247)*S1679/24-S377*S1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:S247,)*T1679/12+(T247)*T1679/24-T377*T1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:T247,)*U1679/12+(U247)*U1679/24-U377*U1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:U247,)*V1679/12+(V247)*V1679/24-V377*V1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:V247,)*W1679/12+(W247)*W1679/24-W377*W1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:W247,)*X1679/12+(X247)*X1679/24-X377*X1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:X247,)*Y1679/12+(Y247)*Y1679/24-Y377*Y1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:Y247,)*Z1679/12+(Z247)*Z1679/24-Z377*Z1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:Z247,)*AA1679/12+(AA247)*AA1679/24-AA377*AA1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AA247,)*AB1679/12+(AB247)*AB1679/24-AB377*AB1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AB247,)*AC1679/12+(AC247)*AC1679/24-AC377*AC1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AC247,)*AD1679/12+(AD247)*AD1679/24-AD377*AD1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AD247,)*AE1679/12+(AE247)*AE1679/24-AE377*AE1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AE247,)*AF1679/12+(AF247)*AF1679/24-AF377*AF1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AF247,)*AG1679/12+(AG247)*AG1679/24-AG377*AG1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AG247,)*AH1679/12+(AH247)*AH1679/24-AH377*AH1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AH247,)*AI1679/12+(AI247)*AI1679/24-AI377*AI1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AI247,)*AJ1679/12+(AJ247)*AJ1679/24-AJ377*AJ1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AJ247,)*AK1679/12+(AK247)*AK1679/24-AK377*AK1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AK247,)*AL1679/12+(AL247)*AL1679/24-AL377*AL1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AL247,)*AM1679/12+(AM247)*AM1679/24-AM377*AM1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AM247,)*AN1679/12+(AN247)*AN1679/24-AN377*AN1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AN247,)*AO1679/12+(AO247)*AO1679/24-AO377*AO1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AO247,)*AP1679/12+(AP247)*AP1679/24-AP377*AP1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AP247,)*AQ1679/12+(AQ247)*AQ1679/24-AQ377*AQ1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AQ247,)*AR1679/12+(AR247)*AR1679/24-AR377*AR1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AR247,)*AS1679/12+(AS247)*AS1679/24-AS377*AS1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AS247,)*AT1679/12+(AT247)*AT1679/24-AT377*AT1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AT247,)*AU1679/12+(AU247)*AU1679/24-AU377*AU1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AU247,)*AV1679/12+(AV247)*AV1679/24-AV377*AV1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AV247,)*AW1679/12+(AW247)*AW1679/24-AW377*AW1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AW247,)*AX1679/12+(AX247)*AX1679/24-AX377*AX1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AX247,)*AY1679/12+(AY247)*AY1679/24-AY377*AY1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AY247,)*AZ1679/12+(AZ247)*AZ1679/24-AZ377*AZ1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:AZ247,)*BA1679/12+(BA247)*BA1679/24-BA377*BA1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:BA247,)*BB1679/12+(BB247)*BB1679/24-BB377*BB1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:BB247,)*BC1679/12+(BC247)*BC1679/24-BC377*BC1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:BC247,)*BD1679/12+(BD247)*BD1679/24-BD377*BD1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:BD247,)*BE1679/12+(BE247)*BE1679/24-BE377*BE1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:BE247,)*BF1679/12+(BF247)*BF1679/24-BF377*BF1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:BF247,)*BG1679/12+(BG247)*BG1679/24-BG377*BG1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:BG247,)*BH1679/12+(BH247)*BH1679/24-BH377*BH1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:BH247,)*BI1679/12+(BI247)*BI1679/24-BI377*BI1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:BI247,)*BJ1679/12+(BJ247)*BJ1679/24-BJ377*BJ1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:BJ247,)*BK1679/12+(BK247)*BK1679/24-BK377*BK1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:BK247,)*BL1679/12+(BL247)*BL1679/24-BL377*BL1679/24*0)*($F1280>=5)","v":0},{"$f":"(SUM($N247:BL247,)*BM1679/12+(BM247)*BM1679/24-BM377*BM1679/24*0)*($F1280>=5)","v":0}]
[null,null,96,"SolarTogether 3","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N252:N252,)*O1684/12+(O252)*O1684/24-O382*O1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:O252,)*P1684/12+(P252)*P1684/24-P382*P1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:P252,)*Q1684/12+(Q252)*Q1684/24-Q382*Q1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:Q252,)*R1684/12+(R252)*R1684/24-R382*R1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:R252,)*S1684/12+(S252)*S1684/24-S382*S1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:S252,)*T1684/12+(T252)*T1684/24-T382*T1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:T252,)*U1684/12+(U252)*U1684/24-U382*U1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:U252,)*V1684/12+(V252)*V1684/24-V382*V1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:V252,)*W1684/12+(W252)*W1684/24-W382*W1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:W252,)*X1684/12+(X252)*X1684/24-X382*X1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:X252,)*Y1684/12+(Y252)*Y1684/24-Y382*Y1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:Y252,)*Z1684/12+(Z252)*Z1684/24-Z382*Z1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:Z252,)*AA1684/12+(AA252)*AA1684/24-AA382*AA1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AA252,)*AB1684/12+(AB252)*AB1684/24-AB382*AB1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AB252,)*AC1684/12+(AC252)*AC1684/24-AC382*AC1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AC252,)*AD1684/12+(AD252)*AD1684/24-AD382*AD1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AD252,)*AE1684/12+(AE252)*AE1684/24-AE382*AE1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AE252,)*AF1684/12+(AF252)*AF1684/24-AF382*AF1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AF252,)*AG1684/12+(AG252)*AG1684/24-AG382*AG1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AG252,)*AH1684/12+(AH252)*AH1684/24-AH382*AH1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AH252,)*AI1684/12+(AI252)*AI1684/24-AI382*AI1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AI252,)*AJ1684/12+(AJ252)*AJ1684/24-AJ382*AJ1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AJ252,)*AK1684/12+(AK252)*AK1684/24-AK382*AK1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AK252,)*AL1684/12+(AL252)*AL1684/24-AL382*AL1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AL252,)*AM1684/12+(AM252)*AM1684/24-AM382*AM1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AM252,)*AN1684/12+(AN252)*AN1684/24-AN382*AN1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AN252,)*AO1684/12+(AO252)*AO1684/24-AO382*AO1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AO252,)*AP1684/12+(AP252)*AP1684/24-AP382*AP1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AP252,)*AQ1684/12+(AQ252)*AQ1684/24-AQ382*AQ1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AQ252,)*AR1684/12+(AR252)*AR1684/24-AR382*AR1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AR252,)*AS1684/12+(AS252)*AS1684/24-AS382*AS1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AS252,)*AT1684/12+(AT252)*AT1684/24-AT382*AT1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AT252,)*AU1684/12+(AU252)*AU1684/24-AU382*AU1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AU252,)*AV1684/12+(AV252)*AV1684/24-AV382*AV1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AV252,)*AW1684/12+(AW252)*AW1684/24-AW382*AW1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AW252,)*AX1684/12+(AX252)*AX1684/24-AX382*AX1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AX252,)*AY1684/12+(AY252)*AY1684/24-AY382*AY1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AY252,)*AZ1684/12+(AZ252)*AZ1684/24-AZ382*AZ1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:AZ252,)*BA1684/12+(BA252)*BA1684/24-BA382*BA1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:BA252,)*BB1684/12+(BB252)*BB1684/24-BB382*BB1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:BB252,)*BC1684/12+(BC252)*BC1684/24-BC382*BC1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:BC252,)*BD1684/12+(BD252)*BD1684/24-BD382*BD1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:BD252,)*BE1684/12+(BE252)*BE1684/24-BE382*BE1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:BE252,)*BF1684/12+(BF252)*BF1684/24-BF382*BF1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:BF252,)*BG1684/12+(BG252)*BG1684/24-BG382*BG1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:BG252,)*BH1684/12+(BH252)*BH1684/24-BH382*BH1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:BH252,)*BI1684/12+(BI252)*BI1684/24-BI382*BI1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:BI252,)*BJ1684/12+(BJ252)*BJ1684/24-BJ382*BJ1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:BJ252,)*BK1684/12+(BK252)*BK1684/24-BK382*BK1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:BK252,)*BL1684/12+(BL252)*BL1684/24-BL382*BL1684/24*0)*($F1285>=5)","v":0},{"$f":"(SUM($N252:BL252,)*BM1684/12+(BM252)*BM1684/24-BM382*BM1684/24*0)*($F1285>=5)","v":0}]
[null,null,100,{"$f":"INDEX(D$157:D$281,$C1289,1)","v":"Safe Harbor Panels - 2021"},"CWIP Capital",6,null,0.25345000000000001,null,null,{"$f":"SUMPRODUCT(O1289:BM1289,$O$11:$BM$11)","v":37.075790941165799},{"$f":"SUM(O1289:BM1289)","v":38.410374200489997},null,null,{"$f":"(SUM($N256:N256,)*O1688/12+(O256)*O1688/24-O386*O1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:O256,)*P1688/12+(P256)*P1688/24-P386*P1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:P256,)*Q1688/12+(Q256)*Q1688/24-Q386*Q1688/24*0)*($F1289>=5)","v":6.4017290334149992},{"$f":"(SUM($N256:Q256,)*R1688/12+(R256)*R1688/24-R386*R1688/24*0)*($F1289>=5)","v":25.606916133659997},{"$f":"(SUM($N256:R256,)*S1688/12+(S256)*S1688/24-S386*S1688/24*0)*($F1289>=5)","v":6.4017290334149992},{"$f":"(SUM($N256:S256,)*T1688/12+(T256)*T1688/24-T386*T1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:T256,)*U1688/12+(U256)*U1688/24-U386*U1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:U256,)*V1688/12+(V256)*V1688/24-V386*V1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:V256,)*W1688/12+(W256)*W1688/24-W386*W1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:W256,)*X1688/12+(X256)*X1688/24-X386*X1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:X256,)*Y1688/12+(Y256)*Y1688/24-Y386*Y1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:Y256,)*Z1688/12+(Z256)*Z1688/24-Z386*Z1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:Z256,)*AA1688/12+(AA256)*AA1688/24-AA386*AA1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AA256,)*AB1688/12+(AB256)*AB1688/24-AB386*AB1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AB256,)*AC1688/12+(AC256)*AC1688/24-AC386*AC1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AC256,)*AD1688/12+(AD256)*AD1688/24-AD386*AD1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AD256,)*AE1688/12+(AE256)*AE1688/24-AE386*AE1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AE256,)*AF1688/12+(AF256)*AF1688/24-AF386*AF1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AF256,)*AG1688/12+(AG256)*AG1688/24-AG386*AG1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AG256,)*AH1688/12+(AH256)*AH1688/24-AH386*AH1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AH256,)*AI1688/12+(AI256)*AI1688/24-AI386*AI1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AI256,)*AJ1688/12+(AJ256)*AJ1688/24-AJ386*AJ1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AJ256,)*AK1688/12+(AK256)*AK1688/24-AK386*AK1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AK256,)*AL1688/12+(AL256)*AL1688/24-AL386*AL1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AL256,)*AM1688/12+(AM256)*AM1688/24-AM386*AM1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AM256,)*AN1688/12+(AN256)*AN1688/24-AN386*AN1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AN256,)*AO1688/12+(AO256)*AO1688/24-AO386*AO1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AO256,)*AP1688/12+(AP256)*AP1688/24-AP386*AP1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AP256,)*AQ1688/12+(AQ256)*AQ1688/24-AQ386*AQ1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AQ256,)*AR1688/12+(AR256)*AR1688/24-AR386*AR1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AR256,)*AS1688/12+(AS256)*AS1688/24-AS386*AS1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AS256,)*AT1688/12+(AT256)*AT1688/24-AT386*AT1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AT256,)*AU1688/12+(AU256)*AU1688/24-AU386*AU1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AU256,)*AV1688/12+(AV256)*AV1688/24-AV386*AV1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AV256,)*AW1688/12+(AW256)*AW1688/24-AW386*AW1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AW256,)*AX1688/12+(AX256)*AX1688/24-AX386*AX1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AX256,)*AY1688/12+(AY256)*AY1688/24-AY386*AY1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AY256,)*AZ1688/12+(AZ256)*AZ1688/24-AZ386*AZ1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:AZ256,)*BA1688/12+(BA256)*BA1688/24-BA386*BA1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:BA256,)*BB1688/12+(BB256)*BB1688/24-BB386*BB1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:BB256,)*BC1688/12+(BC256)*BC1688/24-BC386*BC1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:BC256,)*BD1688/12+(BD256)*BD1688/24-BD386*BD1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:BD256,)*BE1688/12+(BE256)*BE1688/24-BE386*BE1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:BE256,)*BF1688/12+(BF256)*BF1688/24-BF386*BF1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:BF256,)*BG1688/12+(BG256)*BG1688/24-BG386*BG1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:BG256,)*BH1688/12+(BH256)*BH1688/24-BH386*BH1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:BH256,)*BI1688/12+(BI256)*BI1688/24-BI386*BI1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:BI256,)*BJ1688/12+(BJ256)*BJ1688/24-BJ386*BJ1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:BJ256,)*BK1688/12+(BK256)*BK1688/24-BK386*BK1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:BK256,)*BL1688/12+(BL256)*BL1688/24-BL386*BL1688/24*0)*($F1289>=5)","v":0},{"$f":"(SUM($N256:BL256,)*BM1688/12+(BM256)*BM1688/24-BM386*BM1688/24*0)*($F1289>=5)","v":0}]
[null,null,101,"Safe Harbor Panels - 2022","CWIP Capital",6,null,0.25345000000000001,null,null,110.51254952215649,118.61797652296801,null,null,{"$f":"(SUM($N257:N257,)*O1689/12+(O257)*O1689/24-O387*O1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:O257,)*P1689/12+(P257)*P1689/24-P387*P1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:P257,)*Q1689/12+(Q257)*Q1689/24-Q387*Q1689/24*0)*($F1290>=5)","v":11.861797652296801},{"$f":"(SUM($N257:Q257,)*R1689/12+(R257)*R1689/24-R387*R1689/24*0)*($F1290>=5)","v":47.447190609187203},{"$f":"(SUM($N257:R257,)*S1689/12+(S257)*S1689/24-S387*S1689/24*0)*($F1290>=5)","v":47.447190609187203},{"$f":"(SUM($N257:S257,)*T1689/12+(T257)*T1689/24-T387*T1689/24*0)*($F1290>=5)","v":11.861797652296801},{"$f":"(SUM($N257:T257,)*U1689/12+(U257)*U1689/24-U387*U1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:U257,)*V1689/12+(V257)*V1689/24-V387*V1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:V257,)*W1689/12+(W257)*W1689/24-W387*W1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:W257,)*X1689/12+(X257)*X1689/24-X387*X1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:X257,)*Y1689/12+(Y257)*Y1689/24-Y387*Y1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:Y257,)*Z1689/12+(Z257)*Z1689/24-Z387*Z1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:Z257,)*AA1689/12+(AA257)*AA1689/24-AA387*AA1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AA257,)*AB1689/12+(AB257)*AB1689/24-AB387*AB1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AB257,)*AC1689/12+(AC257)*AC1689/24-AC387*AC1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AC257,)*AD1689/12+(AD257)*AD1689/24-AD387*AD1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AD257,)*AE1689/12+(AE257)*AE1689/24-AE387*AE1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AE257,)*AF1689/12+(AF257)*AF1689/24-AF387*AF1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AF257,)*AG1689/12+(AG257)*AG1689/24-AG387*AG1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AG257,)*AH1689/12+(AH257)*AH1689/24-AH387*AH1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AH257,)*AI1689/12+(AI257)*AI1689/24-AI387*AI1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AI257,)*AJ1689/12+(AJ257)*AJ1689/24-AJ387*AJ1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AJ257,)*AK1689/12+(AK257)*AK1689/24-AK387*AK1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AK257,)*AL1689/12+(AL257)*AL1689/24-AL387*AL1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AL257,)*AM1689/12+(AM257)*AM1689/24-AM387*AM1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AM257,)*AN1689/12+(AN257)*AN1689/24-AN387*AN1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AN257,)*AO1689/12+(AO257)*AO1689/24-AO387*AO1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AO257,)*AP1689/12+(AP257)*AP1689/24-AP387*AP1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AP257,)*AQ1689/12+(AQ257)*AQ1689/24-AQ387*AQ1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AQ257,)*AR1689/12+(AR257)*AR1689/24-AR387*AR1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AR257,)*AS1689/12+(AS257)*AS1689/24-AS387*AS1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AS257,)*AT1689/12+(AT257)*AT1689/24-AT387*AT1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AT257,)*AU1689/12+(AU257)*AU1689/24-AU387*AU1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AU257,)*AV1689/12+(AV257)*AV1689/24-AV387*AV1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AV257,)*AW1689/12+(AW257)*AW1689/24-AW387*AW1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AW257,)*AX1689/12+(AX257)*AX1689/24-AX387*AX1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AX257,)*AY1689/12+(AY257)*AY1689/24-AY387*AY1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AY257,)*AZ1689/12+(AZ257)*AZ1689/24-AZ387*AZ1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:AZ257,)*BA1689/12+(BA257)*BA1689/24-BA387*BA1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:BA257,)*BB1689/12+(BB257)*BB1689/24-BB387*BB1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:BB257,)*BC1689/12+(BC257)*BC1689/24-BC387*BC1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:BC257,)*BD1689/12+(BD257)*BD1689/24-BD387*BD1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:BD257,)*BE1689/12+(BE257)*BE1689/24-BE387*BE1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:BE257,)*BF1689/12+(BF257)*BF1689/24-BF387*BF1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:BF257,)*BG1689/12+(BG257)*BG1689/24-BG387*BG1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:BG257,)*BH1689/12+(BH257)*BH1689/24-BH387*BH1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:BH257,)*BI1689/12+(BI257)*BI1689/24-BI387*BI1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:BI257,)*BJ1689/12+(BJ257)*BJ1689/24-BJ387*BJ1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:BJ257,)*BK1689/12+(BK257)*BK1689/24-BK387*BK1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:BK257,)*BL1689/12+(BL257)*BL1689/24-BL387*BL1689/24*0)*($F1290>=5)","v":0},{"$f":"(SUM($N257:BL257,)*BM1689/12+(BM257)*BM1689/24-BM387*BM1689/24*0)*($F1290>=5)","v":0}]
[null,null,105,"Battery Safe Harbor","CWIP Capital",6,null,0.25345000000000001,null,null,9.1316845565145002,9.1252799749999998,null,null,{"$f":"(SUM($N261:N261,)*O1693/12+(O261)*O1693/24-O391*O1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:O261,)*P1693/12+(P261)*P1693/24-P391*P1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:P261,)*Q1693/12+(Q261)*Q1693/24-Q391*Q1693/24*0)*($F1294>=5)","v":4.5616803324999999},{"$f":"(SUM($N261:Q261,)*R1693/12+(R261)*R1693/24-R391*R1693/24*0)*($F1294>=5)","v":4.5635996424999998},{"$f":"(SUM($N261:R261,)*S1693/12+(S261)*S1693/24-S391*S1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:S261,)*T1693/12+(T261)*T1693/24-T391*T1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:T261,)*U1693/12+(U261)*U1693/24-U391*U1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:U261,)*V1693/12+(V261)*V1693/24-V391*V1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:V261,)*W1693/12+(W261)*W1693/24-W391*W1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:W261,)*X1693/12+(X261)*X1693/24-X391*X1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:X261,)*Y1693/12+(Y261)*Y1693/24-Y391*Y1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:Y261,)*Z1693/12+(Z261)*Z1693/24-Z391*Z1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:Z261,)*AA1693/12+(AA261)*AA1693/24-AA391*AA1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AA261,)*AB1693/12+(AB261)*AB1693/24-AB391*AB1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AB261,)*AC1693/12+(AC261)*AC1693/24-AC391*AC1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AC261,)*AD1693/12+(AD261)*AD1693/24-AD391*AD1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AD261,)*AE1693/12+(AE261)*AE1693/24-AE391*AE1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AE261,)*AF1693/12+(AF261)*AF1693/24-AF391*AF1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AF261,)*AG1693/12+(AG261)*AG1693/24-AG391*AG1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AG261,)*AH1693/12+(AH261)*AH1693/24-AH391*AH1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AH261,)*AI1693/12+(AI261)*AI1693/24-AI391*AI1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AI261,)*AJ1693/12+(AJ261)*AJ1693/24-AJ391*AJ1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AJ261,)*AK1693/12+(AK261)*AK1693/24-AK391*AK1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AK261,)*AL1693/12+(AL261)*AL1693/24-AL391*AL1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AL261,)*AM1693/12+(AM261)*AM1693/24-AM391*AM1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AM261,)*AN1693/12+(AN261)*AN1693/24-AN391*AN1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AN261,)*AO1693/12+(AO261)*AO1693/24-AO391*AO1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AO261,)*AP1693/12+(AP261)*AP1693/24-AP391*AP1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AP261,)*AQ1693/12+(AQ261)*AQ1693/24-AQ391*AQ1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AQ261,)*AR1693/12+(AR261)*AR1693/24-AR391*AR1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AR261,)*AS1693/12+(AS261)*AS1693/24-AS391*AS1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AS261,)*AT1693/12+(AT261)*AT1693/24-AT391*AT1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AT261,)*AU1693/12+(AU261)*AU1693/24-AU391*AU1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AU261,)*AV1693/12+(AV261)*AV1693/24-AV391*AV1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AV261,)*AW1693/12+(AW261)*AW1693/24-AW391*AW1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AW261,)*AX1693/12+(AX261)*AX1693/24-AX391*AX1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AX261,)*AY1693/12+(AY261)*AY1693/24-AY391*AY1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AY261,)*AZ1693/12+(AZ261)*AZ1693/24-AZ391*AZ1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:AZ261,)*BA1693/12+(BA261)*BA1693/24-BA391*BA1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:BA261,)*BB1693/12+(BB261)*BB1693/24-BB391*BB1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:BB261,)*BC1693/12+(BC261)*BC1693/24-BC391*BC1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:BC261,)*BD1693/12+(BD261)*BD1693/24-BD391*BD1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:BD261,)*BE1693/12+(BE261)*BE1693/24-BE391*BE1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:BE261,)*BF1693/12+(BF261)*BF1693/24-BF391*BF1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:BF261,)*BG1693/12+(BG261)*BG1693/24-BG391*BG1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:BG261,)*BH1693/12+(BH261)*BH1693/24-BH391*BH1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:BH261,)*BI1693/12+(BI261)*BI1693/24-BI391*BI1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:BI261,)*BJ1693/12+(BJ261)*BJ1693/24-BJ391*BJ1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:BJ261,)*BK1693/12+(BK261)*BK1693/24-BK391*BK1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:BK261,)*BL1693/12+(BL261)*BL1693/24-BL391*BL1693/24*0)*($F1294>=5)","v":0},{"$f":"(SUM($N261:BL261,)*BM1693/12+(BM261)*BM1693/24-BM391*BM1693/24*0)*($F1294>=5)","v":0}]
[null,null,109,"Meters","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N265:N265,)*O1697/12+(O265)*O1697/24-O395*O1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:O265,)*P1697/12+(P265)*P1697/24-P395*P1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:P265,)*Q1697/12+(Q265)*Q1697/24-Q395*Q1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:Q265,)*R1697/12+(R265)*R1697/24-R395*R1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:R265,)*S1697/12+(S265)*S1697/24-S395*S1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:S265,)*T1697/12+(T265)*T1697/24-T395*T1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:T265,)*U1697/12+(U265)*U1697/24-U395*U1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:U265,)*V1697/12+(V265)*V1697/24-V395*V1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:V265,)*W1697/12+(W265)*W1697/24-W395*W1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:W265,)*X1697/12+(X265)*X1697/24-X395*X1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:X265,)*Y1697/12+(Y265)*Y1697/24-Y395*Y1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:Y265,)*Z1697/12+(Z265)*Z1697/24-Z395*Z1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:Z265,)*AA1697/12+(AA265)*AA1697/24-AA395*AA1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AA265,)*AB1697/12+(AB265)*AB1697/24-AB395*AB1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AB265,)*AC1697/12+(AC265)*AC1697/24-AC395*AC1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AC265,)*AD1697/12+(AD265)*AD1697/24-AD395*AD1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AD265,)*AE1697/12+(AE265)*AE1697/24-AE395*AE1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AE265,)*AF1697/12+(AF265)*AF1697/24-AF395*AF1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AF265,)*AG1697/12+(AG265)*AG1697/24-AG395*AG1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AG265,)*AH1697/12+(AH265)*AH1697/24-AH395*AH1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AH265,)*AI1697/12+(AI265)*AI1697/24-AI395*AI1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AI265,)*AJ1697/12+(AJ265)*AJ1697/24-AJ395*AJ1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AJ265,)*AK1697/12+(AK265)*AK1697/24-AK395*AK1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AK265,)*AL1697/12+(AL265)*AL1697/24-AL395*AL1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AL265,)*AM1697/12+(AM265)*AM1697/24-AM395*AM1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AM265,)*AN1697/12+(AN265)*AN1697/24-AN395*AN1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AN265,)*AO1697/12+(AO265)*AO1697/24-AO395*AO1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AO265,)*AP1697/12+(AP265)*AP1697/24-AP395*AP1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AP265,)*AQ1697/12+(AQ265)*AQ1697/24-AQ395*AQ1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AQ265,)*AR1697/12+(AR265)*AR1697/24-AR395*AR1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AR265,)*AS1697/12+(AS265)*AS1697/24-AS395*AS1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AS265,)*AT1697/12+(AT265)*AT1697/24-AT395*AT1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AT265,)*AU1697/12+(AU265)*AU1697/24-AU395*AU1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AU265,)*AV1697/12+(AV265)*AV1697/24-AV395*AV1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AV265,)*AW1697/12+(AW265)*AW1697/24-AW395*AW1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AW265,)*AX1697/12+(AX265)*AX1697/24-AX395*AX1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AX265,)*AY1697/12+(AY265)*AY1697/24-AY395*AY1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AY265,)*AZ1697/12+(AZ265)*AZ1697/24-AZ395*AZ1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:AZ265,)*BA1697/12+(BA265)*BA1697/24-BA395*BA1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:BA265,)*BB1697/12+(BB265)*BB1697/24-BB395*BB1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:BB265,)*BC1697/12+(BC265)*BC1697/24-BC395*BC1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:BC265,)*BD1697/12+(BD265)*BD1697/24-BD395*BD1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:BD265,)*BE1697/12+(BE265)*BE1697/24-BE395*BE1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:BE265,)*BF1697/12+(BF265)*BF1697/24-BF395*BF1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:BF265,)*BG1697/12+(BG265)*BG1697/24-BG395*BG1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:BG265,)*BH1697/12+(BH265)*BH1697/24-BH395*BH1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:BH265,)*BI1697/12+(BI265)*BI1697/24-BI395*BI1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:BI265,)*BJ1697/12+(BJ265)*BJ1697/24-BJ395*BJ1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:BJ265,)*BK1697/12+(BK265)*BK1697/24-BK395*BK1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:BK265,)*BL1697/12+(BL265)*BL1697/24-BL395*BL1697/24*0)*($F1298>=5)","v":0},{"$f":"(SUM($N265:BL265,)*BM1697/12+(BM265)*BM1697/24-BM395*BM1697/24*0)*($F1298>=5)","v":0}]
[null,null,112,"Land - Solar","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N268:N268,)*O1700/12+(O268)*O1700/24-O398*O1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:O268,)*P1700/12+(P268)*P1700/24-P398*P1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:P268,)*Q1700/12+(Q268)*Q1700/24-Q398*Q1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:Q268,)*R1700/12+(R268)*R1700/24-R398*R1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:R268,)*S1700/12+(S268)*S1700/24-S398*S1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:S268,)*T1700/12+(T268)*T1700/24-T398*T1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:T268,)*U1700/12+(U268)*U1700/24-U398*U1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:U268,)*V1700/12+(V268)*V1700/24-V398*V1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:V268,)*W1700/12+(W268)*W1700/24-W398*W1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:W268,)*X1700/12+(X268)*X1700/24-X398*X1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:X268,)*Y1700/12+(Y268)*Y1700/24-Y398*Y1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:Y268,)*Z1700/12+(Z268)*Z1700/24-Z398*Z1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:Z268,)*AA1700/12+(AA268)*AA1700/24-AA398*AA1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AA268,)*AB1700/12+(AB268)*AB1700/24-AB398*AB1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AB268,)*AC1700/12+(AC268)*AC1700/24-AC398*AC1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AC268,)*AD1700/12+(AD268)*AD1700/24-AD398*AD1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AD268,)*AE1700/12+(AE268)*AE1700/24-AE398*AE1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AE268,)*AF1700/12+(AF268)*AF1700/24-AF398*AF1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AF268,)*AG1700/12+(AG268)*AG1700/24-AG398*AG1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AG268,)*AH1700/12+(AH268)*AH1700/24-AH398*AH1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AH268,)*AI1700/12+(AI268)*AI1700/24-AI398*AI1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AI268,)*AJ1700/12+(AJ268)*AJ1700/24-AJ398*AJ1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AJ268,)*AK1700/12+(AK268)*AK1700/24-AK398*AK1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AK268,)*AL1700/12+(AL268)*AL1700/24-AL398*AL1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AL268,)*AM1700/12+(AM268)*AM1700/24-AM398*AM1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AM268,)*AN1700/12+(AN268)*AN1700/24-AN398*AN1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AN268,)*AO1700/12+(AO268)*AO1700/24-AO398*AO1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AO268,)*AP1700/12+(AP268)*AP1700/24-AP398*AP1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AP268,)*AQ1700/12+(AQ268)*AQ1700/24-AQ398*AQ1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AQ268,)*AR1700/12+(AR268)*AR1700/24-AR398*AR1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AR268,)*AS1700/12+(AS268)*AS1700/24-AS398*AS1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AS268,)*AT1700/12+(AT268)*AT1700/24-AT398*AT1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AT268,)*AU1700/12+(AU268)*AU1700/24-AU398*AU1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AU268,)*AV1700/12+(AV268)*AV1700/24-AV398*AV1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AV268,)*AW1700/12+(AW268)*AW1700/24-AW398*AW1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AW268,)*AX1700/12+(AX268)*AX1700/24-AX398*AX1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AX268,)*AY1700/12+(AY268)*AY1700/24-AY398*AY1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AY268,)*AZ1700/12+(AZ268)*AZ1700/24-AZ398*AZ1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:AZ268,)*BA1700/12+(BA268)*BA1700/24-BA398*BA1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:BA268,)*BB1700/12+(BB268)*BB1700/24-BB398*BB1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:BB268,)*BC1700/12+(BC268)*BC1700/24-BC398*BC1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:BC268,)*BD1700/12+(BD268)*BD1700/24-BD398*BD1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:BD268,)*BE1700/12+(BE268)*BE1700/24-BE398*BE1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:BE268,)*BF1700/12+(BF268)*BF1700/24-BF398*BF1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:BF268,)*BG1700/12+(BG268)*BG1700/24-BG398*BG1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:BG268,)*BH1700/12+(BH268)*BH1700/24-BH398*BH1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:BH268,)*BI1700/12+(BI268)*BI1700/24-BI398*BI1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:BI268,)*BJ1700/12+(BJ268)*BJ1700/24-BJ398*BJ1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:BJ268,)*BK1700/12+(BK268)*BK1700/24-BK398*BK1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:BK268,)*BL1700/12+(BL268)*BL1700/24-BL398*BL1700/24*0)*($F1301>=5)","v":0},{"$f":"(SUM($N268:BL268,)*BM1700/12+(BM268)*BM1700/24-BM398*BM1700/24*0)*($F1301>=5)","v":0}]
[null,null,114,"Corporate Real Estate - Other","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N270:N270,)*O1702/12+(O270)*O1702/24-O400*O1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:O270,)*P1702/12+(P270)*P1702/24-P400*P1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:P270,)*Q1702/12+(Q270)*Q1702/24-Q400*Q1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:Q270,)*R1702/12+(R270)*R1702/24-R400*R1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:R270,)*S1702/12+(S270)*S1702/24-S400*S1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:S270,)*T1702/12+(T270)*T1702/24-T400*T1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:T270,)*U1702/12+(U270)*U1702/24-U400*U1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:U270,)*V1702/12+(V270)*V1702/24-V400*V1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:V270,)*W1702/12+(W270)*W1702/24-W400*W1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:W270,)*X1702/12+(X270)*X1702/24-X400*X1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:X270,)*Y1702/12+(Y270)*Y1702/24-Y400*Y1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:Y270,)*Z1702/12+(Z270)*Z1702/24-Z400*Z1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:Z270,)*AA1702/12+(AA270)*AA1702/24-AA400*AA1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AA270,)*AB1702/12+(AB270)*AB1702/24-AB400*AB1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AB270,)*AC1702/12+(AC270)*AC1702/24-AC400*AC1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AC270,)*AD1702/12+(AD270)*AD1702/24-AD400*AD1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AD270,)*AE1702/12+(AE270)*AE1702/24-AE400*AE1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AE270,)*AF1702/12+(AF270)*AF1702/24-AF400*AF1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AF270,)*AG1702/12+(AG270)*AG1702/24-AG400*AG1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AG270,)*AH1702/12+(AH270)*AH1702/24-AH400*AH1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AH270,)*AI1702/12+(AI270)*AI1702/24-AI400*AI1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AI270,)*AJ1702/12+(AJ270)*AJ1702/24-AJ400*AJ1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AJ270,)*AK1702/12+(AK270)*AK1702/24-AK400*AK1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AK270,)*AL1702/12+(AL270)*AL1702/24-AL400*AL1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AL270,)*AM1702/12+(AM270)*AM1702/24-AM400*AM1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AM270,)*AN1702/12+(AN270)*AN1702/24-AN400*AN1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AN270,)*AO1702/12+(AO270)*AO1702/24-AO400*AO1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AO270,)*AP1702/12+(AP270)*AP1702/24-AP400*AP1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AP270,)*AQ1702/12+(AQ270)*AQ1702/24-AQ400*AQ1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AQ270,)*AR1702/12+(AR270)*AR1702/24-AR400*AR1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AR270,)*AS1702/12+(AS270)*AS1702/24-AS400*AS1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AS270,)*AT1702/12+(AT270)*AT1702/24-AT400*AT1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AT270,)*AU1702/12+(AU270)*AU1702/24-AU400*AU1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AU270,)*AV1702/12+(AV270)*AV1702/24-AV400*AV1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AV270,)*AW1702/12+(AW270)*AW1702/24-AW400*AW1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AW270,)*AX1702/12+(AX270)*AX1702/24-AX400*AX1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AX270,)*AY1702/12+(AY270)*AY1702/24-AY400*AY1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AY270,)*AZ1702/12+(AZ270)*AZ1702/24-AZ400*AZ1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:AZ270,)*BA1702/12+(BA270)*BA1702/24-BA400*BA1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:BA270,)*BB1702/12+(BB270)*BB1702/24-BB400*BB1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:BB270,)*BC1702/12+(BC270)*BC1702/24-BC400*BC1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:BC270,)*BD1702/12+(BD270)*BD1702/24-BD400*BD1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:BD270,)*BE1702/12+(BE270)*BE1702/24-BE400*BE1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:BE270,)*BF1702/12+(BF270)*BF1702/24-BF400*BF1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:BF270,)*BG1702/12+(BG270)*BG1702/24-BG400*BG1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:BG270,)*BH1702/12+(BH270)*BH1702/24-BH400*BH1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:BH270,)*BI1702/12+(BI270)*BI1702/24-BI400*BI1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:BI270,)*BJ1702/12+(BJ270)*BJ1702/24-BJ400*BJ1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:BJ270,)*BK1702/12+(BK270)*BK1702/24-BK400*BK1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:BK270,)*BL1702/12+(BL270)*BL1702/24-BL400*BL1702/24*0)*($F1303>=5)","v":0},{"$f":"(SUM($N270:BL270,)*BM1702/12+(BM270)*BM1702/24-BM400*BM1702/24*0)*($F1303>=5)","v":0}]
[null,null,120,"item 120","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N276:N276,)*O1708/12+(O276)*O1708/24-O406*O1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:O276,)*P1708/12+(P276)*P1708/24-P406*P1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:P276,)*Q1708/12+(Q276)*Q1708/24-Q406*Q1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:Q276,)*R1708/12+(R276)*R1708/24-R406*R1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:R276,)*S1708/12+(S276)*S1708/24-S406*S1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:S276,)*T1708/12+(T276)*T1708/24-T406*T1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:T276,)*U1708/12+(U276)*U1708/24-U406*U1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:U276,)*V1708/12+(V276)*V1708/24-V406*V1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:V276,)*W1708/12+(W276)*W1708/24-W406*W1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:W276,)*X1708/12+(X276)*X1708/24-X406*X1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:X276,)*Y1708/12+(Y276)*Y1708/24-Y406*Y1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:Y276,)*Z1708/12+(Z276)*Z1708/24-Z406*Z1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:Z276,)*AA1708/12+(AA276)*AA1708/24-AA406*AA1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AA276,)*AB1708/12+(AB276)*AB1708/24-AB406*AB1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AB276,)*AC1708/12+(AC276)*AC1708/24-AC406*AC1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AC276,)*AD1708/12+(AD276)*AD1708/24-AD406*AD1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AD276,)*AE1708/12+(AE276)*AE1708/24-AE406*AE1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AE276,)*AF1708/12+(AF276)*AF1708/24-AF406*AF1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AF276,)*AG1708/12+(AG276)*AG1708/24-AG406*AG1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AG276,)*AH1708/12+(AH276)*AH1708/24-AH406*AH1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AH276,)*AI1708/12+(AI276)*AI1708/24-AI406*AI1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AI276,)*AJ1708/12+(AJ276)*AJ1708/24-AJ406*AJ1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AJ276,)*AK1708/12+(AK276)*AK1708/24-AK406*AK1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AK276,)*AL1708/12+(AL276)*AL1708/24-AL406*AL1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AL276,)*AM1708/12+(AM276)*AM1708/24-AM406*AM1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AM276,)*AN1708/12+(AN276)*AN1708/24-AN406*AN1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AN276,)*AO1708/12+(AO276)*AO1708/24-AO406*AO1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AO276,)*AP1708/12+(AP276)*AP1708/24-AP406*AP1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AP276,)*AQ1708/12+(AQ276)*AQ1708/24-AQ406*AQ1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AQ276,)*AR1708/12+(AR276)*AR1708/24-AR406*AR1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AR276,)*AS1708/12+(AS276)*AS1708/24-AS406*AS1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AS276,)*AT1708/12+(AT276)*AT1708/24-AT406*AT1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AT276,)*AU1708/12+(AU276)*AU1708/24-AU406*AU1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AU276,)*AV1708/12+(AV276)*AV1708/24-AV406*AV1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AV276,)*AW1708/12+(AW276)*AW1708/24-AW406*AW1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AW276,)*AX1708/12+(AX276)*AX1708/24-AX406*AX1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AX276,)*AY1708/12+(AY276)*AY1708/24-AY406*AY1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AY276,)*AZ1708/12+(AZ276)*AZ1708/24-AZ406*AZ1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:AZ276,)*BA1708/12+(BA276)*BA1708/24-BA406*BA1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:BA276,)*BB1708/12+(BB276)*BB1708/24-BB406*BB1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:BB276,)*BC1708/12+(BC276)*BC1708/24-BC406*BC1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:BC276,)*BD1708/12+(BD276)*BD1708/24-BD406*BD1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:BD276,)*BE1708/12+(BE276)*BE1708/24-BE406*BE1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:BE276,)*BF1708/12+(BF276)*BF1708/24-BF406*BF1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:BF276,)*BG1708/12+(BG276)*BG1708/24-BG406*BG1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:BG276,)*BH1708/12+(BH276)*BH1708/24-BH406*BH1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:BH276,)*BI1708/12+(BI276)*BI1708/24-BI406*BI1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:BI276,)*BJ1708/12+(BJ276)*BJ1708/24-BJ406*BJ1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:BJ276,)*BK1708/12+(BK276)*BK1708/24-BK406*BK1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:BK276,)*BL1708/12+(BL276)*BL1708/24-BL406*BL1708/24*0)*($F1309>=5)","v":0},{"$f":"(SUM($N276:BL276,)*BM1708/12+(BM276)*BM1708/24-BM406*BM1708/24*0)*($F1309>=5)","v":0}]
[null,null,123,"item 123","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N279:N279,)*O1711/12+(O279)*O1711/24-O409*O1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:O279,)*P1711/12+(P279)*P1711/24-P409*P1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:P279,)*Q1711/12+(Q279)*Q1711/24-Q409*Q1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:Q279,)*R1711/12+(R279)*R1711/24-R409*R1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:R279,)*S1711/12+(S279)*S1711/24-S409*S1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:S279,)*T1711/12+(T279)*T1711/24-T409*T1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:T279,)*U1711/12+(U279)*U1711/24-U409*U1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:U279,)*V1711/12+(V279)*V1711/24-V409*V1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:V279,)*W1711/12+(W279)*W1711/24-W409*W1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:W279,)*X1711/12+(X279)*X1711/24-X409*X1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:X279,)*Y1711/12+(Y279)*Y1711/24-Y409*Y1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:Y279,)*Z1711/12+(Z279)*Z1711/24-Z409*Z1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:Z279,)*AA1711/12+(AA279)*AA1711/24-AA409*AA1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AA279,)*AB1711/12+(AB279)*AB1711/24-AB409*AB1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AB279,)*AC1711/12+(AC279)*AC1711/24-AC409*AC1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AC279,)*AD1711/12+(AD279)*AD1711/24-AD409*AD1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AD279,)*AE1711/12+(AE279)*AE1711/24-AE409*AE1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AE279,)*AF1711/12+(AF279)*AF1711/24-AF409*AF1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AF279,)*AG1711/12+(AG279)*AG1711/24-AG409*AG1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AG279,)*AH1711/12+(AH279)*AH1711/24-AH409*AH1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AH279,)*AI1711/12+(AI279)*AI1711/24-AI409*AI1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AI279,)*AJ1711/12+(AJ279)*AJ1711/24-AJ409*AJ1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AJ279,)*AK1711/12+(AK279)*AK1711/24-AK409*AK1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AK279,)*AL1711/12+(AL279)*AL1711/24-AL409*AL1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AL279,)*AM1711/12+(AM279)*AM1711/24-AM409*AM1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AM279,)*AN1711/12+(AN279)*AN1711/24-AN409*AN1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AN279,)*AO1711/12+(AO279)*AO1711/24-AO409*AO1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AO279,)*AP1711/12+(AP279)*AP1711/24-AP409*AP1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AP279,)*AQ1711/12+(AQ279)*AQ1711/24-AQ409*AQ1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AQ279,)*AR1711/12+(AR279)*AR1711/24-AR409*AR1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AR279,)*AS1711/12+(AS279)*AS1711/24-AS409*AS1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AS279,)*AT1711/12+(AT279)*AT1711/24-AT409*AT1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AT279,)*AU1711/12+(AU279)*AU1711/24-AU409*AU1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AU279,)*AV1711/12+(AV279)*AV1711/24-AV409*AV1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AV279,)*AW1711/12+(AW279)*AW1711/24-AW409*AW1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AW279,)*AX1711/12+(AX279)*AX1711/24-AX409*AX1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AX279,)*AY1711/12+(AY279)*AY1711/24-AY409*AY1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AY279,)*AZ1711/12+(AZ279)*AZ1711/24-AZ409*AZ1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:AZ279,)*BA1711/12+(BA279)*BA1711/24-BA409*BA1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:BA279,)*BB1711/12+(BB279)*BB1711/24-BB409*BB1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:BB279,)*BC1711/12+(BC279)*BC1711/24-BC409*BC1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:BC279,)*BD1711/12+(BD279)*BD1711/24-BD409*BD1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:BD279,)*BE1711/12+(BE279)*BE1711/24-BE409*BE1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:BE279,)*BF1711/12+(BF279)*BF1711/24-BF409*BF1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:BF279,)*BG1711/12+(BG279)*BG1711/24-BG409*BG1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:BG279,)*BH1711/12+(BH279)*BH1711/24-BH409*BH1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:BH279,)*BI1711/12+(BI279)*BI1711/24-BI409*BI1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:BI279,)*BJ1711/12+(BJ279)*BJ1711/24-BJ409*BJ1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:BJ279,)*BK1711/12+(BK279)*BK1711/24-BK409*BK1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:BK279,)*BL1711/12+(BL279)*BL1711/24-BL409*BL1711/24*0)*($F1312>=5)","v":0},{"$f":"(SUM($N279:BL279,)*BM1711/12+(BM279)*BM1711/24-BM409*BM1711/24*0)*($F1312>=5)","v":0}]
[null,null,125,"item 125","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(SUM($N281:N281,)*O1713/12+(O281)*O1713/24-O411*O1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:O281,)*P1713/12+(P281)*P1713/24-P411*P1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:P281,)*Q1713/12+(Q281)*Q1713/24-Q411*Q1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:Q281,)*R1713/12+(R281)*R1713/24-R411*R1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:R281,)*S1713/12+(S281)*S1713/24-S411*S1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:S281,)*T1713/12+(T281)*T1713/24-T411*T1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:T281,)*U1713/12+(U281)*U1713/24-U411*U1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:U281,)*V1713/12+(V281)*V1713/24-V411*V1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:V281,)*W1713/12+(W281)*W1713/24-W411*W1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:W281,)*X1713/12+(X281)*X1713/24-X411*X1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:X281,)*Y1713/12+(Y281)*Y1713/24-Y411*Y1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:Y281,)*Z1713/12+(Z281)*Z1713/24-Z411*Z1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:Z281,)*AA1713/12+(AA281)*AA1713/24-AA411*AA1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AA281,)*AB1713/12+(AB281)*AB1713/24-AB411*AB1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AB281,)*AC1713/12+(AC281)*AC1713/24-AC411*AC1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AC281,)*AD1713/12+(AD281)*AD1713/24-AD411*AD1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AD281,)*AE1713/12+(AE281)*AE1713/24-AE411*AE1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AE281,)*AF1713/12+(AF281)*AF1713/24-AF411*AF1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AF281,)*AG1713/12+(AG281)*AG1713/24-AG411*AG1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AG281,)*AH1713/12+(AH281)*AH1713/24-AH411*AH1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AH281,)*AI1713/12+(AI281)*AI1713/24-AI411*AI1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AI281,)*AJ1713/12+(AJ281)*AJ1713/24-AJ411*AJ1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AJ281,)*AK1713/12+(AK281)*AK1713/24-AK411*AK1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AK281,)*AL1713/12+(AL281)*AL1713/24-AL411*AL1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AL281,)*AM1713/12+(AM281)*AM1713/24-AM411*AM1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AM281,)*AN1713/12+(AN281)*AN1713/24-AN411*AN1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AN281,)*AO1713/12+(AO281)*AO1713/24-AO411*AO1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AO281,)*AP1713/12+(AP281)*AP1713/24-AP411*AP1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AP281,)*AQ1713/12+(AQ281)*AQ1713/24-AQ411*AQ1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AQ281,)*AR1713/12+(AR281)*AR1713/24-AR411*AR1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AR281,)*AS1713/12+(AS281)*AS1713/24-AS411*AS1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AS281,)*AT1713/12+(AT281)*AT1713/24-AT411*AT1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AT281,)*AU1713/12+(AU281)*AU1713/24-AU411*AU1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AU281,)*AV1713/12+(AV281)*AV1713/24-AV411*AV1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AV281,)*AW1713/12+(AW281)*AW1713/24-AW411*AW1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AW281,)*AX1713/12+(AX281)*AX1713/24-AX411*AX1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AX281,)*AY1713/12+(AY281)*AY1713/24-AY411*AY1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AY281,)*AZ1713/12+(AZ281)*AZ1713/24-AZ411*AZ1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:AZ281,)*BA1713/12+(BA281)*BA1713/24-BA411*BA1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:BA281,)*BB1713/12+(BB281)*BB1713/24-BB411*BB1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:BB281,)*BC1713/12+(BC281)*BC1713/24-BC411*BC1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:BC281,)*BD1713/12+(BD281)*BD1713/24-BD411*BD1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:BD281,)*BE1713/12+(BE281)*BE1713/24-BE411*BE1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:BE281,)*BF1713/12+(BF281)*BF1713/24-BF411*BF1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:BF281,)*BG1713/12+(BG281)*BG1713/24-BG411*BG1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:BG281,)*BH1713/12+(BH281)*BH1713/24-BH411*BH1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:BH281,)*BI1713/12+(BI281)*BI1713/24-BI411*BI1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:BI281,)*BJ1713/12+(BJ281)*BJ1713/24-BJ411*BJ1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:BJ281,)*BK1713/12+(BK281)*BK1713/24-BK411*BK1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:BK281,)*BL1713/12+(BL281)*BL1713/24-BL411*BL1713/24*0)*($F1314>=5)","v":0},{"$f":"(SUM($N281:BL281,)*BM1713/12+(BM281)*BM1713/24-BM411*BM1713/24*0)*($F1314>=5)","v":0}]
[]
[null,null,{"$f":"C1321+1","v":1},{"$f":"INDEX(D$157:D$281,$C1322,1)","v":"HRSG Boiler"},"AFUDC Capital",5,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,{"$f":"SUMPRODUCT(O1322:BM1322,$O$11:$BM$11)","v":28.195486438422911},{"$f":"SUM(O1322:BM1322)","v":50.770688652054957},null,null,{"$f":"O1061*$H1322","v":0},0,0,0.331701832526759,3.966883140013894,3.8044169363273177,3.6419507326407419,3.4794845289541665,3.3170183252675902,3.1545521215810139,2.9920859178944386,2.8296197142078627,2.6671535105212865,2.5046873068347106,2.3422211031481348,2.179754899461559,2.0172886957749832,1.8548224920884075,1.6923562884018319,1.5298900847152563,1.3674238810286807,1.2049576773421049,1.0424914736555293,0.88002526996895347,0.71755906628237731,0.55509286259580126,0.39262665890922516,0.23016045522264905,7.4463676689681096E-2,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,{"$f":"AU1061*$H1322","v":1.4322945284951337E-15},1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15]
[null,null,5,"PTN LP Turbine Replacement","AFUDC Capital",5,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,79.897689580168404,131.84191771240521,null,null,{"$f":"O1065*$H1326","v":0},0,0,2.0109830477744106,12.054338153550255,11.891031225425971,11.257993649566568,10.624956073707164,9.9919184978477613,9.3588809219883586,8.7258433461289542,8.0928057702695515,7.4597681944101488,6.8267306185507461,6.1936930426913426,5.5606554668319399,4.9276178909725372,4.2945803151131345,3.6615427392537314,3.0285051633943283,2.3954675875349252,1.7624300116755223,1.1293924358161191,0.4963548599567163,9.3173367979269936E-2,3.2553319657671826E-3,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,{"$f":"AU1065*$H1326","v":8.5937671709708019E-15},8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15]
[null,null,8,"500kV Improvement","AFUDC Capital",5,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,1733.0256462391565,4461.4961563754505,null,null,{"$f":"O1068*$H1329","v":0},0,32.739131244125005,61.917642167098705,113.30356561012943,150.47322706156029,177.79655075270921,173.8585230738868,169.92049539506436,165.98246771624196,162.04444003741955,158.10641235859714,154.16838467977473,150.23035700095232,146.29232932212989,142.35430164330748,138.41627396448507,134.47824628566266,130.54021860684026,126.60219092801782,122.6641632491954,118.72613557037299,114.78810789155058,110.85008021272814,106.91205253390571,102.97402485508331,99.035997176260906,95.097969497438484,91.159941818616062,87.22191413979364,83.283886460971218,79.345858782148809,{"$f":"AU1068*$H1329","v":75.407831103326401},71.469803424503993,67.531775745681585,63.593748066859177,59.655720388036769,55.717692709214361,51.779665030391953,47.841637351569538,43.90360967274713,39.965581993924722,36.027554315102314,32.089526636279906,28.151498957457502,24.213471278635097,20.275443599812689,16.337415920990281,12.399388242167873,8.5937067229983306,5.256195179683175]
[null,null,10,"Eau-Gallie Injection","AFUDC Capital",5,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,32.457243069727269,79.809195735727528,null,null,{"$f":"O1070*$H1331","v":0},0,0,2.2113660636070285,3.2701176276634505,3.1997204260428123,3.1293232244221749,3.0589260228015367,2.9885288211808985,2.9181316195602602,2.847734417939622,2.7773372163189838,2.706940014698346,2.6365428130777078,2.5661456114570695,2.4957484098364313,2.4253512082157935,2.3549540065951553,2.2845568049745171,2.2141596033538793,2.1437624017332411,2.0733652001126028,2.0029679984919651,1.9325707968713268,1.8621735952506886,1.7917763936300506,1.7213791920094126,1.6509819903887744,1.5805847887681364,1.5101875871474981,1.4397903855268601,1.3693931839062221,{"$f":"AU1070*$H1331","v":1.2989959822855839},1.2285987806649459,1.1582015790443076,1.0878043774236696,1.0174071758030316,0.94700997418239341,0.8766127725617554,0.80621557094111729,0.73581836932047917,0.66542116769984105,0.59502396607920294,0.52462676445856493,0.45422956283792681,0.3838323612172887,0.31343515959665058,0.24303795797601249,0.1726407563553744,0.10224355473473631,3.3522476962209551E-2]
[null,null,16,"Deaton Project","AFUDC Capital",5,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,75.771158666696451,175.69253741200316,null,null,{"$f":"O1076*$H1337","v":0},0,0,0,0,0.91879352851741669,10.998824779260232,10.675168646013683,10.315373356292442,9.955578066571201,9.5957827768499602,9.2359874871287211,8.8761921974074802,8.5163969076862394,8.1566016179649985,7.7968063282437585,7.4370110385225177,7.0772157488012768,6.7174204590800359,6.357625169358796,5.997829879637556,5.6380345899163151,5.2782393001950743,4.9184440104738334,4.5586487207525934,4.1988534310313526,3.8390581413101121,3.4792628515888713,3.1194675618676304,2.75967227214639,2.3998769824251491,2.0400816927039083,{"$f":"AU1076*$H1337","v":1.6802864029826676},1.3204911132614272,0.96069582354018646,0.6009005338189457,0.24110524409770495,3.0707276086616608E-2,1.0347646807472471E-4,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15]
[null,null,19,"Other","AFUDC Capital",5,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,7.6200585974458238E-2,8.0819128888287017E-2,null,null,{"$f":"O1079*$H1340","v":7.3438387972150536E-3},1.5020647708275357E-2,1.38908719882642E-2,9.3822427745472083E-3,7.1284744122346814E-3,6.6578334748813375E-3,7.2887250672428348E-3,6.5253231578755429E-3,4.3053566587226699E-3,2.2774712759909789E-3,8.423523897500908E-4,1.5599118328705615E-4,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,{"$f":"AU1079*$H1340","v":5.5949005019341158E-18},5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18,5.5949005019341158E-18]
[null,null,21,{"$f":"INDEX(D$157:D$281,$C1342,1)","v":"Dania Beach Energy Center"},"AFUDC Capital",5,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,598.53421640975648,1278.2014476200077,null,null,{"$f":"O1081*$H1342","v":0},0,0,0,0,51.294377733729753,86.105938340372219,82.973457257396362,79.84097617442049,76.708495091444647,73.576014008468775,70.443532925492917,67.311051842517045,64.178570759541188,61.046089676565323,57.913608593589466,54.781127510613601,51.648646427637729,48.516165344661871,45.383684261686007,42.251203178710149,39.118722095734284,35.98624101275842,32.853759929782555,29.721278846806687,26.588797763830819,23.456316680854954,20.323835597879086,17.191354514903217,14.058873431927349,10.926392348951481,7.7939112659756127,{"$f":"AU1081*$H1342","v":4.6614301829997444},1.5475948207559014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"Plant Crist Combustion","AFUDC Capital",5,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,279.79429884985865,541.74954511655039,null,null,{"$f":"O1084*$H1345","v":0},0,0,0,3.5394303614281295,42.328697791773145,40.595099247400185,38.861500703027225,37.127902158654258,35.394303614281299,33.660705069908332,31.927106525535372,30.193507981162412,28.459909436789449,26.726310892416482,24.992712348043526,23.259113803670562,21.525515259297602,19.791916714924639,18.058318170551676,16.324719626178716,14.591121081805756,12.857522537432796,11.123923993059837,9.3903254486868768,7.656726904313917,5.9231283599409572,4.1895298155679983,2.455931271195039,0.79456599950429407,2.864589056990267E-14,2.864589056990267E-14,{"$f":"AU1084*$H1345","v":2.864589056990267E-14},2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14]
[null,null,29,"2020 SoBRA","AFUDC Capital",5,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,317.20739776117637,587.39215188230628,null,null,{"$f":"O1089*$H1350","v":0},0,0,29.44649399756776,38.243496782192103,36.885503162772224,35.527509543352352,34.169515923932472,32.811522304512593,31.453528685092717,30.095535065672845,28.737541446252969,27.37954782683309,26.02155420741321,24.663560587993338,23.305566968573459,21.947573349153586,20.589579729733707,19.231586110313835,17.873592490893955,16.515598871474079,15.157605252054202,13.799611632634329,12.441618013214454,11.08362439379458,9.7256307743747072,8.3676371549548332,7.00964353553496,5.6516499161150868,4.2936562966952136,2.93566267727534,1.5776690578554668,{"$f":"AU1089*$H1350","v":0.44933612407279022},5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14,5.1562603025824808E-14]
[null,null,33,"Cotton Creek Solar","AFUDC Capital",5,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,81.812654338651143,185.89554575490439,null,null,{"$f":"O1093*$H1354","v":0},0,0,0,0.88534522334883803,10.598089903446212,10.285456582568084,9.972823261689955,9.6601899408118257,9.3475566199336981,9.0349232990555706,8.722289978177443,8.4096566572993137,8.0970233364211843,7.7843900155430559,7.4717566946649283,7.1591233737867999,6.8464900529086705,6.533856732030543,6.2212234111524145,5.9085900902742861,5.5959567693961576,5.2833234485180292,4.9706901276399007,4.6580568067617723,4.3454234858836438,4.0327901650055153,3.7201568441273865,3.4075235232492576,3.0948902023711287,2.7822568814929998,2.4696235606148704,{"$f":"AU1093*$H1354","v":2.1569902397367415},1.8443569188586124,1.5317235979804833,1.2190902771023542,0.90645695622422506,0.59382363534609583,0.28119031446796672,6.2436827014451392E-2,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15,1.4322945284951337E-15]
[null,null,36,"Unidentified Future Solar - 2023","AFUDC Capital",5,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,450.32456678036573,1088.62394996189,null,null,{"$f":"O1096*$H1357","v":0},0,0,0,0,0,6.0629877779747208,72.54614673910342,70.029667579984718,67.513188420866015,64.996709261747299,62.480230102628603,59.963750943509893,57.447271784391198,54.930792625272495,52.414313466153786,49.897834307035083,47.381355147916381,44.864875988797678,42.348396829678968,39.831917670560266,37.315438511441563,34.798959352322854,32.282480193204151,29.766001034085445,27.249521874966739,24.733042715848033,22.216563556729326,19.700084397610627,17.183605238491928,14.667126079373228,12.150646920254529,{"$f":"AU1096*$H1357","v":9.6341677611358278},7.1176886020171288,4.6012094428984307,2.0847302837797308,0.413245352110229,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14,8.0208493595727491E-14]
[null,null,38,"Unidentified Future Solar - 2025","AFUDC Capital",5,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,2.0692328170370965E-7,5.7838082603738809E-7,null,null,{"$f":"O1098*$H1359","v":0},0,0,0,0,0,0,0,3.2212371217832983E-9,3.8543429324939121E-8,3.7206435687413604E-8,3.5869442049888087E-8,3.453244841236257E-8,3.3195454774837046E-8,3.185846113731153E-8,3.0521467499786006E-8,2.9184473862260489E-8,2.7847480224734965E-8,2.6510486587209445E-8,2.5173492949683928E-8,2.3836499312158408E-8,2.2499505674632888E-8,2.1162512037107368E-8,1.9825518399581847E-8,1.8488524762056327E-8,1.715153112453081E-8,1.581453748700529E-8,1.447754384947977E-8,1.3140550211954248E-8,1.1803556574428726E-8,1.0466562936903204E-8,9.129569299377682E-9,{"$f":"AU1098*$H1359","v":7.7925756618521601E-9},6.4555820243266381E-9,5.1185883868011154E-9,3.7815947492755935E-9,2.4446011117500716E-9,1.1076074742245493E-9,2.195553277308938E-10,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,44,"Manatee Battery Storage","AFUDC Capital",5,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,120.73142777086294,174.43349954709683,null,null,{"$f":"O1104*$H1365","v":0},0,0,0,2.7578693999917712,32.808125100634129,29.368017909450479,25.87934791850854,22.3906779275666,18.902007936624663,15.413337945682725,11.924667954740789,8.4359979637988509,4.9473279728569137,1.6038090029671728,2.3125142741973947E-3,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,{"$f":"AU1104*$H1365","v":-5.7291781139805346E-15},-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15,-5.7291781139805346E-15]
[null,null,47,"New Service","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,1647.0193889057107,4130.8907411526943,null,null,{"$f":"O1107*$H1368","v":8.9702724945559034},28.900296347817285,51.522895970046022,74.532173219597098,98.649978594060315,124.18022759161522,149.41428313806202,160.06554871020961,156.4177139798503,152.769879249491,149.12204451913169,145.47420978877238,141.82637505841308,138.17854032805377,134.53070559769446,130.88287086733516,127.23503613697585,123.58720140661653,119.93936667625722,116.29153194589793,112.64369721553862,108.99586248517932,105.34802775482002,101.70019302446072,98.05235829410141,94.404523563742103,90.75668883338281,87.108854103023504,83.461019372664197,79.813184642304904,76.165349911945597,72.51751518158629,{"$f":"AU1107*$H1368","v":68.869680451226998},65.221845720867691,61.574010990508384,57.926176260149084,54.278341529789778,50.630506799430478,46.982672069071178,43.334837338711871,39.687002608352572,36.039167877993265,32.391333147633965,28.743498417274662,25.095663686915358,21.447828956556055,17.799994226196752,14.152159495837449,10.672035772197995,7.5907529314921858,4.9948068692877428]
[null,null,49,"T&S Expansion","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,6.0571386322948886,14.91398801847942,null,null,{"$f":"O1109*$H1370","v":4.5227669326825794E-2},0.12984944724198885,0.21583668632145181,0.30227474340835081,0.38252202953512116,0.46238971767368425,0.54148714435776213,0.57453508004166154,0.56136675525643687,0.54819843047121208,0.53503010568598741,0.52186178090076263,0.50869345611553796,0.49552513133031323,0.48235680654508856,0.46918848175986383,0.4560201569746391,0.44285183218941432,0.42968350740418965,0.41651518261896497,0.40334685783374019,0.39017853304851552,0.37701020826329079,0.36384188347806606,0.35067355869284134,0.33750523390761661,0.32433690912239188,0.31116858433716715,0.29800025955194243,0.2848319347667177,0.27166360998149297,0.25849528519626824,{"$f":"AU1109*$H1370","v":0.24532696041104352},0.23215863562581879,0.21899031084059406,0.20582198605536939,0.19265366127014466,0.17948533648491999,0.16631701169969532,0.15314868691447062,0.13998036212924594,0.12681203734402127,0.11364371255879659,0.1004753877735719,8.7307062988347214E-2,7.4138738203122542E-2,6.0970413417897856E-2,4.7802088632673184E-2,3.5479354431123392E-2,2.4870950160856848E-2,1.6138318198394303E-2]
[null,null,52,"Existing Customer Increase","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,50.499839712016566,111.53206541373287,null,null,{"$f":"O1112*$H1373","v":0.31196360328364314},1.0131097969746132,1.8658909809545616,2.7735841909534904,3.5336129355988208,4.1635934879656684,4.7824574071319139,5.0175673612667495,4.8781522794995835,4.7387371977324166,4.5993221159652515,4.4599070341980847,4.3204919524309187,4.1810768706637527,4.0416617888965867,3.9022467071294202,3.7628316253622538,3.6234165435950878,3.4840014618279214,3.3445863800607549,3.2051712982935885,3.0657562165264225,2.9263411347592561,2.7869260529920896,2.6475109712249232,2.5080958894577567,2.3686808076905908,2.2292657259234243,2.0898506441562579,1.9504355623890917,1.8110204806219252,1.671605398854759,{"$f":"AU1112*$H1373","v":1.5321903170875926},1.3927752353204261,1.2533601535532599,1.1139450717860935,0.97452999001892715,0.83511490825176082,0.69569982648459461,0.55628474471742828,0.42081856932094114,0.2982765408828843,0.19583164515785495,0.11660718950957442,6.0016951669926925E-2,2.3118599714674587E-2,4.6237658753326806E-3,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16]
[null,null,56,"Cable Rehab","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,310.18678126450942,692.33919509864302,null,null,{"$f":"O1116*$H1377","v":2.0026151284285594},5.7800000239543801,9.5891481585156608,13.296158029829146,17.937052948355102,23.97811313017278,30.112238753848853,32.705478909724164,31.769301508405007,30.833124107085851,29.896946705766691,28.960769304447538,28.024591903128385,27.088414501809225,26.152237100490069,25.216059699170916,24.27988229785176,23.343704896532603,22.407527495213447,21.471350093894291,20.535172692575138,19.598995291255981,18.662817889936825,17.726640488617669,16.790463087298512,15.854285685979358,14.918108284660201,13.981930883341047,13.04575348202189,12.109576080702732,11.173398679383578,10.237221278064421,{"$f":"AU1116*$H1377","v":9.3010438767452683},8.3648664754261155,7.4286890741069627,6.4925116727878098,5.5563342714686561,4.6201568701495033,3.6860084608551018,2.8064654384896586,2.0279520659474182,1.3538307683631761,0.7852105856710081,0.34994391952318504,8.7103098647470623E-2,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14]
[null,null,60,"Feeder Hardening","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,2503.8169261315229,5025.3555228921741,null,null,{"$f":"O1120*$H1381","v":28.219290602346582},80.418052382001108,132.01836093775123,190.64305084510212,223.40334477359579,226.86802245120734,229.49224492477239,227.01060152817462,220.21534234390182,213.42008315962909,206.62482397535635,199.82956479108364,193.03430560681088,186.23904642253811,179.44378723826537,172.64852805399261,165.85326886971984,159.05800968544708,152.26275050117434,145.4674913169016,138.67223213262886,131.87697294835613,125.08171376408337,118.28645457981064,111.4911953955379,104.69593621126515,97.900677026992412,91.105417842719675,84.310158658446923,77.514899474174186,70.719640289901434,63.924381105628697,{"$f":"AU1120*$H1381","v":57.12912192135596},50.333862737083209,43.538603552810464,36.743344368537727,29.948085184264983,23.152825999992242,16.38615778897417,10.387903349124247,5.7850810028934792,2.6064083644542011,1.0411184938000289,0.44690382886420105,0.10645646070307395,3.2083397438290996E-13,3.2083397438290996E-13,3.2083397438290996E-13,3.2083397438290996E-13,3.2083397438290996E-13,3.2083397438290996E-13]
[null,null,65,"T&S Inspections","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,199.00055310133587,418.39715581935684,null,null,{"$f":"O1125*$H1386","v":1.8878007476272065},5.5359665381496876,10.032154257776806,14.292193988412993,16.057513392071076,16.658704964175662,17.870704140098329,18.461115871283059,17.938119426508862,17.415122981734665,16.892126536960468,16.369130092186275,15.846133647412076,15.323137202637881,14.800140757863685,14.27714431308949,13.754147868315293,13.231151423541096,12.708154978766897,12.1851585339927,11.662162089218505,11.139165644444308,10.616169199670111,10.093172754895914,9.5701763101217168,9.0471798653475197,8.5241834205733245,8.0011869757991274,7.4781905310249304,6.9551940862507333,6.4321976414765372,5.9092011967023401,{"$f":"AU1125*$H1386","v":5.3862047519281431},4.8632083071539469,4.3402118623797499,3.8172154176055533,3.2942189728313562,2.7712225280571601,2.248226083282963,1.7252296385087664,1.226129405729852,0.79770966614258665,0.47477735592903797,0.26774828266972517,0.14498875216134741,6.2317636897200046E-2,1.374577995010773E-2,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15,-2.8645890569902673E-15]
[null,null,68,"Regulatory Comliance","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,100.10161688926223,222.33338621525189,null,null,{"$f":"O1128*$H1389","v":0.64821205600498322},2.0516063166480163,3.6198058081974369,5.2300641482972603,6.7263264710869954,8.1202324076007955,9.4899085319422039,10.025741622986564,9.7478248902174993,9.4699081574484332,9.1919914246793688,8.9140746919103044,8.6361579591412401,8.3582412263721757,8.0803244936031113,7.8024077608340461,7.5244910280649808,7.2465742952959165,6.9686575625268521,6.6907408297577868,6.4128240969887207,6.1349073642196563,5.856990631450592,5.5790738986815267,5.3011571659124614,5.0232404331433971,4.7453237003743318,4.4674069676052666,4.1894902348362031,3.9115735020671383,3.6336567692980744,3.35574003652901,{"$f":"AU1128*$H1389","v":3.0778233037599456},2.7999065709908812,2.5219898382218169,2.2440731054527525,1.9661563726836884,1.6882396399146242,1.4103229071455601,1.1324061743764959,0.8626946575062292,0.61916056783147622,0.41411203560458554,0.25114191138698083,0.13040487425788844,5.023147827542155E-2,1.0046294121162822E-2,1.0026061699465936E-14,1.0026061699465936E-14,1.0026061699465936E-14,1.0026061699465936E-14]
[null,null,70,"Fleet","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,187.45728182469242,265.05174176888511,null,null,{"$f":"O1130*$H1391","v":2.6171183835358729},7.4271089015316347,12.392944259513454,17.300093961025404,20.645275810193297,22.716670247452381,25.222628935692921,25.678341542876328,23.298647512924532,20.918953482972732,18.539259453020932,16.159565423069132,13.779871393117332,11.400177363165533,9.0204833332137326,6.7450407856893797,4.7456017127602177,3.1121703720252549,1.8723770772170585,0.989559071535276,0.39166301325323433,7.8189733099509495E-2,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,{"$f":"AU1130*$H1391","v":-1.1458356227961069E-14},-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14,-1.1458356227961069E-14]
[null,null,73,"Streetlight Restoration","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,112.09449688316616,244.70851882579944,null,null,{"$f":"O1133*$H1394","v":0.67263309873175292},2.0713359889907106,3.842099516214502,5.8367235224040055,7.6040957486514165,9.233207879800128,10.832096733473161,11.45386862868898,11.122975062562977,10.792081496436973,10.46118793031097,10.130294364184968,9.799400798058965,9.4685072319329624,9.1376136658069598,8.8067200996809571,8.4758265335549545,8.1449329674289537,7.8140394013029502,7.4831458351769475,7.1522522690509449,6.8213587029249423,6.4904651367989397,6.1595715706729361,5.8286780045469335,5.4977844384209309,5.1668908722949283,4.8359973061689256,4.505103740042923,4.1742101739169204,3.8433166077909178,3.5124230416649151,{"$f":"AU1133*$H1394","v":3.1815294755389125},2.8506359094129099,2.5197423432869073,2.1888487771609046,1.8579552110349022,1.5270616449088994,1.1968495712841454,0.88510988789605305,0.61109698944705249,0.38545552924160426,0.21489970949706708,9.4984415784194615E-2,2.3510993616541315E-2,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14]
[null,null,79,"CT Gas Turbines","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,36.975098493351467,58.032458712915158,null,null,{"$f":"O1139*$H1400","v":8.9518586319459276E-2},0.26287850618882314,2.5401969199779959,4.6247398002595368,4.4266782580068558,4.2476031922828916,4.0896245116884238,3.9142785532476321,3.699648550696963,3.4850185481462939,3.2703885455956252,3.0557585430449561,2.8411285404942874,2.6264985379436188,2.4118685353929497,2.197238532842281,1.9826085302916121,1.7679785277409432,1.5533485251902746,1.3387185226396054,1.1240885200889363,0.90945851753826712,0.6948285149875979,0.48115911045057647,0.27236547385284759,9.4023553633777623E-2,1.5284020978696187E-2,9.6270510430903188E-3,4.6533228950510312E-3,1.2498594552819361E-3,-7.1614726424756683E-16,-7.1614726424756683E-16,{"$f":"AU1139*$H1400","v":-7.1614726424756683E-16},-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16,-7.1614726424756683E-16]
[null,null,80,"Coal Sites","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,63.8377296075424,139.3654592256114,null,null,{"$f":"O1140*$H1401","v":0.5591498549896714},2.351326949686892,3.8666700141423282,4.5349236880388268,5.3361966497867899,5.6840721341581233,5.5491528777020864,5.4142336212460487,5.2793143647900118,5.1443951083339741,5.0094758518779372,4.8745565954218995,4.7396373389658617,4.6047180825098248,4.4697988260537871,4.3348795695977493,4.1999603131417116,4.0650410566856747,3.9301218002296379,3.7952025437736001,3.6602832873175624,3.5253640308615251,3.3904447744054882,3.2555255179494504,3.1206062614934127,2.9856870050373754,2.8507677485813376,2.7158484921253003,2.5809292356692626,2.4460099792132248,2.3110907227571871,2.1761714663011493,{"$f":"AU1140*$H1401","v":2.0412522098451116},1.9063329533890738,1.7714136969330361,1.6364944404769983,1.5015751840209608,1.366655927564923,1.2317366711088851,1.0968174146528473,0.96189815819680968,0.82697890174077193,0.69205964528473407,0.55714038882869632,0.42222113237265863,0.28786724482965415,0.16721079122554586,8.6458122976178539E-2,3.9762201913876034E-2,1.0028377405908204E-2,-1.4322945284951337E-15]
[null,null,84,"Martin 1&2 Dismantlement","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,54.36346958581268,92.876726345707212,null,null,{"$f":"O1144*$H1405","v":0},0.6580776946396133,2.0669897222923028,3.356587173189959,4.7607803918366782,6.2658084045478999,6.882162200182302,6.6871682351227113,6.3436685376328903,6.0001688401430711,5.6566691426532509,5.3131694451634299,4.9696697476736098,4.6261700501837897,4.2826703526939705,3.9391706552041503,3.5956709577143307,3.2521712602245105,2.9086715627346909,2.5651718652448712,2.2216721677550511,1.8781724702652314,1.5346727727754115,1.1911730752855916,0.85473501887264058,0.5555833722015866,0.31901463847723027,0.14504577945075883,4.131595955909613E-2,4.7248519862853368E-3,8.5937671709708019E-15,8.5937671709708019E-15,{"$f":"AU1144*$H1405","v":8.5937671709708019E-15},8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15,8.5937671709708019E-15]
[null,null,88,"Projects","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,580.67469206317207,1107.4372853063905,null,null,{"$f":"O1148*$H1409","v":2.5488585933877776},6.6084176980521354,10.551828119892544,17.820042533993711,28.051574658804455,44.295611298798242,68.026330873935521,79.137141773862197,75.593342460881743,72.049543147901289,68.50574383492085,64.96194452194041,61.418145208959956,57.874345895979502,54.330546582999055,50.786747270018608,47.242947957038155,43.699148644057708,40.155349331077254,36.611550018096807,33.06775070511636,29.523951392135906,25.980152079155449,22.436352766174998,18.892553453194544,15.400771662528127,12.045978703344987,8.8622261979189716,5.9219781506776608,3.3635025334443127,1.3855619398089012,0.28734529829229416,{"$f":"AU1148*$H1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,93,"Dania Beach Energy Center","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,22.288486666656929,38.303699784517121,null,null,{"$f":"O1153*$H1414","v":0},0.32758588802893057,1.3860944254919747,2.326180318407058,2.4884109698187791,2.3945457856802812,2.3006806015417829,2.2068154174032846,2.1129502332647863,2.0190850491262884,1.9252198649877901,1.8313546808492918,1.7374894967107939,1.6436243125722958,1.5497591284337975,1.4558939442952996,1.3620287601568013,1.2681635760183032,1.1742983918798049,1.080433207741307,0.98656802360280871,0.89270283946431073,0.79883765532581241,0.7049724711873141,0.61110728704881578,0.51724210291031747,0.42337691877181916,0.32951173463332084,0.2356465504948225,0.14178136635632418,5.8752356630996823E-2,1.1957197584634125E-2,{"$f":"AU1153*$H1414","v":6.292280971749067E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,96,"SolarTogether 3","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,394.58784132030513,730.36003823452654,null,null,{"$f":"O1156*$H1417","v":0},2.1977886713781847E-5,5.9661132294355692,30.174613839216615,47.572583456639542,45.883660019247586,44.194736581855629,42.505813144463673,40.816889707071724,39.127966269679767,37.439042832287818,35.750119394895854,34.061195957503905,32.372272520111949,30.683349082719996,28.994425645328036,27.305502207936087,25.616578770544123,23.92765533315217,22.238731895760218,20.549808458368261,18.860885020976308,17.171961583584352,15.483038146192397,13.794114708800443,12.105191271408488,10.416267834016532,8.7273443966245772,7.0384209592326226,5.3494975218406671,3.6605741515226295,1.9898592830862314,{"$f":"AU1156*$H1417","v":0.58180303313595838},2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14,2.2916712455922139E-14]
[null,null,98,"SolarTogether 5","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,251.89326003456119,481.62110131971355,null,null,{"$f":"O1158*$H1419","v":0},0,7.0127024677976379E-5,12.851259899201848,28.50658639111149,30.753930099567953,29.640203822966566,28.526477546365172,27.412751269763785,26.299024993162398,25.185298716561007,24.071572439959617,22.95784616335823,21.844119886756843,20.730393610155453,19.616667333554062,18.502941056952675,17.389214780351285,16.275488503749894,15.161762227148506,14.048035950547115,12.934309673945725,11.820583397344333,10.706857120742944,9.5931308441415535,8.479404567540163,7.3656782909387735,6.2519520143373866,5.1382257377359997,4.0244994611346119,2.910773184533225,1.7970471219512418,{"$f":"AU1158*$H1419","v":0.7225435929714602},0.10245149413649933,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14,2.864589056990267E-14]
[null,null,101,"Safe Harbor Panels - 2022","CWIP Capital",6,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,11.138423633400873,11.955359628950809,null,null,{"$f":"O1161*$H1422","v":0},0,1.195535962895081,4.7821438515803241,4.7821438515803241,1.195535962895081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,107,"Applications/Hardware","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,239.18365849336337,297.6909558924005,null,null,{"$f":"O1167*$H1428","v":4.226647759272085},11.831249900854445,18.902295609596777,26.440986785644522,33.380753310829313,40.057234378732019,45.554501987975733,41.711995799176812,30.832590732829086,21.28225624861799,13.261687727383515,6.9952292735555277,2.6870008183137148,0.52652555961893366,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14]
[null,null,108,"Momentum/Accelerate","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,103.56492039710487,123.66064560507228,null,null,{"$f":"O1168*$H1429","v":1.7664608237356336},4.9664044538424834,8.9674137793355193,14.794462335851694,20.014523140123913,20.947921765629363,18.24520435010378,14.17881844112015,9.6645000878481149,5.7892135619621854,2.8547838791759959,1.0973679402032848,0.3174367422131894,5.6134303926984173E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,112,"Land - Solar","Land",3,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,1119.4305213066636,4252.3989180007111,null,null,{"$f":"O1172*$H1433","v":3.0649942936376386},10.85793762182602,23.630931771064397,34.860344793122771,42.771174453434206,56.980855899433891,78.703955115032315,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174,90.94383463757174]
[null,null,116,"All Other","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,136.62490725472202,290.75813458894817,null,null,{"$f":"O1176*$H1437","v":4.7677238693975115},5.0822202042060942,2.6486722100312399,6.5018756204382635,8.8349497905168608,10.396009603478392,12.579827094354838,13.505554265737118,13.112392652500555,12.719231039263992,12.326069426027429,11.932907812790864,11.539746199554299,11.146584586317736,10.753422973081172,10.360261359844607,9.9670997466080422,9.5739381333714793,9.1807765201349145,8.7876149068983498,8.3944532936617868,8.0012916804252239,7.60813006718866,7.2149684539520962,6.8218068407155323,6.4286452274789694,6.0354836142424055,5.6423220010058426,5.2491603877692787,4.8559987745327149,4.4628371612961519,4.0696755480595881,3.6765139348230247,3.2833523215864608,2.890190708349897,2.4970290951133336,2.1038674818767702,1.7107058686402052,1.3223747760413318,1.055252585779159,0.79695094807359557,0.48446578749046842,0.27406851667354309,0.12916241806313969,3.2549081555264675E-2,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14,1.1458356227961069E-14]
[null,null,120,"item 120","Land",3,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,0,0,null,null,{"$f":"O1180*$H1441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,121,"item 121","Land",3,null,{"$f":"Assumptions!$H$31","v":0.10078876726274194},null,null,0,0,null,null,{"$f":"O1181*$H1442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"TAX CAPITAL PLACED IN SERVICE"]
[null,null,null,"Tax Capital Placed in Service",null,null,null,"CODYear","COD"]
[null,null,5,"PTN LP Turbine Replacement","AFUDC Capital",5,null,2020,"2020-11-01",null,123.24612665814686,128.18029778590278,null,null,{"$f":"(SUM($N161:O161)-SUM($N1461:N1461))*IF($F1461>=5,O$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:P161)-SUM($N1461:O1461))*IF($F1461>=5,P$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:Q161)-SUM($N1461:P1461))*IF($F1461>=5,Q$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:R161)-SUM($N1461:Q1461))*IF($F1461>=5,R$9>=YEAR($I1461),1)*($F1461>=3)","v":122.72138637244279},{"$f":"(SUM($N161:S161)-SUM($N1461:R1461))*IF($F1461>=5,S$9>=YEAR($I1461),1)*($F1461>=3)","v":5.4589114134599868},{"$f":"(SUM($N161:T161)-SUM($N1461:S1461))*IF($F1461>=5,T$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:U161)-SUM($N1461:T1461))*IF($F1461>=5,U$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:V161)-SUM($N1461:U1461))*IF($F1461>=5,V$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:W161)-SUM($N1461:V1461))*IF($F1461>=5,W$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:X161)-SUM($N1461:W1461))*IF($F1461>=5,X$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:Y161)-SUM($N1461:X1461))*IF($F1461>=5,Y$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:Z161)-SUM($N1461:Y1461))*IF($F1461>=5,Z$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AA161)-SUM($N1461:Z1461))*IF($F1461>=5,AA$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AB161)-SUM($N1461:AA1461))*IF($F1461>=5,AB$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AC161)-SUM($N1461:AB1461))*IF($F1461>=5,AC$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AD161)-SUM($N1461:AC1461))*IF($F1461>=5,AD$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AE161)-SUM($N1461:AD1461))*IF($F1461>=5,AE$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AF161)-SUM($N1461:AE1461))*IF($F1461>=5,AF$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AG161)-SUM($N1461:AF1461))*IF($F1461>=5,AG$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AH161)-SUM($N1461:AG1461))*IF($F1461>=5,AH$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AI161)-SUM($N1461:AH1461))*IF($F1461>=5,AI$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AJ161)-SUM($N1461:AI1461))*IF($F1461>=5,AJ$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AK161)-SUM($N1461:AJ1461))*IF($F1461>=5,AK$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AL161)-SUM($N1461:AK1461))*IF($F1461>=5,AL$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AM161)-SUM($N1461:AL1461))*IF($F1461>=5,AM$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AN161)-SUM($N1461:AM1461))*IF($F1461>=5,AN$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AO161)-SUM($N1461:AN1461))*IF($F1461>=5,AO$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AP161)-SUM($N1461:AO1461))*IF($F1461>=5,AP$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AQ161)-SUM($N1461:AP1461))*IF($F1461>=5,AQ$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AR161)-SUM($N1461:AQ1461))*IF($F1461>=5,AR$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AS161)-SUM($N1461:AR1461))*IF($F1461>=5,AS$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AT161)-SUM($N1461:AS1461))*IF($F1461>=5,AT$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AU161)-SUM($N1461:AT1461))*IF($F1461>=5,AU$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AV161)-SUM($N1461:AU1461))*IF($F1461>=5,AV$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AW161)-SUM($N1461:AV1461))*IF($F1461>=5,AW$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AX161)-SUM($N1461:AW1461))*IF($F1461>=5,AX$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AY161)-SUM($N1461:AX1461))*IF($F1461>=5,AY$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:AZ161)-SUM($N1461:AY1461))*IF($F1461>=5,AZ$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:BA161)-SUM($N1461:AZ1461))*IF($F1461>=5,BA$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:BB161)-SUM($N1461:BA1461))*IF($F1461>=5,BB$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:BC161)-SUM($N1461:BB1461))*IF($F1461>=5,BC$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:BD161)-SUM($N1461:BC1461))*IF($F1461>=5,BD$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:BE161)-SUM($N1461:BD1461))*IF($F1461>=5,BE$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:BF161)-SUM($N1461:BE1461))*IF($F1461>=5,BF$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:BG161)-SUM($N1461:BF1461))*IF($F1461>=5,BG$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:BH161)-SUM($N1461:BG1461))*IF($F1461>=5,BH$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:BI161)-SUM($N1461:BH1461))*IF($F1461>=5,BI$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:BJ161)-SUM($N1461:BI1461))*IF($F1461>=5,BJ$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:BK161)-SUM($N1461:BJ1461))*IF($F1461>=5,BK$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:BL161)-SUM($N1461:BK1461))*IF($F1461>=5,BL$9>=YEAR($I1461),1)*($F1461>=3)","v":0},{"$f":"(SUM($N161:BM161)-SUM($N1461:BL1461))*IF($F1461>=5,BM$9>=YEAR($I1461),1)*($F1461>=3)","v":0}]
[null,null,9,"Corbett-Sugar-Quarry 500 KV Line","AFUDC Capital",5,null,2019,"2019-04-01",null,280.81721727823992,270.79987747000001,null,null,{"$f":"(SUM($N165:O165)-SUM($N1465:N1465))*IF($F1465>=5,O$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:P165)-SUM($N1465:O1465))*IF($F1465>=5,P$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:Q165)-SUM($N1465:P1465))*IF($F1465>=5,Q$9>=YEAR($I1465),1)*($F1465>=3)","v":270.60965671000002},{"$f":"(SUM($N165:R165)-SUM($N1465:Q1465))*IF($F1465>=5,R$9>=YEAR($I1465),1)*($F1465>=3)","v":0.19022075999998833},{"$f":"(SUM($N165:S165)-SUM($N1465:R1465))*IF($F1465>=5,S$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:T165)-SUM($N1465:S1465))*IF($F1465>=5,T$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:U165)-SUM($N1465:T1465))*IF($F1465>=5,U$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:V165)-SUM($N1465:U1465))*IF($F1465>=5,V$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:W165)-SUM($N1465:V1465))*IF($F1465>=5,W$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:X165)-SUM($N1465:W1465))*IF($F1465>=5,X$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:Y165)-SUM($N1465:X1465))*IF($F1465>=5,Y$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:Z165)-SUM($N1465:Y1465))*IF($F1465>=5,Z$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AA165)-SUM($N1465:Z1465))*IF($F1465>=5,AA$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AB165)-SUM($N1465:AA1465))*IF($F1465>=5,AB$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AC165)-SUM($N1465:AB1465))*IF($F1465>=5,AC$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AD165)-SUM($N1465:AC1465))*IF($F1465>=5,AD$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AE165)-SUM($N1465:AD1465))*IF($F1465>=5,AE$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AF165)-SUM($N1465:AE1465))*IF($F1465>=5,AF$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AG165)-SUM($N1465:AF1465))*IF($F1465>=5,AG$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AH165)-SUM($N1465:AG1465))*IF($F1465>=5,AH$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AI165)-SUM($N1465:AH1465))*IF($F1465>=5,AI$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AJ165)-SUM($N1465:AI1465))*IF($F1465>=5,AJ$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AK165)-SUM($N1465:AJ1465))*IF($F1465>=5,AK$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AL165)-SUM($N1465:AK1465))*IF($F1465>=5,AL$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AM165)-SUM($N1465:AL1465))*IF($F1465>=5,AM$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AN165)-SUM($N1465:AM1465))*IF($F1465>=5,AN$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AO165)-SUM($N1465:AN1465))*IF($F1465>=5,AO$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AP165)-SUM($N1465:AO1465))*IF($F1465>=5,AP$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AQ165)-SUM($N1465:AP1465))*IF($F1465>=5,AQ$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AR165)-SUM($N1465:AQ1465))*IF($F1465>=5,AR$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AS165)-SUM($N1465:AR1465))*IF($F1465>=5,AS$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AT165)-SUM($N1465:AS1465))*IF($F1465>=5,AT$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AU165)-SUM($N1465:AT1465))*IF($F1465>=5,AU$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AV165)-SUM($N1465:AU1465))*IF($F1465>=5,AV$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AW165)-SUM($N1465:AV1465))*IF($F1465>=5,AW$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AX165)-SUM($N1465:AW1465))*IF($F1465>=5,AX$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AY165)-SUM($N1465:AX1465))*IF($F1465>=5,AY$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:AZ165)-SUM($N1465:AY1465))*IF($F1465>=5,AZ$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:BA165)-SUM($N1465:AZ1465))*IF($F1465>=5,BA$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:BB165)-SUM($N1465:BA1465))*IF($F1465>=5,BB$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:BC165)-SUM($N1465:BB1465))*IF($F1465>=5,BC$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:BD165)-SUM($N1465:BC1465))*IF($F1465>=5,BD$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:BE165)-SUM($N1465:BD1465))*IF($F1465>=5,BE$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:BF165)-SUM($N1465:BE1465))*IF($F1465>=5,BF$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:BG165)-SUM($N1465:BF1465))*IF($F1465>=5,BG$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:BH165)-SUM($N1465:BG1465))*IF($F1465>=5,BH$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:BI165)-SUM($N1465:BH1465))*IF($F1465>=5,BI$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:BJ165)-SUM($N1465:BI1465))*IF($F1465>=5,BJ$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:BK165)-SUM($N1465:BJ1465))*IF($F1465>=5,BK$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:BL165)-SUM($N1465:BK1465))*IF($F1465>=5,BL$9>=YEAR($I1465),1)*($F1465>=3)","v":0},{"$f":"(SUM($N165:BM165)-SUM($N1465:BL1465))*IF($F1465>=5,BM$9>=YEAR($I1465),1)*($F1465>=3)","v":0}]
[null,null,13,"Quarry to ClearSky Major Projects","AFUDC Capital",5,null,2024,"2024-12-01",null,94.780227132016961,131.38393514765801,null,null,{"$f":"(SUM($N169:O169)-SUM($N1469:N1469))*IF($F1469>=5,O$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:P169)-SUM($N1469:O1469))*IF($F1469>=5,P$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:Q169)-SUM($N1469:P1469))*IF($F1469>=5,Q$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:R169)-SUM($N1469:Q1469))*IF($F1469>=5,R$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:S169)-SUM($N1469:R1469))*IF($F1469>=5,S$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:T169)-SUM($N1469:S1469))*IF($F1469>=5,T$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:U169)-SUM($N1469:T1469))*IF($F1469>=5,U$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:V169)-SUM($N1469:U1469))*IF($F1469>=5,V$9>=YEAR($I1469),1)*($F1469>=3)","v":131.38393514765801},{"$f":"(SUM($N169:W169)-SUM($N1469:V1469))*IF($F1469>=5,W$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:X169)-SUM($N1469:W1469))*IF($F1469>=5,X$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:Y169)-SUM($N1469:X1469))*IF($F1469>=5,Y$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:Z169)-SUM($N1469:Y1469))*IF($F1469>=5,Z$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AA169)-SUM($N1469:Z1469))*IF($F1469>=5,AA$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AB169)-SUM($N1469:AA1469))*IF($F1469>=5,AB$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AC169)-SUM($N1469:AB1469))*IF($F1469>=5,AC$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AD169)-SUM($N1469:AC1469))*IF($F1469>=5,AD$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AE169)-SUM($N1469:AD1469))*IF($F1469>=5,AE$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AF169)-SUM($N1469:AE1469))*IF($F1469>=5,AF$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AG169)-SUM($N1469:AF1469))*IF($F1469>=5,AG$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AH169)-SUM($N1469:AG1469))*IF($F1469>=5,AH$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AI169)-SUM($N1469:AH1469))*IF($F1469>=5,AI$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AJ169)-SUM($N1469:AI1469))*IF($F1469>=5,AJ$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AK169)-SUM($N1469:AJ1469))*IF($F1469>=5,AK$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AL169)-SUM($N1469:AK1469))*IF($F1469>=5,AL$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AM169)-SUM($N1469:AL1469))*IF($F1469>=5,AM$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AN169)-SUM($N1469:AM1469))*IF($F1469>=5,AN$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AO169)-SUM($N1469:AN1469))*IF($F1469>=5,AO$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AP169)-SUM($N1469:AO1469))*IF($F1469>=5,AP$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AQ169)-SUM($N1469:AP1469))*IF($F1469>=5,AQ$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AR169)-SUM($N1469:AQ1469))*IF($F1469>=5,AR$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AS169)-SUM($N1469:AR1469))*IF($F1469>=5,AS$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AT169)-SUM($N1469:AS1469))*IF($F1469>=5,AT$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AU169)-SUM($N1469:AT1469))*IF($F1469>=5,AU$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AV169)-SUM($N1469:AU1469))*IF($F1469>=5,AV$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AW169)-SUM($N1469:AV1469))*IF($F1469>=5,AW$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AX169)-SUM($N1469:AW1469))*IF($F1469>=5,AX$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AY169)-SUM($N1469:AX1469))*IF($F1469>=5,AY$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:AZ169)-SUM($N1469:AY1469))*IF($F1469>=5,AZ$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:BA169)-SUM($N1469:AZ1469))*IF($F1469>=5,BA$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:BB169)-SUM($N1469:BA1469))*IF($F1469>=5,BB$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:BC169)-SUM($N1469:BB1469))*IF($F1469>=5,BC$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:BD169)-SUM($N1469:BC1469))*IF($F1469>=5,BD$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:BE169)-SUM($N1469:BD1469))*IF($F1469>=5,BE$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:BF169)-SUM($N1469:BE1469))*IF($F1469>=5,BF$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:BG169)-SUM($N1469:BF1469))*IF($F1469>=5,BG$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:BH169)-SUM($N1469:BG1469))*IF($F1469>=5,BH$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:BI169)-SUM($N1469:BH1469))*IF($F1469>=5,BI$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:BJ169)-SUM($N1469:BI1469))*IF($F1469>=5,BJ$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:BK169)-SUM($N1469:BJ1469))*IF($F1469>=5,BK$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:BL169)-SUM($N1469:BK1469))*IF($F1469>=5,BL$9>=YEAR($I1469),1)*($F1469>=3)","v":0},{"$f":"(SUM($N169:BM169)-SUM($N1469:BL1469))*IF($F1469>=5,BM$9>=YEAR($I1469),1)*($F1469>=3)","v":0}]
[null,null,14,"Argyle Injection (PNG-24)","AFUDC Capital",5,null,2021,"2021-12-01",null,27.474464355120741,30.669504686626897,null,null,{"$f":"(SUM($N170:O170)-SUM($N1470:N1470))*IF($F1470>=5,O$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:P170)-SUM($N1470:O1470))*IF($F1470>=5,P$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:Q170)-SUM($N1470:P1470))*IF($F1470>=5,Q$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:R170)-SUM($N1470:Q1470))*IF($F1470>=5,R$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:S170)-SUM($N1470:R1470))*IF($F1470>=5,S$9>=YEAR($I1470),1)*($F1470>=3)","v":30.104504686621297},{"$f":"(SUM($N170:T170)-SUM($N1470:S1470))*IF($F1470>=5,T$9>=YEAR($I1470),1)*($F1470>=3)","v":0.56500000000560036},{"$f":"(SUM($N170:U170)-SUM($N1470:T1470))*IF($F1470>=5,U$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:V170)-SUM($N1470:U1470))*IF($F1470>=5,V$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:W170)-SUM($N1470:V1470))*IF($F1470>=5,W$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:X170)-SUM($N1470:W1470))*IF($F1470>=5,X$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:Y170)-SUM($N1470:X1470))*IF($F1470>=5,Y$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:Z170)-SUM($N1470:Y1470))*IF($F1470>=5,Z$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AA170)-SUM($N1470:Z1470))*IF($F1470>=5,AA$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AB170)-SUM($N1470:AA1470))*IF($F1470>=5,AB$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AC170)-SUM($N1470:AB1470))*IF($F1470>=5,AC$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AD170)-SUM($N1470:AC1470))*IF($F1470>=5,AD$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AE170)-SUM($N1470:AD1470))*IF($F1470>=5,AE$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AF170)-SUM($N1470:AE1470))*IF($F1470>=5,AF$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AG170)-SUM($N1470:AF1470))*IF($F1470>=5,AG$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AH170)-SUM($N1470:AG1470))*IF($F1470>=5,AH$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AI170)-SUM($N1470:AH1470))*IF($F1470>=5,AI$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AJ170)-SUM($N1470:AI1470))*IF($F1470>=5,AJ$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AK170)-SUM($N1470:AJ1470))*IF($F1470>=5,AK$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AL170)-SUM($N1470:AK1470))*IF($F1470>=5,AL$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AM170)-SUM($N1470:AL1470))*IF($F1470>=5,AM$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AN170)-SUM($N1470:AM1470))*IF($F1470>=5,AN$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AO170)-SUM($N1470:AN1470))*IF($F1470>=5,AO$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AP170)-SUM($N1470:AO1470))*IF($F1470>=5,AP$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AQ170)-SUM($N1470:AP1470))*IF($F1470>=5,AQ$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AR170)-SUM($N1470:AQ1470))*IF($F1470>=5,AR$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AS170)-SUM($N1470:AR1470))*IF($F1470>=5,AS$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AT170)-SUM($N1470:AS1470))*IF($F1470>=5,AT$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AU170)-SUM($N1470:AT1470))*IF($F1470>=5,AU$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AV170)-SUM($N1470:AU1470))*IF($F1470>=5,AV$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AW170)-SUM($N1470:AV1470))*IF($F1470>=5,AW$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AX170)-SUM($N1470:AW1470))*IF($F1470>=5,AX$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AY170)-SUM($N1470:AX1470))*IF($F1470>=5,AY$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:AZ170)-SUM($N1470:AY1470))*IF($F1470>=5,AZ$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:BA170)-SUM($N1470:AZ1470))*IF($F1470>=5,BA$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:BB170)-SUM($N1470:BA1470))*IF($F1470>=5,BB$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:BC170)-SUM($N1470:BB1470))*IF($F1470>=5,BC$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:BD170)-SUM($N1470:BC1470))*IF($F1470>=5,BD$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:BE170)-SUM($N1470:BD1470))*IF($F1470>=5,BE$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:BF170)-SUM($N1470:BE1470))*IF($F1470>=5,BF$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:BG170)-SUM($N1470:BF1470))*IF($F1470>=5,BG$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:BH170)-SUM($N1470:BG1470))*IF($F1470>=5,BH$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:BI170)-SUM($N1470:BH1470))*IF($F1470>=5,BI$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:BJ170)-SUM($N1470:BI1470))*IF($F1470>=5,BJ$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:BK170)-SUM($N1470:BJ1470))*IF($F1470>=5,BK$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:BL170)-SUM($N1470:BK1470))*IF($F1470>=5,BL$9>=YEAR($I1470),1)*($F1470>=3)","v":0},{"$f":"(SUM($N170:BM170)-SUM($N1470:BL1470))*IF($F1470>=5,BM$9>=YEAR($I1470),1)*($F1470>=3)","v":0}]
[null,null,20,"Okeechobee Energy Center","AFUDC Capital",5,null,2019,"2019-03-01",null,835.70823692943475,806.80815093083686,null,null,{"$f":"(SUM($N176:O176)-SUM($N1476:N1476))*IF($F1476>=5,O$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:P176)-SUM($N1476:O1476))*IF($F1476>=5,P$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:Q176)-SUM($N1476:P1476))*IF($F1476>=5,Q$9>=YEAR($I1476),1)*($F1476>=3)","v":793.34834416000001},{"$f":"(SUM($N176:R176)-SUM($N1476:Q1476))*IF($F1476>=5,R$9>=YEAR($I1476),1)*($F1476>=3)","v":13.396726997275778},{"$f":"(SUM($N176:S176)-SUM($N1476:R1476))*IF($F1476>=5,S$9>=YEAR($I1476),1)*($F1476>=3)","v":2.0347305664245141E-2},{"$f":"(SUM($N176:T176)-SUM($N1476:S1476))*IF($F1476>=5,T$9>=YEAR($I1476),1)*($F1476>=3)","v":2.1014059691083276E-2},{"$f":"(SUM($N176:U176)-SUM($N1476:T1476))*IF($F1476>=5,U$9>=YEAR($I1476),1)*($F1476>=3)","v":2.171840820574289E-2},{"$f":"(SUM($N176:V176)-SUM($N1476:U1476))*IF($F1476>=5,V$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:W176)-SUM($N1476:V1476))*IF($F1476>=5,W$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:X176)-SUM($N1476:W1476))*IF($F1476>=5,X$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:Y176)-SUM($N1476:X1476))*IF($F1476>=5,Y$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:Z176)-SUM($N1476:Y1476))*IF($F1476>=5,Z$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AA176)-SUM($N1476:Z1476))*IF($F1476>=5,AA$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AB176)-SUM($N1476:AA1476))*IF($F1476>=5,AB$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AC176)-SUM($N1476:AB1476))*IF($F1476>=5,AC$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AD176)-SUM($N1476:AC1476))*IF($F1476>=5,AD$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AE176)-SUM($N1476:AD1476))*IF($F1476>=5,AE$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AF176)-SUM($N1476:AE1476))*IF($F1476>=5,AF$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AG176)-SUM($N1476:AF1476))*IF($F1476>=5,AG$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AH176)-SUM($N1476:AG1476))*IF($F1476>=5,AH$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AI176)-SUM($N1476:AH1476))*IF($F1476>=5,AI$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AJ176)-SUM($N1476:AI1476))*IF($F1476>=5,AJ$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AK176)-SUM($N1476:AJ1476))*IF($F1476>=5,AK$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AL176)-SUM($N1476:AK1476))*IF($F1476>=5,AL$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AM176)-SUM($N1476:AL1476))*IF($F1476>=5,AM$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AN176)-SUM($N1476:AM1476))*IF($F1476>=5,AN$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AO176)-SUM($N1476:AN1476))*IF($F1476>=5,AO$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AP176)-SUM($N1476:AO1476))*IF($F1476>=5,AP$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AQ176)-SUM($N1476:AP1476))*IF($F1476>=5,AQ$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AR176)-SUM($N1476:AQ1476))*IF($F1476>=5,AR$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AS176)-SUM($N1476:AR1476))*IF($F1476>=5,AS$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AT176)-SUM($N1476:AS1476))*IF($F1476>=5,AT$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AU176)-SUM($N1476:AT1476))*IF($F1476>=5,AU$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AV176)-SUM($N1476:AU1476))*IF($F1476>=5,AV$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AW176)-SUM($N1476:AV1476))*IF($F1476>=5,AW$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AX176)-SUM($N1476:AW1476))*IF($F1476>=5,AX$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AY176)-SUM($N1476:AX1476))*IF($F1476>=5,AY$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:AZ176)-SUM($N1476:AY1476))*IF($F1476>=5,AZ$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:BA176)-SUM($N1476:AZ1476))*IF($F1476>=5,BA$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:BB176)-SUM($N1476:BA1476))*IF($F1476>=5,BB$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:BC176)-SUM($N1476:BB1476))*IF($F1476>=5,BC$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:BD176)-SUM($N1476:BC1476))*IF($F1476>=5,BD$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:BE176)-SUM($N1476:BD1476))*IF($F1476>=5,BE$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:BF176)-SUM($N1476:BE1476))*IF($F1476>=5,BF$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:BG176)-SUM($N1476:BF1476))*IF($F1476>=5,BG$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:BH176)-SUM($N1476:BG1476))*IF($F1476>=5,BH$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:BI176)-SUM($N1476:BH1476))*IF($F1476>=5,BI$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:BJ176)-SUM($N1476:BI1476))*IF($F1476>=5,BJ$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:BK176)-SUM($N1476:BJ1476))*IF($F1476>=5,BK$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:BL176)-SUM($N1476:BK1476))*IF($F1476>=5,BL$9>=YEAR($I1476),1)*($F1476>=3)","v":0},{"$f":"(SUM($N176:BM176)-SUM($N1476:BL1476))*IF($F1476>=5,BM$9>=YEAR($I1476),1)*($F1476>=3)","v":0}]
[null,null,23,"North Florida Resiliency Connection","AFUDC Capital",5,null,2022,"2022-06-01",null,495.00784949459751,593.38470500000005,null,null,{"$f":"(SUM($N179:O179)-SUM($N1479:N1479))*IF($F1479>=5,O$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:P179)-SUM($N1479:O1479))*IF($F1479>=5,P$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:Q179)-SUM($N1479:P1479))*IF($F1479>=5,Q$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:R179)-SUM($N1479:Q1479))*IF($F1479>=5,R$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:S179)-SUM($N1479:R1479))*IF($F1479>=5,S$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:T179)-SUM($N1479:S1479))*IF($F1479>=5,T$9>=YEAR($I1479),1)*($F1479>=3)","v":593.38470500000005},{"$f":"(SUM($N179:U179)-SUM($N1479:T1479))*IF($F1479>=5,U$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:V179)-SUM($N1479:U1479))*IF($F1479>=5,V$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:W179)-SUM($N1479:V1479))*IF($F1479>=5,W$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:X179)-SUM($N1479:W1479))*IF($F1479>=5,X$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:Y179)-SUM($N1479:X1479))*IF($F1479>=5,Y$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:Z179)-SUM($N1479:Y1479))*IF($F1479>=5,Z$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AA179)-SUM($N1479:Z1479))*IF($F1479>=5,AA$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AB179)-SUM($N1479:AA1479))*IF($F1479>=5,AB$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AC179)-SUM($N1479:AB1479))*IF($F1479>=5,AC$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AD179)-SUM($N1479:AC1479))*IF($F1479>=5,AD$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AE179)-SUM($N1479:AD1479))*IF($F1479>=5,AE$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AF179)-SUM($N1479:AE1479))*IF($F1479>=5,AF$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AG179)-SUM($N1479:AF1479))*IF($F1479>=5,AG$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AH179)-SUM($N1479:AG1479))*IF($F1479>=5,AH$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AI179)-SUM($N1479:AH1479))*IF($F1479>=5,AI$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AJ179)-SUM($N1479:AI1479))*IF($F1479>=5,AJ$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AK179)-SUM($N1479:AJ1479))*IF($F1479>=5,AK$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AL179)-SUM($N1479:AK1479))*IF($F1479>=5,AL$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AM179)-SUM($N1479:AL1479))*IF($F1479>=5,AM$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AN179)-SUM($N1479:AM1479))*IF($F1479>=5,AN$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AO179)-SUM($N1479:AN1479))*IF($F1479>=5,AO$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AP179)-SUM($N1479:AO1479))*IF($F1479>=5,AP$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AQ179)-SUM($N1479:AP1479))*IF($F1479>=5,AQ$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AR179)-SUM($N1479:AQ1479))*IF($F1479>=5,AR$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AS179)-SUM($N1479:AR1479))*IF($F1479>=5,AS$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AT179)-SUM($N1479:AS1479))*IF($F1479>=5,AT$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AU179)-SUM($N1479:AT1479))*IF($F1479>=5,AU$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AV179)-SUM($N1479:AU1479))*IF($F1479>=5,AV$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AW179)-SUM($N1479:AV1479))*IF($F1479>=5,AW$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AX179)-SUM($N1479:AW1479))*IF($F1479>=5,AX$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AY179)-SUM($N1479:AX1479))*IF($F1479>=5,AY$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:AZ179)-SUM($N1479:AY1479))*IF($F1479>=5,AZ$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:BA179)-SUM($N1479:AZ1479))*IF($F1479>=5,BA$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:BB179)-SUM($N1479:BA1479))*IF($F1479>=5,BB$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:BC179)-SUM($N1479:BB1479))*IF($F1479>=5,BC$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:BD179)-SUM($N1479:BC1479))*IF($F1479>=5,BD$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:BE179)-SUM($N1479:BD1479))*IF($F1479>=5,BE$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:BF179)-SUM($N1479:BE1479))*IF($F1479>=5,BF$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:BG179)-SUM($N1479:BF1479))*IF($F1479>=5,BG$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:BH179)-SUM($N1479:BG1479))*IF($F1479>=5,BH$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:BI179)-SUM($N1479:BH1479))*IF($F1479>=5,BI$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:BJ179)-SUM($N1479:BI1479))*IF($F1479>=5,BJ$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:BK179)-SUM($N1479:BJ1479))*IF($F1479>=5,BK$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:BL179)-SUM($N1479:BK1479))*IF($F1479>=5,BL$9>=YEAR($I1479),1)*($F1479>=3)","v":0},{"$f":"(SUM($N179:BM179)-SUM($N1479:BL1479))*IF($F1479>=5,BM$9>=YEAR($I1479),1)*($F1479>=3)","v":0}]
[null,null,25,"2016 Solar","AFUDC Capital",5,null,{"$f":"YEAR(I1481)","v":2016},"2016-12-01",null,{"$f":"SUMPRODUCT(O1481:BM1481,$O$11:$BM$11)","v":5.2152977409593406},{"$f":"SUM(O1481:BM1481)","v":4.4037362699999996},null,null,{"$f":"(SUM($N181:O181)-SUM($N1481:N1481))*IF($F1481>=5,O$9>=YEAR($I1481),1)*($F1481>=3)","v":3.6517133099999999},{"$f":"(SUM($N181:P181)-SUM($N1481:O1481))*IF($F1481>=5,P$9>=YEAR($I1481),1)*($F1481>=3)","v":0.73378108999999991},{"$f":"(SUM($N181:Q181)-SUM($N1481:P1481))*IF($F1481>=5,Q$9>=YEAR($I1481),1)*($F1481>=3)","v":1.6074689999999947E-2},{"$f":"(SUM($N181:R181)-SUM($N1481:Q1481))*IF($F1481>=5,R$9>=YEAR($I1481),1)*($F1481>=3)","v":2.1671799999998242E-3},{"$f":"(SUM($N181:S181)-SUM($N1481:R1481))*IF($F1481>=5,S$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:T181)-SUM($N1481:S1481))*IF($F1481>=5,T$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:U181)-SUM($N1481:T1481))*IF($F1481>=5,U$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:V181)-SUM($N1481:U1481))*IF($F1481>=5,V$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:W181)-SUM($N1481:V1481))*IF($F1481>=5,W$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:X181)-SUM($N1481:W1481))*IF($F1481>=5,X$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:Y181)-SUM($N1481:X1481))*IF($F1481>=5,Y$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:Z181)-SUM($N1481:Y1481))*IF($F1481>=5,Z$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AA181)-SUM($N1481:Z1481))*IF($F1481>=5,AA$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AB181)-SUM($N1481:AA1481))*IF($F1481>=5,AB$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AC181)-SUM($N1481:AB1481))*IF($F1481>=5,AC$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AD181)-SUM($N1481:AC1481))*IF($F1481>=5,AD$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AE181)-SUM($N1481:AD1481))*IF($F1481>=5,AE$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AF181)-SUM($N1481:AE1481))*IF($F1481>=5,AF$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AG181)-SUM($N1481:AF1481))*IF($F1481>=5,AG$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AH181)-SUM($N1481:AG1481))*IF($F1481>=5,AH$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AI181)-SUM($N1481:AH1481))*IF($F1481>=5,AI$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AJ181)-SUM($N1481:AI1481))*IF($F1481>=5,AJ$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AK181)-SUM($N1481:AJ1481))*IF($F1481>=5,AK$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AL181)-SUM($N1481:AK1481))*IF($F1481>=5,AL$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AM181)-SUM($N1481:AL1481))*IF($F1481>=5,AM$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AN181)-SUM($N1481:AM1481))*IF($F1481>=5,AN$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AO181)-SUM($N1481:AN1481))*IF($F1481>=5,AO$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AP181)-SUM($N1481:AO1481))*IF($F1481>=5,AP$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AQ181)-SUM($N1481:AP1481))*IF($F1481>=5,AQ$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AR181)-SUM($N1481:AQ1481))*IF($F1481>=5,AR$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AS181)-SUM($N1481:AR1481))*IF($F1481>=5,AS$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AT181)-SUM($N1481:AS1481))*IF($F1481>=5,AT$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AU181)-SUM($N1481:AT1481))*IF($F1481>=5,AU$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AV181)-SUM($N1481:AU1481))*IF($F1481>=5,AV$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AW181)-SUM($N1481:AV1481))*IF($F1481>=5,AW$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AX181)-SUM($N1481:AW1481))*IF($F1481>=5,AX$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AY181)-SUM($N1481:AX1481))*IF($F1481>=5,AY$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:AZ181)-SUM($N1481:AY1481))*IF($F1481>=5,AZ$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:BA181)-SUM($N1481:AZ1481))*IF($F1481>=5,BA$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:BB181)-SUM($N1481:BA1481))*IF($F1481>=5,BB$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:BC181)-SUM($N1481:BB1481))*IF($F1481>=5,BC$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:BD181)-SUM($N1481:BC1481))*IF($F1481>=5,BD$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:BE181)-SUM($N1481:BD1481))*IF($F1481>=5,BE$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:BF181)-SUM($N1481:BE1481))*IF($F1481>=5,BF$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:BG181)-SUM($N1481:BF1481))*IF($F1481>=5,BG$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:BH181)-SUM($N1481:BG1481))*IF($F1481>=5,BH$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:BI181)-SUM($N1481:BH1481))*IF($F1481>=5,BI$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:BJ181)-SUM($N1481:BI1481))*IF($F1481>=5,BJ$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:BK181)-SUM($N1481:BJ1481))*IF($F1481>=5,BK$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:BL181)-SUM($N1481:BK1481))*IF($F1481>=5,BL$9>=YEAR($I1481),1)*($F1481>=3)","v":0},{"$f":"(SUM($N181:BM181)-SUM($N1481:BL1481))*IF($F1481>=5,BM$9>=YEAR($I1481),1)*($F1481>=3)","v":0}]
[null,null,28,"2019 SoBRA","AFUDC Capital",5,null,2019,"2019-01-01",null,392.96292168388021,378.92963844999997,null,null,{"$f":"(SUM($N184:O184)-SUM($N1484:N1484))*IF($F1484>=5,O$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:P184)-SUM($N1484:O1484))*IF($F1484>=5,P$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:Q184)-SUM($N1484:P1484))*IF($F1484>=5,Q$9>=YEAR($I1484),1)*($F1484>=3)","v":378.88423817999995},{"$f":"(SUM($N184:R184)-SUM($N1484:Q1484))*IF($F1484>=5,R$9>=YEAR($I1484),1)*($F1484>=3)","v":4.5400270000016008E-2},{"$f":"(SUM($N184:S184)-SUM($N1484:R1484))*IF($F1484>=5,S$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:T184)-SUM($N1484:S1484))*IF($F1484>=5,T$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:U184)-SUM($N1484:T1484))*IF($F1484>=5,U$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:V184)-SUM($N1484:U1484))*IF($F1484>=5,V$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:W184)-SUM($N1484:V1484))*IF($F1484>=5,W$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:X184)-SUM($N1484:W1484))*IF($F1484>=5,X$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:Y184)-SUM($N1484:X1484))*IF($F1484>=5,Y$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:Z184)-SUM($N1484:Y1484))*IF($F1484>=5,Z$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AA184)-SUM($N1484:Z1484))*IF($F1484>=5,AA$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AB184)-SUM($N1484:AA1484))*IF($F1484>=5,AB$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AC184)-SUM($N1484:AB1484))*IF($F1484>=5,AC$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AD184)-SUM($N1484:AC1484))*IF($F1484>=5,AD$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AE184)-SUM($N1484:AD1484))*IF($F1484>=5,AE$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AF184)-SUM($N1484:AE1484))*IF($F1484>=5,AF$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AG184)-SUM($N1484:AF1484))*IF($F1484>=5,AG$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AH184)-SUM($N1484:AG1484))*IF($F1484>=5,AH$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AI184)-SUM($N1484:AH1484))*IF($F1484>=5,AI$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AJ184)-SUM($N1484:AI1484))*IF($F1484>=5,AJ$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AK184)-SUM($N1484:AJ1484))*IF($F1484>=5,AK$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AL184)-SUM($N1484:AK1484))*IF($F1484>=5,AL$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AM184)-SUM($N1484:AL1484))*IF($F1484>=5,AM$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AN184)-SUM($N1484:AM1484))*IF($F1484>=5,AN$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AO184)-SUM($N1484:AN1484))*IF($F1484>=5,AO$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AP184)-SUM($N1484:AO1484))*IF($F1484>=5,AP$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AQ184)-SUM($N1484:AP1484))*IF($F1484>=5,AQ$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AR184)-SUM($N1484:AQ1484))*IF($F1484>=5,AR$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AS184)-SUM($N1484:AR1484))*IF($F1484>=5,AS$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AT184)-SUM($N1484:AS1484))*IF($F1484>=5,AT$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AU184)-SUM($N1484:AT1484))*IF($F1484>=5,AU$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AV184)-SUM($N1484:AU1484))*IF($F1484>=5,AV$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AW184)-SUM($N1484:AV1484))*IF($F1484>=5,AW$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AX184)-SUM($N1484:AW1484))*IF($F1484>=5,AX$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AY184)-SUM($N1484:AX1484))*IF($F1484>=5,AY$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:AZ184)-SUM($N1484:AY1484))*IF($F1484>=5,AZ$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:BA184)-SUM($N1484:AZ1484))*IF($F1484>=5,BA$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:BB184)-SUM($N1484:BA1484))*IF($F1484>=5,BB$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:BC184)-SUM($N1484:BB1484))*IF($F1484>=5,BC$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:BD184)-SUM($N1484:BC1484))*IF($F1484>=5,BD$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:BE184)-SUM($N1484:BD1484))*IF($F1484>=5,BE$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:BF184)-SUM($N1484:BE1484))*IF($F1484>=5,BF$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:BG184)-SUM($N1484:BF1484))*IF($F1484>=5,BG$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:BH184)-SUM($N1484:BG1484))*IF($F1484>=5,BH$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:BI184)-SUM($N1484:BH1484))*IF($F1484>=5,BI$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:BJ184)-SUM($N1484:BI1484))*IF($F1484>=5,BJ$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:BK184)-SUM($N1484:BJ1484))*IF($F1484>=5,BK$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:BL184)-SUM($N1484:BK1484))*IF($F1484>=5,BL$9>=YEAR($I1484),1)*($F1484>=3)","v":0},{"$f":"(SUM($N184:BM184)-SUM($N1484:BL1484))*IF($F1484>=5,BM$9>=YEAR($I1484),1)*($F1484>=3)","v":0}]
[null,null,33,"Cotton Creek Solar","AFUDC Capital",5,null,2021,{"$f":"I319","v":"2021-12-01"},null,95.941794961604472,106.96092068,null,null,{"$f":"(SUM($N189:O189)-SUM($N1489:N1489))*IF($F1489>=5,O$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:P189)-SUM($N1489:O1489))*IF($F1489>=5,P$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:Q189)-SUM($N1489:P1489))*IF($F1489>=5,Q$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:R189)-SUM($N1489:Q1489))*IF($F1489>=5,R$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:S189)-SUM($N1489:R1489))*IF($F1489>=5,S$9>=YEAR($I1489),1)*($F1489>=3)","v":106.96092068},{"$f":"(SUM($N189:T189)-SUM($N1489:S1489))*IF($F1489>=5,T$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:U189)-SUM($N1489:T1489))*IF($F1489>=5,U$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:V189)-SUM($N1489:U1489))*IF($F1489>=5,V$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:W189)-SUM($N1489:V1489))*IF($F1489>=5,W$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:X189)-SUM($N1489:W1489))*IF($F1489>=5,X$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:Y189)-SUM($N1489:X1489))*IF($F1489>=5,Y$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:Z189)-SUM($N1489:Y1489))*IF($F1489>=5,Z$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AA189)-SUM($N1489:Z1489))*IF($F1489>=5,AA$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AB189)-SUM($N1489:AA1489))*IF($F1489>=5,AB$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AC189)-SUM($N1489:AB1489))*IF($F1489>=5,AC$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AD189)-SUM($N1489:AC1489))*IF($F1489>=5,AD$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AE189)-SUM($N1489:AD1489))*IF($F1489>=5,AE$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AF189)-SUM($N1489:AE1489))*IF($F1489>=5,AF$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AG189)-SUM($N1489:AF1489))*IF($F1489>=5,AG$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AH189)-SUM($N1489:AG1489))*IF($F1489>=5,AH$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AI189)-SUM($N1489:AH1489))*IF($F1489>=5,AI$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AJ189)-SUM($N1489:AI1489))*IF($F1489>=5,AJ$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AK189)-SUM($N1489:AJ1489))*IF($F1489>=5,AK$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AL189)-SUM($N1489:AK1489))*IF($F1489>=5,AL$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AM189)-SUM($N1489:AL1489))*IF($F1489>=5,AM$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AN189)-SUM($N1489:AM1489))*IF($F1489>=5,AN$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AO189)-SUM($N1489:AN1489))*IF($F1489>=5,AO$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AP189)-SUM($N1489:AO1489))*IF($F1489>=5,AP$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AQ189)-SUM($N1489:AP1489))*IF($F1489>=5,AQ$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AR189)-SUM($N1489:AQ1489))*IF($F1489>=5,AR$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AS189)-SUM($N1489:AR1489))*IF($F1489>=5,AS$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AT189)-SUM($N1489:AS1489))*IF($F1489>=5,AT$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AU189)-SUM($N1489:AT1489))*IF($F1489>=5,AU$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AV189)-SUM($N1489:AU1489))*IF($F1489>=5,AV$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AW189)-SUM($N1489:AV1489))*IF($F1489>=5,AW$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AX189)-SUM($N1489:AW1489))*IF($F1489>=5,AX$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AY189)-SUM($N1489:AX1489))*IF($F1489>=5,AY$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:AZ189)-SUM($N1489:AY1489))*IF($F1489>=5,AZ$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:BA189)-SUM($N1489:AZ1489))*IF($F1489>=5,BA$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:BB189)-SUM($N1489:BA1489))*IF($F1489>=5,BB$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:BC189)-SUM($N1489:BB1489))*IF($F1489>=5,BC$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:BD189)-SUM($N1489:BC1489))*IF($F1489>=5,BD$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:BE189)-SUM($N1489:BD1489))*IF($F1489>=5,BE$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:BF189)-SUM($N1489:BE1489))*IF($F1489>=5,BF$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:BG189)-SUM($N1489:BF1489))*IF($F1489>=5,BG$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:BH189)-SUM($N1489:BG1489))*IF($F1489>=5,BH$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:BI189)-SUM($N1489:BH1489))*IF($F1489>=5,BI$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:BJ189)-SUM($N1489:BI1489))*IF($F1489>=5,BJ$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:BK189)-SUM($N1489:BJ1489))*IF($F1489>=5,BK$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:BL189)-SUM($N1489:BK1489))*IF($F1489>=5,BL$9>=YEAR($I1489),1)*($F1489>=3)","v":0},{"$f":"(SUM($N189:BM189)-SUM($N1489:BL1489))*IF($F1489>=5,BM$9>=YEAR($I1489),1)*($F1489>=3)","v":0}]
[null,null,37,"Unidentified Future Solar - 2024","AFUDC Capital",5,null,2024,"2024-12-01",null,19.053785816911986,26.4122743301687,null,null,{"$f":"(SUM($N193:O193)-SUM($N1493:N1493))*IF($F1493>=5,O$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:P193)-SUM($N1493:O1493))*IF($F1493>=5,P$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:Q193)-SUM($N1493:P1493))*IF($F1493>=5,Q$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:R193)-SUM($N1493:Q1493))*IF($F1493>=5,R$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:S193)-SUM($N1493:R1493))*IF($F1493>=5,S$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:T193)-SUM($N1493:S1493))*IF($F1493>=5,T$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:U193)-SUM($N1493:T1493))*IF($F1493>=5,U$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:V193)-SUM($N1493:U1493))*IF($F1493>=5,V$9>=YEAR($I1493),1)*($F1493>=3)","v":26.4122743301687},{"$f":"(SUM($N193:W193)-SUM($N1493:V1493))*IF($F1493>=5,W$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:X193)-SUM($N1493:W1493))*IF($F1493>=5,X$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:Y193)-SUM($N1493:X1493))*IF($F1493>=5,Y$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:Z193)-SUM($N1493:Y1493))*IF($F1493>=5,Z$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AA193)-SUM($N1493:Z1493))*IF($F1493>=5,AA$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AB193)-SUM($N1493:AA1493))*IF($F1493>=5,AB$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AC193)-SUM($N1493:AB1493))*IF($F1493>=5,AC$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AD193)-SUM($N1493:AC1493))*IF($F1493>=5,AD$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AE193)-SUM($N1493:AD1493))*IF($F1493>=5,AE$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AF193)-SUM($N1493:AE1493))*IF($F1493>=5,AF$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AG193)-SUM($N1493:AF1493))*IF($F1493>=5,AG$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AH193)-SUM($N1493:AG1493))*IF($F1493>=5,AH$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AI193)-SUM($N1493:AH1493))*IF($F1493>=5,AI$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AJ193)-SUM($N1493:AI1493))*IF($F1493>=5,AJ$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AK193)-SUM($N1493:AJ1493))*IF($F1493>=5,AK$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AL193)-SUM($N1493:AK1493))*IF($F1493>=5,AL$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AM193)-SUM($N1493:AL1493))*IF($F1493>=5,AM$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AN193)-SUM($N1493:AM1493))*IF($F1493>=5,AN$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AO193)-SUM($N1493:AN1493))*IF($F1493>=5,AO$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AP193)-SUM($N1493:AO1493))*IF($F1493>=5,AP$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AQ193)-SUM($N1493:AP1493))*IF($F1493>=5,AQ$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AR193)-SUM($N1493:AQ1493))*IF($F1493>=5,AR$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AS193)-SUM($N1493:AR1493))*IF($F1493>=5,AS$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AT193)-SUM($N1493:AS1493))*IF($F1493>=5,AT$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AU193)-SUM($N1493:AT1493))*IF($F1493>=5,AU$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AV193)-SUM($N1493:AU1493))*IF($F1493>=5,AV$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AW193)-SUM($N1493:AV1493))*IF($F1493>=5,AW$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AX193)-SUM($N1493:AW1493))*IF($F1493>=5,AX$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AY193)-SUM($N1493:AX1493))*IF($F1493>=5,AY$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:AZ193)-SUM($N1493:AY1493))*IF($F1493>=5,AZ$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:BA193)-SUM($N1493:AZ1493))*IF($F1493>=5,BA$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:BB193)-SUM($N1493:BA1493))*IF($F1493>=5,BB$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:BC193)-SUM($N1493:BB1493))*IF($F1493>=5,BC$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:BD193)-SUM($N1493:BC1493))*IF($F1493>=5,BD$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:BE193)-SUM($N1493:BD1493))*IF($F1493>=5,BE$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:BF193)-SUM($N1493:BE1493))*IF($F1493>=5,BF$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:BG193)-SUM($N1493:BF1493))*IF($F1493>=5,BG$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:BH193)-SUM($N1493:BG1493))*IF($F1493>=5,BH$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:BI193)-SUM($N1493:BH1493))*IF($F1493>=5,BI$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:BJ193)-SUM($N1493:BI1493))*IF($F1493>=5,BJ$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:BK193)-SUM($N1493:BJ1493))*IF($F1493>=5,BK$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:BL193)-SUM($N1493:BK1493))*IF($F1493>=5,BL$9>=YEAR($I1493),1)*($F1493>=3)","v":0},{"$f":"(SUM($N193:BM193)-SUM($N1493:BL1493))*IF($F1493>=5,BM$9>=YEAR($I1493),1)*($F1493>=3)","v":0}]
[null,null,41,{"$f":"INDEX(D$157:D$281,$C1497,1)","v":"Ft. Lauderdale Black Start Upgrades"},"AFUDC Capital",5,null,2017,"2017-01-01",null,0.33040952429637466,0.27557637000000001,null,null,{"$f":"(SUM($N197:O197)-SUM($N1497:N1497))*IF($F1497>=5,O$9>=YEAR($I1497),1)*($F1497>=3)","v":0.27557637000000001},{"$f":"(SUM($N197:P197)-SUM($N1497:O1497))*IF($F1497>=5,P$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:Q197)-SUM($N1497:P1497))*IF($F1497>=5,Q$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:R197)-SUM($N1497:Q1497))*IF($F1497>=5,R$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:S197)-SUM($N1497:R1497))*IF($F1497>=5,S$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:T197)-SUM($N1497:S1497))*IF($F1497>=5,T$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:U197)-SUM($N1497:T1497))*IF($F1497>=5,U$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:V197)-SUM($N1497:U1497))*IF($F1497>=5,V$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:W197)-SUM($N1497:V1497))*IF($F1497>=5,W$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:X197)-SUM($N1497:W1497))*IF($F1497>=5,X$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:Y197)-SUM($N1497:X1497))*IF($F1497>=5,Y$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:Z197)-SUM($N1497:Y1497))*IF($F1497>=5,Z$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AA197)-SUM($N1497:Z1497))*IF($F1497>=5,AA$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AB197)-SUM($N1497:AA1497))*IF($F1497>=5,AB$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AC197)-SUM($N1497:AB1497))*IF($F1497>=5,AC$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AD197)-SUM($N1497:AC1497))*IF($F1497>=5,AD$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AE197)-SUM($N1497:AD1497))*IF($F1497>=5,AE$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AF197)-SUM($N1497:AE1497))*IF($F1497>=5,AF$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AG197)-SUM($N1497:AF1497))*IF($F1497>=5,AG$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AH197)-SUM($N1497:AG1497))*IF($F1497>=5,AH$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AI197)-SUM($N1497:AH1497))*IF($F1497>=5,AI$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AJ197)-SUM($N1497:AI1497))*IF($F1497>=5,AJ$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AK197)-SUM($N1497:AJ1497))*IF($F1497>=5,AK$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AL197)-SUM($N1497:AK1497))*IF($F1497>=5,AL$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AM197)-SUM($N1497:AL1497))*IF($F1497>=5,AM$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AN197)-SUM($N1497:AM1497))*IF($F1497>=5,AN$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AO197)-SUM($N1497:AN1497))*IF($F1497>=5,AO$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AP197)-SUM($N1497:AO1497))*IF($F1497>=5,AP$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AQ197)-SUM($N1497:AP1497))*IF($F1497>=5,AQ$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AR197)-SUM($N1497:AQ1497))*IF($F1497>=5,AR$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AS197)-SUM($N1497:AR1497))*IF($F1497>=5,AS$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AT197)-SUM($N1497:AS1497))*IF($F1497>=5,AT$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AU197)-SUM($N1497:AT1497))*IF($F1497>=5,AU$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AV197)-SUM($N1497:AU1497))*IF($F1497>=5,AV$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AW197)-SUM($N1497:AV1497))*IF($F1497>=5,AW$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AX197)-SUM($N1497:AW1497))*IF($F1497>=5,AX$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AY197)-SUM($N1497:AX1497))*IF($F1497>=5,AY$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:AZ197)-SUM($N1497:AY1497))*IF($F1497>=5,AZ$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:BA197)-SUM($N1497:AZ1497))*IF($F1497>=5,BA$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:BB197)-SUM($N1497:BA1497))*IF($F1497>=5,BB$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:BC197)-SUM($N1497:BB1497))*IF($F1497>=5,BC$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:BD197)-SUM($N1497:BC1497))*IF($F1497>=5,BD$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:BE197)-SUM($N1497:BD1497))*IF($F1497>=5,BE$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:BF197)-SUM($N1497:BE1497))*IF($F1497>=5,BF$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:BG197)-SUM($N1497:BF1497))*IF($F1497>=5,BG$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:BH197)-SUM($N1497:BG1497))*IF($F1497>=5,BH$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:BI197)-SUM($N1497:BH1497))*IF($F1497>=5,BI$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:BJ197)-SUM($N1497:BI1497))*IF($F1497>=5,BJ$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:BK197)-SUM($N1497:BJ1497))*IF($F1497>=5,BK$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:BL197)-SUM($N1497:BK1497))*IF($F1497>=5,BL$9>=YEAR($I1497),1)*($F1497>=3)","v":0},{"$f":"(SUM($N197:BM197)-SUM($N1497:BL1497))*IF($F1497>=5,BM$9>=YEAR($I1497),1)*($F1497>=3)","v":0}]
[null,null,42,"Ft Myers 3A & 3B Upgrades","AFUDC Capital",5,null,2016,"2016-07-01",null,-1.4661548297783753,-1.2228389200000001,null,null,{"$f":"(SUM($N198:O198)-SUM($N1498:N1498))*IF($F1498>=5,O$9>=YEAR($I1498),1)*($F1498>=3)","v":-1.2228389200000001},{"$f":"(SUM($N198:P198)-SUM($N1498:O1498))*IF($F1498>=5,P$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:Q198)-SUM($N1498:P1498))*IF($F1498>=5,Q$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:R198)-SUM($N1498:Q1498))*IF($F1498>=5,R$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:S198)-SUM($N1498:R1498))*IF($F1498>=5,S$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:T198)-SUM($N1498:S1498))*IF($F1498>=5,T$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:U198)-SUM($N1498:T1498))*IF($F1498>=5,U$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:V198)-SUM($N1498:U1498))*IF($F1498>=5,V$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:W198)-SUM($N1498:V1498))*IF($F1498>=5,W$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:X198)-SUM($N1498:W1498))*IF($F1498>=5,X$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:Y198)-SUM($N1498:X1498))*IF($F1498>=5,Y$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:Z198)-SUM($N1498:Y1498))*IF($F1498>=5,Z$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AA198)-SUM($N1498:Z1498))*IF($F1498>=5,AA$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AB198)-SUM($N1498:AA1498))*IF($F1498>=5,AB$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AC198)-SUM($N1498:AB1498))*IF($F1498>=5,AC$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AD198)-SUM($N1498:AC1498))*IF($F1498>=5,AD$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AE198)-SUM($N1498:AD1498))*IF($F1498>=5,AE$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AF198)-SUM($N1498:AE1498))*IF($F1498>=5,AF$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AG198)-SUM($N1498:AF1498))*IF($F1498>=5,AG$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AH198)-SUM($N1498:AG1498))*IF($F1498>=5,AH$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AI198)-SUM($N1498:AH1498))*IF($F1498>=5,AI$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AJ198)-SUM($N1498:AI1498))*IF($F1498>=5,AJ$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AK198)-SUM($N1498:AJ1498))*IF($F1498>=5,AK$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AL198)-SUM($N1498:AK1498))*IF($F1498>=5,AL$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AM198)-SUM($N1498:AL1498))*IF($F1498>=5,AM$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AN198)-SUM($N1498:AM1498))*IF($F1498>=5,AN$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AO198)-SUM($N1498:AN1498))*IF($F1498>=5,AO$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AP198)-SUM($N1498:AO1498))*IF($F1498>=5,AP$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AQ198)-SUM($N1498:AP1498))*IF($F1498>=5,AQ$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AR198)-SUM($N1498:AQ1498))*IF($F1498>=5,AR$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AS198)-SUM($N1498:AR1498))*IF($F1498>=5,AS$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AT198)-SUM($N1498:AS1498))*IF($F1498>=5,AT$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AU198)-SUM($N1498:AT1498))*IF($F1498>=5,AU$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AV198)-SUM($N1498:AU1498))*IF($F1498>=5,AV$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AW198)-SUM($N1498:AV1498))*IF($F1498>=5,AW$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AX198)-SUM($N1498:AW1498))*IF($F1498>=5,AX$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AY198)-SUM($N1498:AX1498))*IF($F1498>=5,AY$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:AZ198)-SUM($N1498:AY1498))*IF($F1498>=5,AZ$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:BA198)-SUM($N1498:AZ1498))*IF($F1498>=5,BA$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:BB198)-SUM($N1498:BA1498))*IF($F1498>=5,BB$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:BC198)-SUM($N1498:BB1498))*IF($F1498>=5,BC$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:BD198)-SUM($N1498:BC1498))*IF($F1498>=5,BD$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:BE198)-SUM($N1498:BD1498))*IF($F1498>=5,BE$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:BF198)-SUM($N1498:BE1498))*IF($F1498>=5,BF$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:BG198)-SUM($N1498:BF1498))*IF($F1498>=5,BG$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:BH198)-SUM($N1498:BG1498))*IF($F1498>=5,BH$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:BI198)-SUM($N1498:BH1498))*IF($F1498>=5,BI$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:BJ198)-SUM($N1498:BI1498))*IF($F1498>=5,BJ$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:BK198)-SUM($N1498:BJ1498))*IF($F1498>=5,BK$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:BL198)-SUM($N1498:BK1498))*IF($F1498>=5,BL$9>=YEAR($I1498),1)*($F1498>=3)","v":0},{"$f":"(SUM($N198:BM198)-SUM($N1498:BL1498))*IF($F1498>=5,BM$9>=YEAR($I1498),1)*($F1498>=3)","v":0}]
[null,null,46,"Other","AFUDC Capital",5,null,2020,"2020-07-01",null,0.87582756401963113,0.90818047044863603,null,null,{"$f":"(SUM($N202:O202)-SUM($N1502:N1502))*IF($F1502>=5,O$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:P202)-SUM($N1502:O1502))*IF($F1502>=5,P$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:Q202)-SUM($N1502:P1502))*IF($F1502>=5,Q$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:R202)-SUM($N1502:Q1502))*IF($F1502>=5,R$9>=YEAR($I1502),1)*($F1502>=3)","v":0.90817951001570796},{"$f":"(SUM($N202:S202)-SUM($N1502:R1502))*IF($F1502>=5,S$9>=YEAR($I1502),1)*($F1502>=3)","v":2.4014605060074246E-7},{"$f":"(SUM($N202:T202)-SUM($N1502:S1502))*IF($F1502>=5,T$9>=YEAR($I1502),1)*($F1502>=3)","v":3.6014330362377223E-7},{"$f":"(SUM($N202:U202)-SUM($N1502:T1502))*IF($F1502>=5,U$9>=YEAR($I1502),1)*($F1502>=3)","v":3.6014357385205642E-7},{"$f":"(SUM($N202:V202)-SUM($N1502:U1502))*IF($F1502>=5,V$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:W202)-SUM($N1502:V1502))*IF($F1502>=5,W$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:X202)-SUM($N1502:W1502))*IF($F1502>=5,X$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:Y202)-SUM($N1502:X1502))*IF($F1502>=5,Y$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:Z202)-SUM($N1502:Y1502))*IF($F1502>=5,Z$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AA202)-SUM($N1502:Z1502))*IF($F1502>=5,AA$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AB202)-SUM($N1502:AA1502))*IF($F1502>=5,AB$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AC202)-SUM($N1502:AB1502))*IF($F1502>=5,AC$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AD202)-SUM($N1502:AC1502))*IF($F1502>=5,AD$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AE202)-SUM($N1502:AD1502))*IF($F1502>=5,AE$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AF202)-SUM($N1502:AE1502))*IF($F1502>=5,AF$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AG202)-SUM($N1502:AF1502))*IF($F1502>=5,AG$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AH202)-SUM($N1502:AG1502))*IF($F1502>=5,AH$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AI202)-SUM($N1502:AH1502))*IF($F1502>=5,AI$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AJ202)-SUM($N1502:AI1502))*IF($F1502>=5,AJ$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AK202)-SUM($N1502:AJ1502))*IF($F1502>=5,AK$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AL202)-SUM($N1502:AK1502))*IF($F1502>=5,AL$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AM202)-SUM($N1502:AL1502))*IF($F1502>=5,AM$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AN202)-SUM($N1502:AM1502))*IF($F1502>=5,AN$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AO202)-SUM($N1502:AN1502))*IF($F1502>=5,AO$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AP202)-SUM($N1502:AO1502))*IF($F1502>=5,AP$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AQ202)-SUM($N1502:AP1502))*IF($F1502>=5,AQ$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AR202)-SUM($N1502:AQ1502))*IF($F1502>=5,AR$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AS202)-SUM($N1502:AR1502))*IF($F1502>=5,AS$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AT202)-SUM($N1502:AS1502))*IF($F1502>=5,AT$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AU202)-SUM($N1502:AT1502))*IF($F1502>=5,AU$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AV202)-SUM($N1502:AU1502))*IF($F1502>=5,AV$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AW202)-SUM($N1502:AV1502))*IF($F1502>=5,AW$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AX202)-SUM($N1502:AW1502))*IF($F1502>=5,AX$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AY202)-SUM($N1502:AX1502))*IF($F1502>=5,AY$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:AZ202)-SUM($N1502:AY1502))*IF($F1502>=5,AZ$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:BA202)-SUM($N1502:AZ1502))*IF($F1502>=5,BA$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:BB202)-SUM($N1502:BA1502))*IF($F1502>=5,BB$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:BC202)-SUM($N1502:BB1502))*IF($F1502>=5,BC$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:BD202)-SUM($N1502:BC1502))*IF($F1502>=5,BD$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:BE202)-SUM($N1502:BD1502))*IF($F1502>=5,BE$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:BF202)-SUM($N1502:BE1502))*IF($F1502>=5,BF$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:BG202)-SUM($N1502:BF1502))*IF($F1502>=5,BG$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:BH202)-SUM($N1502:BG1502))*IF($F1502>=5,BH$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:BI202)-SUM($N1502:BH1502))*IF($F1502>=5,BI$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:BJ202)-SUM($N1502:BI1502))*IF($F1502>=5,BJ$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:BK202)-SUM($N1502:BJ1502))*IF($F1502>=5,BK$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:BL202)-SUM($N1502:BK1502))*IF($F1502>=5,BL$9>=YEAR($I1502),1)*($F1502>=3)","v":0},{"$f":"(SUM($N202:BM202)-SUM($N1502:BL1502))*IF($F1502>=5,BM$9>=YEAR($I1502),1)*($F1502>=3)","v":0}]
[null,null,51,"MP Growth","Capital",4,null,2020,"2020-07-01",null,2532.8896644406909,2716.5412227951701,null,null,{"$f":"(SUM($N207:O207)-SUM($N1507:N1507))*IF($F1507>=5,O$9>=YEAR($I1507),1)*($F1507>=3)","v":213.58951916999999},{"$f":"(SUM($N207:P207)-SUM($N1507:O1507))*IF($F1507>=5,P$9>=YEAR($I1507),1)*($F1507>=3)","v":270.38965224999993},{"$f":"(SUM($N207:Q207)-SUM($N1507:P1507))*IF($F1507>=5,Q$9>=YEAR($I1507),1)*($F1507>=3)","v":231.96755136000002},{"$f":"(SUM($N207:R207)-SUM($N1507:Q1507))*IF($F1507>=5,R$9>=YEAR($I1507),1)*($F1507>=3)","v":406.35050654487793},{"$f":"(SUM($N207:S207)-SUM($N1507:R1507))*IF($F1507>=5,S$9>=YEAR($I1507),1)*($F1507>=3)","v":683.7956756159922},{"$f":"(SUM($N207:T207)-SUM($N1507:S1507))*IF($F1507>=5,T$9>=YEAR($I1507),1)*($F1507>=3)","v":396.62670173697506},{"$f":"(SUM($N207:U207)-SUM($N1507:T1507))*IF($F1507>=5,U$9>=YEAR($I1507),1)*($F1507>=3)","v":513.82161611732499},{"$f":"(SUM($N207:V207)-SUM($N1507:U1507))*IF($F1507>=5,V$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:W207)-SUM($N1507:V1507))*IF($F1507>=5,W$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:X207)-SUM($N1507:W1507))*IF($F1507>=5,X$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:Y207)-SUM($N1507:X1507))*IF($F1507>=5,Y$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:Z207)-SUM($N1507:Y1507))*IF($F1507>=5,Z$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AA207)-SUM($N1507:Z1507))*IF($F1507>=5,AA$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AB207)-SUM($N1507:AA1507))*IF($F1507>=5,AB$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AC207)-SUM($N1507:AB1507))*IF($F1507>=5,AC$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AD207)-SUM($N1507:AC1507))*IF($F1507>=5,AD$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AE207)-SUM($N1507:AD1507))*IF($F1507>=5,AE$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AF207)-SUM($N1507:AE1507))*IF($F1507>=5,AF$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AG207)-SUM($N1507:AF1507))*IF($F1507>=5,AG$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AH207)-SUM($N1507:AG1507))*IF($F1507>=5,AH$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AI207)-SUM($N1507:AH1507))*IF($F1507>=5,AI$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AJ207)-SUM($N1507:AI1507))*IF($F1507>=5,AJ$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AK207)-SUM($N1507:AJ1507))*IF($F1507>=5,AK$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AL207)-SUM($N1507:AK1507))*IF($F1507>=5,AL$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AM207)-SUM($N1507:AL1507))*IF($F1507>=5,AM$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AN207)-SUM($N1507:AM1507))*IF($F1507>=5,AN$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AO207)-SUM($N1507:AN1507))*IF($F1507>=5,AO$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AP207)-SUM($N1507:AO1507))*IF($F1507>=5,AP$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AQ207)-SUM($N1507:AP1507))*IF($F1507>=5,AQ$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AR207)-SUM($N1507:AQ1507))*IF($F1507>=5,AR$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AS207)-SUM($N1507:AR1507))*IF($F1507>=5,AS$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AT207)-SUM($N1507:AS1507))*IF($F1507>=5,AT$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AU207)-SUM($N1507:AT1507))*IF($F1507>=5,AU$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AV207)-SUM($N1507:AU1507))*IF($F1507>=5,AV$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AW207)-SUM($N1507:AV1507))*IF($F1507>=5,AW$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AX207)-SUM($N1507:AW1507))*IF($F1507>=5,AX$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AY207)-SUM($N1507:AX1507))*IF($F1507>=5,AY$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:AZ207)-SUM($N1507:AY1507))*IF($F1507>=5,AZ$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:BA207)-SUM($N1507:AZ1507))*IF($F1507>=5,BA$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:BB207)-SUM($N1507:BA1507))*IF($F1507>=5,BB$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:BC207)-SUM($N1507:BB1507))*IF($F1507>=5,BC$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:BD207)-SUM($N1507:BC1507))*IF($F1507>=5,BD$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:BE207)-SUM($N1507:BD1507))*IF($F1507>=5,BE$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:BF207)-SUM($N1507:BE1507))*IF($F1507>=5,BF$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:BG207)-SUM($N1507:BF1507))*IF($F1507>=5,BG$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:BH207)-SUM($N1507:BG1507))*IF($F1507>=5,BH$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:BI207)-SUM($N1507:BH1507))*IF($F1507>=5,BI$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:BJ207)-SUM($N1507:BI1507))*IF($F1507>=5,BJ$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:BK207)-SUM($N1507:BJ1507))*IF($F1507>=5,BK$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:BL207)-SUM($N1507:BK1507))*IF($F1507>=5,BL$9>=YEAR($I1507),1)*($F1507>=3)","v":0},{"$f":"(SUM($N207:BM207)-SUM($N1507:BL1507))*IF($F1507>=5,BM$9>=YEAR($I1507),1)*($F1507>=3)","v":0}]
[null,null,53,"Other","Capital",4,null,2020,"2020-07-01",null,206.83789594084996,218.94492531421119,null,null,{"$f":"(SUM($N209:O209)-SUM($N1509:N1509))*IF($F1509>=5,O$9>=YEAR($I1509),1)*($F1509>=3)","v":17.78196346},{"$f":"(SUM($N209:P209)-SUM($N1509:O1509))*IF($F1509>=5,P$9>=YEAR($I1509),1)*($F1509>=3)","v":20.50507262},{"$f":"(SUM($N209:Q209)-SUM($N1509:P1509))*IF($F1509>=5,Q$9>=YEAR($I1509),1)*($F1509>=3)","v":35.63162406},{"$f":"(SUM($N209:R209)-SUM($N1509:Q1509))*IF($F1509>=5,R$9>=YEAR($I1509),1)*($F1509>=3)","v":35.169606960639996},{"$f":"(SUM($N209:S209)-SUM($N1509:R1509))*IF($F1509>=5,S$9>=YEAR($I1509),1)*($F1509>=3)","v":36.405532623753288},{"$f":"(SUM($N209:T209)-SUM($N1509:S1509))*IF($F1509>=5,T$9>=YEAR($I1509),1)*($F1509>=3)","v":36.725554759539705},{"$f":"(SUM($N209:U209)-SUM($N1509:T1509))*IF($F1509>=5,U$9>=YEAR($I1509),1)*($F1509>=3)","v":36.725570830278201},{"$f":"(SUM($N209:V209)-SUM($N1509:U1509))*IF($F1509>=5,V$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:W209)-SUM($N1509:V1509))*IF($F1509>=5,W$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:X209)-SUM($N1509:W1509))*IF($F1509>=5,X$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:Y209)-SUM($N1509:X1509))*IF($F1509>=5,Y$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:Z209)-SUM($N1509:Y1509))*IF($F1509>=5,Z$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AA209)-SUM($N1509:Z1509))*IF($F1509>=5,AA$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AB209)-SUM($N1509:AA1509))*IF($F1509>=5,AB$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AC209)-SUM($N1509:AB1509))*IF($F1509>=5,AC$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AD209)-SUM($N1509:AC1509))*IF($F1509>=5,AD$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AE209)-SUM($N1509:AD1509))*IF($F1509>=5,AE$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AF209)-SUM($N1509:AE1509))*IF($F1509>=5,AF$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AG209)-SUM($N1509:AF1509))*IF($F1509>=5,AG$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AH209)-SUM($N1509:AG1509))*IF($F1509>=5,AH$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AI209)-SUM($N1509:AH1509))*IF($F1509>=5,AI$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AJ209)-SUM($N1509:AI1509))*IF($F1509>=5,AJ$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AK209)-SUM($N1509:AJ1509))*IF($F1509>=5,AK$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AL209)-SUM($N1509:AK1509))*IF($F1509>=5,AL$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AM209)-SUM($N1509:AL1509))*IF($F1509>=5,AM$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AN209)-SUM($N1509:AM1509))*IF($F1509>=5,AN$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AO209)-SUM($N1509:AN1509))*IF($F1509>=5,AO$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AP209)-SUM($N1509:AO1509))*IF($F1509>=5,AP$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AQ209)-SUM($N1509:AP1509))*IF($F1509>=5,AQ$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AR209)-SUM($N1509:AQ1509))*IF($F1509>=5,AR$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AS209)-SUM($N1509:AR1509))*IF($F1509>=5,AS$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AT209)-SUM($N1509:AS1509))*IF($F1509>=5,AT$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AU209)-SUM($N1509:AT1509))*IF($F1509>=5,AU$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AV209)-SUM($N1509:AU1509))*IF($F1509>=5,AV$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AW209)-SUM($N1509:AV1509))*IF($F1509>=5,AW$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AX209)-SUM($N1509:AW1509))*IF($F1509>=5,AX$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AY209)-SUM($N1509:AX1509))*IF($F1509>=5,AY$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:AZ209)-SUM($N1509:AY1509))*IF($F1509>=5,AZ$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:BA209)-SUM($N1509:AZ1509))*IF($F1509>=5,BA$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:BB209)-SUM($N1509:BA1509))*IF($F1509>=5,BB$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:BC209)-SUM($N1509:BB1509))*IF($F1509>=5,BC$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:BD209)-SUM($N1509:BC1509))*IF($F1509>=5,BD$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:BE209)-SUM($N1509:BD1509))*IF($F1509>=5,BE$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:BF209)-SUM($N1509:BE1509))*IF($F1509>=5,BF$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:BG209)-SUM($N1509:BF1509))*IF($F1509>=5,BG$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:BH209)-SUM($N1509:BG1509))*IF($F1509>=5,BH$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:BI209)-SUM($N1509:BH1509))*IF($F1509>=5,BI$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:BJ209)-SUM($N1509:BI1509))*IF($F1509>=5,BJ$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:BK209)-SUM($N1509:BJ1509))*IF($F1509>=5,BK$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:BL209)-SUM($N1509:BK1509))*IF($F1509>=5,BL$9>=YEAR($I1509),1)*($F1509>=3)","v":0},{"$f":"(SUM($N209:BM209)-SUM($N1509:BL1509))*IF($F1509>=5,BM$9>=YEAR($I1509),1)*($F1509>=3)","v":0}]
[null,null,57,"Overhead to Underground","Capital",4,null,2020,"2020-07-01",null,43.870798762879076,46.397663809454805,null,null,{"$f":"(SUM($N213:O213)-SUM($N1513:N1513))*IF($F1513>=5,O$9>=YEAR($I1513),1)*($F1513>=3)","v":3.9970595800000002},{"$f":"(SUM($N213:P213)-SUM($N1513:O1513))*IF($F1513>=5,P$9>=YEAR($I1513),1)*($F1513>=3)","v":2.0038083899999997},{"$f":"(SUM($N213:Q213)-SUM($N1513:P1513))*IF($F1513>=5,Q$9>=YEAR($I1513),1)*($F1513>=3)","v":11.843925950000001},{"$f":"(SUM($N213:R213)-SUM($N1513:Q1513))*IF($F1513>=5,R$9>=YEAR($I1513),1)*($F1513>=3)","v":5.4357901628574012},{"$f":"(SUM($N213:S213)-SUM($N1513:R1513))*IF($F1513>=5,S$9>=YEAR($I1513),1)*($F1513>=3)","v":7.7132777758429008},{"$f":"(SUM($N213:T213)-SUM($N1513:S1513))*IF($F1513>=5,T$9>=YEAR($I1513),1)*($F1513>=3)","v":7.7046714595193997},{"$f":"(SUM($N213:U213)-SUM($N1513:T1513))*IF($F1513>=5,U$9>=YEAR($I1513),1)*($F1513>=3)","v":7.6991304912351026},{"$f":"(SUM($N213:V213)-SUM($N1513:U1513))*IF($F1513>=5,V$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:W213)-SUM($N1513:V1513))*IF($F1513>=5,W$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:X213)-SUM($N1513:W1513))*IF($F1513>=5,X$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:Y213)-SUM($N1513:X1513))*IF($F1513>=5,Y$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:Z213)-SUM($N1513:Y1513))*IF($F1513>=5,Z$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AA213)-SUM($N1513:Z1513))*IF($F1513>=5,AA$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AB213)-SUM($N1513:AA1513))*IF($F1513>=5,AB$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AC213)-SUM($N1513:AB1513))*IF($F1513>=5,AC$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AD213)-SUM($N1513:AC1513))*IF($F1513>=5,AD$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AE213)-SUM($N1513:AD1513))*IF($F1513>=5,AE$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AF213)-SUM($N1513:AE1513))*IF($F1513>=5,AF$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AG213)-SUM($N1513:AF1513))*IF($F1513>=5,AG$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AH213)-SUM($N1513:AG1513))*IF($F1513>=5,AH$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AI213)-SUM($N1513:AH1513))*IF($F1513>=5,AI$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AJ213)-SUM($N1513:AI1513))*IF($F1513>=5,AJ$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AK213)-SUM($N1513:AJ1513))*IF($F1513>=5,AK$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AL213)-SUM($N1513:AK1513))*IF($F1513>=5,AL$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AM213)-SUM($N1513:AL1513))*IF($F1513>=5,AM$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AN213)-SUM($N1513:AM1513))*IF($F1513>=5,AN$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AO213)-SUM($N1513:AN1513))*IF($F1513>=5,AO$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AP213)-SUM($N1513:AO1513))*IF($F1513>=5,AP$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AQ213)-SUM($N1513:AP1513))*IF($F1513>=5,AQ$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AR213)-SUM($N1513:AQ1513))*IF($F1513>=5,AR$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AS213)-SUM($N1513:AR1513))*IF($F1513>=5,AS$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AT213)-SUM($N1513:AS1513))*IF($F1513>=5,AT$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AU213)-SUM($N1513:AT1513))*IF($F1513>=5,AU$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AV213)-SUM($N1513:AU1513))*IF($F1513>=5,AV$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AW213)-SUM($N1513:AV1513))*IF($F1513>=5,AW$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AX213)-SUM($N1513:AW1513))*IF($F1513>=5,AX$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AY213)-SUM($N1513:AX1513))*IF($F1513>=5,AY$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:AZ213)-SUM($N1513:AY1513))*IF($F1513>=5,AZ$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:BA213)-SUM($N1513:AZ1513))*IF($F1513>=5,BA$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:BB213)-SUM($N1513:BA1513))*IF($F1513>=5,BB$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:BC213)-SUM($N1513:BB1513))*IF($F1513>=5,BC$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:BD213)-SUM($N1513:BC1513))*IF($F1513>=5,BD$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:BE213)-SUM($N1513:BD1513))*IF($F1513>=5,BE$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:BF213)-SUM($N1513:BE1513))*IF($F1513>=5,BF$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:BG213)-SUM($N1513:BF1513))*IF($F1513>=5,BG$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:BH213)-SUM($N1513:BG1513))*IF($F1513>=5,BH$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:BI213)-SUM($N1513:BH1513))*IF($F1513>=5,BI$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:BJ213)-SUM($N1513:BI1513))*IF($F1513>=5,BJ$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:BK213)-SUM($N1513:BJ1513))*IF($F1513>=5,BK$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:BL213)-SUM($N1513:BK1513))*IF($F1513>=5,BL$9>=YEAR($I1513),1)*($F1513>=3)","v":0},{"$f":"(SUM($N213:BM213)-SUM($N1513:BL1513))*IF($F1513>=5,BM$9>=YEAR($I1513),1)*($F1513>=3)","v":0}]
[null,null,60,"Feeder Hardening","Capital",4,null,2020,"2020-07-01",null,2715.9673362061517,2593.1076405638614,null,null,{"$f":"(SUM($N216:O216)-SUM($N1516:N1516))*IF($F1516>=5,O$9>=YEAR($I1516),1)*($F1516>=3)","v":567.3444379},{"$f":"(SUM($N216:P216)-SUM($N1516:O1516))*IF($F1516>=5,P$9>=YEAR($I1516),1)*($F1516>=3)","v":497.04877293999994},{"$f":"(SUM($N216:Q216)-SUM($N1516:P1516))*IF($F1516>=5,Q$9>=YEAR($I1516),1)*($F1516>=3)","v":583.35135606999984},{"$f":"(SUM($N216:R216)-SUM($N1516:Q1516))*IF($F1516>=5,R$9>=YEAR($I1516),1)*($F1516>=3)","v":666.73325324848702},{"$f":"(SUM($N216:S216)-SUM($N1516:R1516))*IF($F1516>=5,S$9>=YEAR($I1516),1)*($F1516>=3)","v":96.282001084277908},{"$f":"(SUM($N216:T216)-SUM($N1516:S1516))*IF($F1516>=5,T$9>=YEAR($I1516),1)*($F1516>=3)","v":97.849148610920111},{"$f":"(SUM($N216:U216)-SUM($N1516:T1516))*IF($F1516>=5,U$9>=YEAR($I1516),1)*($F1516>=3)","v":84.498670710176611},{"$f":"(SUM($N216:V216)-SUM($N1516:U1516))*IF($F1516>=5,V$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:W216)-SUM($N1516:V1516))*IF($F1516>=5,W$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:X216)-SUM($N1516:W1516))*IF($F1516>=5,X$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:Y216)-SUM($N1516:X1516))*IF($F1516>=5,Y$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:Z216)-SUM($N1516:Y1516))*IF($F1516>=5,Z$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AA216)-SUM($N1516:Z1516))*IF($F1516>=5,AA$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AB216)-SUM($N1516:AA1516))*IF($F1516>=5,AB$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AC216)-SUM($N1516:AB1516))*IF($F1516>=5,AC$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AD216)-SUM($N1516:AC1516))*IF($F1516>=5,AD$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AE216)-SUM($N1516:AD1516))*IF($F1516>=5,AE$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AF216)-SUM($N1516:AE1516))*IF($F1516>=5,AF$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AG216)-SUM($N1516:AF1516))*IF($F1516>=5,AG$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AH216)-SUM($N1516:AG1516))*IF($F1516>=5,AH$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AI216)-SUM($N1516:AH1516))*IF($F1516>=5,AI$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AJ216)-SUM($N1516:AI1516))*IF($F1516>=5,AJ$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AK216)-SUM($N1516:AJ1516))*IF($F1516>=5,AK$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AL216)-SUM($N1516:AK1516))*IF($F1516>=5,AL$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AM216)-SUM($N1516:AL1516))*IF($F1516>=5,AM$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AN216)-SUM($N1516:AM1516))*IF($F1516>=5,AN$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AO216)-SUM($N1516:AN1516))*IF($F1516>=5,AO$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AP216)-SUM($N1516:AO1516))*IF($F1516>=5,AP$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AQ216)-SUM($N1516:AP1516))*IF($F1516>=5,AQ$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AR216)-SUM($N1516:AQ1516))*IF($F1516>=5,AR$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AS216)-SUM($N1516:AR1516))*IF($F1516>=5,AS$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AT216)-SUM($N1516:AS1516))*IF($F1516>=5,AT$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AU216)-SUM($N1516:AT1516))*IF($F1516>=5,AU$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AV216)-SUM($N1516:AU1516))*IF($F1516>=5,AV$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AW216)-SUM($N1516:AV1516))*IF($F1516>=5,AW$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AX216)-SUM($N1516:AW1516))*IF($F1516>=5,AX$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AY216)-SUM($N1516:AX1516))*IF($F1516>=5,AY$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:AZ216)-SUM($N1516:AY1516))*IF($F1516>=5,AZ$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:BA216)-SUM($N1516:AZ1516))*IF($F1516>=5,BA$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:BB216)-SUM($N1516:BA1516))*IF($F1516>=5,BB$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:BC216)-SUM($N1516:BB1516))*IF($F1516>=5,BC$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:BD216)-SUM($N1516:BC1516))*IF($F1516>=5,BD$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:BE216)-SUM($N1516:BD1516))*IF($F1516>=5,BE$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:BF216)-SUM($N1516:BE1516))*IF($F1516>=5,BF$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:BG216)-SUM($N1516:BF1516))*IF($F1516>=5,BG$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:BH216)-SUM($N1516:BG1516))*IF($F1516>=5,BH$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:BI216)-SUM($N1516:BH1516))*IF($F1516>=5,BI$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:BJ216)-SUM($N1516:BI1516))*IF($F1516>=5,BJ$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:BK216)-SUM($N1516:BJ1516))*IF($F1516>=5,BK$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:BL216)-SUM($N1516:BK1516))*IF($F1516>=5,BL$9>=YEAR($I1516),1)*($F1516>=3)","v":0},{"$f":"(SUM($N216:BM216)-SUM($N1516:BL1516))*IF($F1516>=5,BM$9>=YEAR($I1516),1)*($F1516>=3)","v":0}]
[null,null,64,"Storm Mitigation","Capital",4,null,2020,"2020-07-01",null,3.8202358701805772,4.1381461472363998,null,null,{"$f":"(SUM($N220:O220)-SUM($N1520:N1520))*IF($F1520>=5,O$9>=YEAR($I1520),1)*($F1520>=3)","v":-1.6429849999999999E-2},{"$f":"(SUM($N220:P220)-SUM($N1520:O1520))*IF($F1520>=5,P$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:Q220)-SUM($N1520:P1520))*IF($F1520>=5,Q$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:R220)-SUM($N1520:Q1520))*IF($F1520>=5,R$9>=YEAR($I1520),1)*($F1520>=3)","v":2.0545794700001001},{"$f":"(SUM($N220:S220)-SUM($N1520:R1520))*IF($F1520>=5,S$9>=YEAR($I1520),1)*($F1520>=3)","v":1.7000000000346001},{"$f":"(SUM($N220:T220)-SUM($N1520:S1520))*IF($F1520>=5,T$9>=YEAR($I1520),1)*($F1520>=3)","v":0.39999652720169987},{"$f":"(SUM($N220:U220)-SUM($N1520:T1520))*IF($F1520>=5,U$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:V220)-SUM($N1520:U1520))*IF($F1520>=5,V$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:W220)-SUM($N1520:V1520))*IF($F1520>=5,W$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:X220)-SUM($N1520:W1520))*IF($F1520>=5,X$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:Y220)-SUM($N1520:X1520))*IF($F1520>=5,Y$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:Z220)-SUM($N1520:Y1520))*IF($F1520>=5,Z$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AA220)-SUM($N1520:Z1520))*IF($F1520>=5,AA$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AB220)-SUM($N1520:AA1520))*IF($F1520>=5,AB$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AC220)-SUM($N1520:AB1520))*IF($F1520>=5,AC$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AD220)-SUM($N1520:AC1520))*IF($F1520>=5,AD$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AE220)-SUM($N1520:AD1520))*IF($F1520>=5,AE$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AF220)-SUM($N1520:AE1520))*IF($F1520>=5,AF$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AG220)-SUM($N1520:AF1520))*IF($F1520>=5,AG$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AH220)-SUM($N1520:AG1520))*IF($F1520>=5,AH$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AI220)-SUM($N1520:AH1520))*IF($F1520>=5,AI$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AJ220)-SUM($N1520:AI1520))*IF($F1520>=5,AJ$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AK220)-SUM($N1520:AJ1520))*IF($F1520>=5,AK$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AL220)-SUM($N1520:AK1520))*IF($F1520>=5,AL$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AM220)-SUM($N1520:AL1520))*IF($F1520>=5,AM$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AN220)-SUM($N1520:AM1520))*IF($F1520>=5,AN$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AO220)-SUM($N1520:AN1520))*IF($F1520>=5,AO$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AP220)-SUM($N1520:AO1520))*IF($F1520>=5,AP$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AQ220)-SUM($N1520:AP1520))*IF($F1520>=5,AQ$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AR220)-SUM($N1520:AQ1520))*IF($F1520>=5,AR$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AS220)-SUM($N1520:AR1520))*IF($F1520>=5,AS$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AT220)-SUM($N1520:AS1520))*IF($F1520>=5,AT$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AU220)-SUM($N1520:AT1520))*IF($F1520>=5,AU$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AV220)-SUM($N1520:AU1520))*IF($F1520>=5,AV$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AW220)-SUM($N1520:AV1520))*IF($F1520>=5,AW$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AX220)-SUM($N1520:AW1520))*IF($F1520>=5,AX$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AY220)-SUM($N1520:AX1520))*IF($F1520>=5,AY$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:AZ220)-SUM($N1520:AY1520))*IF($F1520>=5,AZ$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:BA220)-SUM($N1520:AZ1520))*IF($F1520>=5,BA$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:BB220)-SUM($N1520:BA1520))*IF($F1520>=5,BB$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:BC220)-SUM($N1520:BB1520))*IF($F1520>=5,BC$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:BD220)-SUM($N1520:BC1520))*IF($F1520>=5,BD$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:BE220)-SUM($N1520:BD1520))*IF($F1520>=5,BE$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:BF220)-SUM($N1520:BE1520))*IF($F1520>=5,BF$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:BG220)-SUM($N1520:BF1520))*IF($F1520>=5,BG$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:BH220)-SUM($N1520:BG1520))*IF($F1520>=5,BH$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:BI220)-SUM($N1520:BH1520))*IF($F1520>=5,BI$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:BJ220)-SUM($N1520:BI1520))*IF($F1520>=5,BJ$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:BK220)-SUM($N1520:BJ1520))*IF($F1520>=5,BK$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:BL220)-SUM($N1520:BK1520))*IF($F1520>=5,BL$9>=YEAR($I1520),1)*($F1520>=3)","v":0},{"$f":"(SUM($N220:BM220)-SUM($N1520:BL1520))*IF($F1520>=5,BM$9>=YEAR($I1520),1)*($F1520>=3)","v":0}]
[null,null,69,"Compliance","Capital",4,null,2020,"2020-07-01",null,139.63605674575265,141.48539317608862,null,null,{"$f":"(SUM($N225:O225)-SUM($N1525:N1525))*IF($F1525>=5,O$9>=YEAR($I1525),1)*($F1525>=3)","v":38.841304209999997},{"$f":"(SUM($N225:P225)-SUM($N1525:O1525))*IF($F1525>=5,P$9>=YEAR($I1525),1)*($F1525>=3)","v":11.982889100000001},{"$f":"(SUM($N225:Q225)-SUM($N1525:P1525))*IF($F1525>=5,Q$9>=YEAR($I1525),1)*($F1525>=3)","v":12.41405322},{"$f":"(SUM($N225:R225)-SUM($N1525:Q1525))*IF($F1525>=5,R$9>=YEAR($I1525),1)*($F1525>=3)","v":10.621241221206006},{"$f":"(SUM($N225:S225)-SUM($N1525:R1525))*IF($F1525>=5,S$9>=YEAR($I1525),1)*($F1525>=3)","v":21.8050270539282},{"$f":"(SUM($N225:T225)-SUM($N1525:S1525))*IF($F1525>=5,T$9>=YEAR($I1525),1)*($F1525>=3)","v":25.345886990063605},{"$f":"(SUM($N225:U225)-SUM($N1525:T1525))*IF($F1525>=5,U$9>=YEAR($I1525),1)*($F1525>=3)","v":20.474991380890813},{"$f":"(SUM($N225:V225)-SUM($N1525:U1525))*IF($F1525>=5,V$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:W225)-SUM($N1525:V1525))*IF($F1525>=5,W$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:X225)-SUM($N1525:W1525))*IF($F1525>=5,X$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:Y225)-SUM($N1525:X1525))*IF($F1525>=5,Y$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:Z225)-SUM($N1525:Y1525))*IF($F1525>=5,Z$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AA225)-SUM($N1525:Z1525))*IF($F1525>=5,AA$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AB225)-SUM($N1525:AA1525))*IF($F1525>=5,AB$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AC225)-SUM($N1525:AB1525))*IF($F1525>=5,AC$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AD225)-SUM($N1525:AC1525))*IF($F1525>=5,AD$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AE225)-SUM($N1525:AD1525))*IF($F1525>=5,AE$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AF225)-SUM($N1525:AE1525))*IF($F1525>=5,AF$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AG225)-SUM($N1525:AF1525))*IF($F1525>=5,AG$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AH225)-SUM($N1525:AG1525))*IF($F1525>=5,AH$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AI225)-SUM($N1525:AH1525))*IF($F1525>=5,AI$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AJ225)-SUM($N1525:AI1525))*IF($F1525>=5,AJ$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AK225)-SUM($N1525:AJ1525))*IF($F1525>=5,AK$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AL225)-SUM($N1525:AK1525))*IF($F1525>=5,AL$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AM225)-SUM($N1525:AL1525))*IF($F1525>=5,AM$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AN225)-SUM($N1525:AM1525))*IF($F1525>=5,AN$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AO225)-SUM($N1525:AN1525))*IF($F1525>=5,AO$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AP225)-SUM($N1525:AO1525))*IF($F1525>=5,AP$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AQ225)-SUM($N1525:AP1525))*IF($F1525>=5,AQ$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AR225)-SUM($N1525:AQ1525))*IF($F1525>=5,AR$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AS225)-SUM($N1525:AR1525))*IF($F1525>=5,AS$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AT225)-SUM($N1525:AS1525))*IF($F1525>=5,AT$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AU225)-SUM($N1525:AT1525))*IF($F1525>=5,AU$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AV225)-SUM($N1525:AU1525))*IF($F1525>=5,AV$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AW225)-SUM($N1525:AV1525))*IF($F1525>=5,AW$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AX225)-SUM($N1525:AW1525))*IF($F1525>=5,AX$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AY225)-SUM($N1525:AX1525))*IF($F1525>=5,AY$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:AZ225)-SUM($N1525:AY1525))*IF($F1525>=5,AZ$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:BA225)-SUM($N1525:AZ1525))*IF($F1525>=5,BA$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:BB225)-SUM($N1525:BA1525))*IF($F1525>=5,BB$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:BC225)-SUM($N1525:BB1525))*IF($F1525>=5,BC$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:BD225)-SUM($N1525:BC1525))*IF($F1525>=5,BD$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:BE225)-SUM($N1525:BD1525))*IF($F1525>=5,BE$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:BF225)-SUM($N1525:BE1525))*IF($F1525>=5,BF$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:BG225)-SUM($N1525:BF1525))*IF($F1525>=5,BG$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:BH225)-SUM($N1525:BG1525))*IF($F1525>=5,BH$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:BI225)-SUM($N1525:BH1525))*IF($F1525>=5,BI$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:BJ225)-SUM($N1525:BI1525))*IF($F1525>=5,BJ$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:BK225)-SUM($N1525:BJ1525))*IF($F1525>=5,BK$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:BL225)-SUM($N1525:BK1525))*IF($F1525>=5,BL$9>=YEAR($I1525),1)*($F1525>=3)","v":0},{"$f":"(SUM($N225:BM225)-SUM($N1525:BL1525))*IF($F1525>=5,BM$9>=YEAR($I1525),1)*($F1525>=3)","v":0}]
[null,null,72,"MP Outside Requests","Capital",4,null,2020,"2020-07-01",null,74.985011873254976,76.850163861086898,null,null,{"$f":"(SUM($N228:O228)-SUM($N1528:N1528))*IF($F1528>=5,O$9>=YEAR($I1528),1)*($F1528>=3)","v":16.360060579999999},{"$f":"(SUM($N228:P228)-SUM($N1528:O1528))*IF($F1528>=5,P$9>=YEAR($I1528),1)*($F1528>=3)","v":9.0428999999999995},{"$f":"(SUM($N228:Q228)-SUM($N1528:P1528))*IF($F1528>=5,Q$9>=YEAR($I1528),1)*($F1528>=3)","v":1.9085559600000011},{"$f":"(SUM($N228:R228)-SUM($N1528:Q1528))*IF($F1528>=5,R$9>=YEAR($I1528),1)*($F1528>=3)","v":4.1852807498900013},{"$f":"(SUM($N228:S228)-SUM($N1528:R1528))*IF($F1528>=5,S$9>=YEAR($I1528),1)*($F1528>=3)","v":29.953348691473803},{"$f":"(SUM($N228:T228)-SUM($N1528:S1528))*IF($F1528>=5,T$9>=YEAR($I1528),1)*($F1528>=3)","v":7.8000157371333927},{"$f":"(SUM($N228:U228)-SUM($N1528:T1528))*IF($F1528>=5,U$9>=YEAR($I1528),1)*($F1528>=3)","v":7.6000021425897017},{"$f":"(SUM($N228:V228)-SUM($N1528:U1528))*IF($F1528>=5,V$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:W228)-SUM($N1528:V1528))*IF($F1528>=5,W$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:X228)-SUM($N1528:W1528))*IF($F1528>=5,X$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:Y228)-SUM($N1528:X1528))*IF($F1528>=5,Y$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:Z228)-SUM($N1528:Y1528))*IF($F1528>=5,Z$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AA228)-SUM($N1528:Z1528))*IF($F1528>=5,AA$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AB228)-SUM($N1528:AA1528))*IF($F1528>=5,AB$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AC228)-SUM($N1528:AB1528))*IF($F1528>=5,AC$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AD228)-SUM($N1528:AC1528))*IF($F1528>=5,AD$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AE228)-SUM($N1528:AD1528))*IF($F1528>=5,AE$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AF228)-SUM($N1528:AE1528))*IF($F1528>=5,AF$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AG228)-SUM($N1528:AF1528))*IF($F1528>=5,AG$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AH228)-SUM($N1528:AG1528))*IF($F1528>=5,AH$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AI228)-SUM($N1528:AH1528))*IF($F1528>=5,AI$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AJ228)-SUM($N1528:AI1528))*IF($F1528>=5,AJ$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AK228)-SUM($N1528:AJ1528))*IF($F1528>=5,AK$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AL228)-SUM($N1528:AK1528))*IF($F1528>=5,AL$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AM228)-SUM($N1528:AL1528))*IF($F1528>=5,AM$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AN228)-SUM($N1528:AM1528))*IF($F1528>=5,AN$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AO228)-SUM($N1528:AN1528))*IF($F1528>=5,AO$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AP228)-SUM($N1528:AO1528))*IF($F1528>=5,AP$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AQ228)-SUM($N1528:AP1528))*IF($F1528>=5,AQ$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AR228)-SUM($N1528:AQ1528))*IF($F1528>=5,AR$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AS228)-SUM($N1528:AR1528))*IF($F1528>=5,AS$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AT228)-SUM($N1528:AS1528))*IF($F1528>=5,AT$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AU228)-SUM($N1528:AT1528))*IF($F1528>=5,AU$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AV228)-SUM($N1528:AU1528))*IF($F1528>=5,AV$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AW228)-SUM($N1528:AV1528))*IF($F1528>=5,AW$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AX228)-SUM($N1528:AW1528))*IF($F1528>=5,AX$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AY228)-SUM($N1528:AX1528))*IF($F1528>=5,AY$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:AZ228)-SUM($N1528:AY1528))*IF($F1528>=5,AZ$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:BA228)-SUM($N1528:AZ1528))*IF($F1528>=5,BA$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:BB228)-SUM($N1528:BA1528))*IF($F1528>=5,BB$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:BC228)-SUM($N1528:BB1528))*IF($F1528>=5,BC$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:BD228)-SUM($N1528:BC1528))*IF($F1528>=5,BD$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:BE228)-SUM($N1528:BD1528))*IF($F1528>=5,BE$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:BF228)-SUM($N1528:BE1528))*IF($F1528>=5,BF$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:BG228)-SUM($N1528:BF1528))*IF($F1528>=5,BG$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:BH228)-SUM($N1528:BG1528))*IF($F1528>=5,BH$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:BI228)-SUM($N1528:BH1528))*IF($F1528>=5,BI$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:BJ228)-SUM($N1528:BI1528))*IF($F1528>=5,BJ$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:BK228)-SUM($N1528:BJ1528))*IF($F1528>=5,BK$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:BL228)-SUM($N1528:BK1528))*IF($F1528>=5,BL$9>=YEAR($I1528),1)*($F1528>=3)","v":0},{"$f":"(SUM($N228:BM228)-SUM($N1528:BL1528))*IF($F1528>=5,BM$9>=YEAR($I1528),1)*($F1528>=3)","v":0}]
[null,null,74,"Restoration","Capital",4,null,2020,"2020-07-01",null,878.41219522676579,907.012237761547,null,null,{"$f":"(SUM($N230:O230)-SUM($N1530:N1530))*IF($F1530>=5,O$9>=YEAR($I1530),1)*($F1530>=3)","v":112.86561422},{"$f":"(SUM($N230:P230)-SUM($N1530:O1530))*IF($F1530>=5,P$9>=YEAR($I1530),1)*($F1530>=3)","v":125.39354137999999},{"$f":"(SUM($N230:Q230)-SUM($N1530:P1530))*IF($F1530>=5,Q$9>=YEAR($I1530),1)*($F1530>=3)","v":129.86376981000001},{"$f":"(SUM($N230:R230)-SUM($N1530:Q1530))*IF($F1530>=5,R$9>=YEAR($I1530),1)*($F1530>=3)","v":143.107882337962},{"$f":"(SUM($N230:S230)-SUM($N1530:R1530))*IF($F1530>=5,S$9>=YEAR($I1530),1)*($F1530>=3)","v":130.18775220235602},{"$f":"(SUM($N230:T230)-SUM($N1530:S1530))*IF($F1530>=5,T$9>=YEAR($I1530),1)*($F1530>=3)","v":132.74886907417499},{"$f":"(SUM($N230:U230)-SUM($N1530:T1530))*IF($F1530>=5,U$9>=YEAR($I1530),1)*($F1530>=3)","v":132.844808737054},{"$f":"(SUM($N230:V230)-SUM($N1530:U1530))*IF($F1530>=5,V$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:W230)-SUM($N1530:V1530))*IF($F1530>=5,W$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:X230)-SUM($N1530:W1530))*IF($F1530>=5,X$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:Y230)-SUM($N1530:X1530))*IF($F1530>=5,Y$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:Z230)-SUM($N1530:Y1530))*IF($F1530>=5,Z$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AA230)-SUM($N1530:Z1530))*IF($F1530>=5,AA$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AB230)-SUM($N1530:AA1530))*IF($F1530>=5,AB$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AC230)-SUM($N1530:AB1530))*IF($F1530>=5,AC$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AD230)-SUM($N1530:AC1530))*IF($F1530>=5,AD$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AE230)-SUM($N1530:AD1530))*IF($F1530>=5,AE$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AF230)-SUM($N1530:AE1530))*IF($F1530>=5,AF$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AG230)-SUM($N1530:AF1530))*IF($F1530>=5,AG$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AH230)-SUM($N1530:AG1530))*IF($F1530>=5,AH$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AI230)-SUM($N1530:AH1530))*IF($F1530>=5,AI$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AJ230)-SUM($N1530:AI1530))*IF($F1530>=5,AJ$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AK230)-SUM($N1530:AJ1530))*IF($F1530>=5,AK$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AL230)-SUM($N1530:AK1530))*IF($F1530>=5,AL$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AM230)-SUM($N1530:AL1530))*IF($F1530>=5,AM$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AN230)-SUM($N1530:AM1530))*IF($F1530>=5,AN$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AO230)-SUM($N1530:AN1530))*IF($F1530>=5,AO$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AP230)-SUM($N1530:AO1530))*IF($F1530>=5,AP$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AQ230)-SUM($N1530:AP1530))*IF($F1530>=5,AQ$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AR230)-SUM($N1530:AQ1530))*IF($F1530>=5,AR$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AS230)-SUM($N1530:AR1530))*IF($F1530>=5,AS$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AT230)-SUM($N1530:AS1530))*IF($F1530>=5,AT$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AU230)-SUM($N1530:AT1530))*IF($F1530>=5,AU$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AV230)-SUM($N1530:AU1530))*IF($F1530>=5,AV$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AW230)-SUM($N1530:AV1530))*IF($F1530>=5,AW$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AX230)-SUM($N1530:AW1530))*IF($F1530>=5,AX$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AY230)-SUM($N1530:AX1530))*IF($F1530>=5,AY$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:AZ230)-SUM($N1530:AY1530))*IF($F1530>=5,AZ$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:BA230)-SUM($N1530:AZ1530))*IF($F1530>=5,BA$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:BB230)-SUM($N1530:BA1530))*IF($F1530>=5,BB$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:BC230)-SUM($N1530:BB1530))*IF($F1530>=5,BC$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:BD230)-SUM($N1530:BC1530))*IF($F1530>=5,BD$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:BE230)-SUM($N1530:BD1530))*IF($F1530>=5,BE$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:BF230)-SUM($N1530:BE1530))*IF($F1530>=5,BF$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:BG230)-SUM($N1530:BF1530))*IF($F1530>=5,BG$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:BH230)-SUM($N1530:BG1530))*IF($F1530>=5,BH$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:BI230)-SUM($N1530:BH1530))*IF($F1530>=5,BI$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:BJ230)-SUM($N1530:BI1530))*IF($F1530>=5,BJ$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:BK230)-SUM($N1530:BJ1530))*IF($F1530>=5,BK$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:BL230)-SUM($N1530:BK1530))*IF($F1530>=5,BL$9>=YEAR($I1530),1)*($F1530>=3)","v":0},{"$f":"(SUM($N230:BM230)-SUM($N1530:BL1530))*IF($F1530>=5,BM$9>=YEAR($I1530),1)*($F1530>=3)","v":0}]
[null,null,77,"CT Overhauls (Outage Execution and Not Parts)","Capital",4,null,2020,"2020-07-01",null,1872.0285034454362,1948.4155356418516,null,null,{"$f":"(SUM($N233:O233)-SUM($N1533:N1533))*IF($F1533>=5,O$9>=YEAR($I1533),1)*($F1533>=3)","v":254.83289331000003},{"$f":"(SUM($N233:P233)-SUM($N1533:O1533))*IF($F1533>=5,P$9>=YEAR($I1533),1)*($F1533>=3)","v":119.08991967999998},{"$f":"(SUM($N233:Q233)-SUM($N1533:P1533))*IF($F1533>=5,Q$9>=YEAR($I1533),1)*($F1533>=3)","v":294.62577414999998},{"$f":"(SUM($N233:R233)-SUM($N1533:Q1533))*IF($F1533>=5,R$9>=YEAR($I1533),1)*($F1533>=3)","v":342.96900586305833},{"$f":"(SUM($N233:S233)-SUM($N1533:R1533))*IF($F1533>=5,S$9>=YEAR($I1533),1)*($F1533>=3)","v":403.49783585443208},{"$f":"(SUM($N233:T233)-SUM($N1533:S1533))*IF($F1533>=5,T$9>=YEAR($I1533),1)*($F1533>=3)","v":370.79559235938495},{"$f":"(SUM($N233:U233)-SUM($N1533:T1533))*IF($F1533>=5,U$9>=YEAR($I1533),1)*($F1533>=3)","v":162.60451442497629},{"$f":"(SUM($N233:V233)-SUM($N1533:U1533))*IF($F1533>=5,V$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:W233)-SUM($N1533:V1533))*IF($F1533>=5,W$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:X233)-SUM($N1533:W1533))*IF($F1533>=5,X$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:Y233)-SUM($N1533:X1533))*IF($F1533>=5,Y$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:Z233)-SUM($N1533:Y1533))*IF($F1533>=5,Z$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AA233)-SUM($N1533:Z1533))*IF($F1533>=5,AA$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AB233)-SUM($N1533:AA1533))*IF($F1533>=5,AB$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AC233)-SUM($N1533:AB1533))*IF($F1533>=5,AC$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AD233)-SUM($N1533:AC1533))*IF($F1533>=5,AD$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AE233)-SUM($N1533:AD1533))*IF($F1533>=5,AE$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AF233)-SUM($N1533:AE1533))*IF($F1533>=5,AF$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AG233)-SUM($N1533:AF1533))*IF($F1533>=5,AG$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AH233)-SUM($N1533:AG1533))*IF($F1533>=5,AH$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AI233)-SUM($N1533:AH1533))*IF($F1533>=5,AI$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AJ233)-SUM($N1533:AI1533))*IF($F1533>=5,AJ$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AK233)-SUM($N1533:AJ1533))*IF($F1533>=5,AK$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AL233)-SUM($N1533:AK1533))*IF($F1533>=5,AL$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AM233)-SUM($N1533:AL1533))*IF($F1533>=5,AM$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AN233)-SUM($N1533:AM1533))*IF($F1533>=5,AN$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AO233)-SUM($N1533:AN1533))*IF($F1533>=5,AO$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AP233)-SUM($N1533:AO1533))*IF($F1533>=5,AP$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AQ233)-SUM($N1533:AP1533))*IF($F1533>=5,AQ$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AR233)-SUM($N1533:AQ1533))*IF($F1533>=5,AR$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AS233)-SUM($N1533:AR1533))*IF($F1533>=5,AS$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AT233)-SUM($N1533:AS1533))*IF($F1533>=5,AT$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AU233)-SUM($N1533:AT1533))*IF($F1533>=5,AU$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AV233)-SUM($N1533:AU1533))*IF($F1533>=5,AV$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AW233)-SUM($N1533:AV1533))*IF($F1533>=5,AW$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AX233)-SUM($N1533:AW1533))*IF($F1533>=5,AX$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AY233)-SUM($N1533:AX1533))*IF($F1533>=5,AY$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:AZ233)-SUM($N1533:AY1533))*IF($F1533>=5,AZ$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:BA233)-SUM($N1533:AZ1533))*IF($F1533>=5,BA$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:BB233)-SUM($N1533:BA1533))*IF($F1533>=5,BB$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:BC233)-SUM($N1533:BB1533))*IF($F1533>=5,BC$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:BD233)-SUM($N1533:BC1533))*IF($F1533>=5,BD$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:BE233)-SUM($N1533:BD1533))*IF($F1533>=5,BE$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:BF233)-SUM($N1533:BE1533))*IF($F1533>=5,BF$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:BG233)-SUM($N1533:BF1533))*IF($F1533>=5,BG$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:BH233)-SUM($N1533:BG1533))*IF($F1533>=5,BH$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:BI233)-SUM($N1533:BH1533))*IF($F1533>=5,BI$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:BJ233)-SUM($N1533:BI1533))*IF($F1533>=5,BJ$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:BK233)-SUM($N1533:BJ1533))*IF($F1533>=5,BK$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:BL233)-SUM($N1533:BK1533))*IF($F1533>=5,BL$9>=YEAR($I1533),1)*($F1533>=3)","v":0},{"$f":"(SUM($N233:BM233)-SUM($N1533:BL1533))*IF($F1533>=5,BM$9>=YEAR($I1533),1)*($F1533>=3)","v":0}]
[null,null,83,"Manatee 1&2 Dismantlement","Capital",4,null,2020,"2020-07-01",null,9.9836080222461181,11.130247315,null,null,{"$f":"(SUM($N239:O239)-SUM($N1539:N1539))*IF($F1539>=5,O$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:P239)-SUM($N1539:O1539))*IF($F1539>=5,P$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:Q239)-SUM($N1539:P1539))*IF($F1539>=5,Q$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:R239)-SUM($N1539:Q1539))*IF($F1539>=5,R$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:S239)-SUM($N1539:R1539))*IF($F1539>=5,S$9>=YEAR($I1539),1)*($F1539>=3)","v":11.130247315},{"$f":"(SUM($N239:T239)-SUM($N1539:S1539))*IF($F1539>=5,T$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:U239)-SUM($N1539:T1539))*IF($F1539>=5,U$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:V239)-SUM($N1539:U1539))*IF($F1539>=5,V$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:W239)-SUM($N1539:V1539))*IF($F1539>=5,W$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:X239)-SUM($N1539:W1539))*IF($F1539>=5,X$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:Y239)-SUM($N1539:X1539))*IF($F1539>=5,Y$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:Z239)-SUM($N1539:Y1539))*IF($F1539>=5,Z$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AA239)-SUM($N1539:Z1539))*IF($F1539>=5,AA$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AB239)-SUM($N1539:AA1539))*IF($F1539>=5,AB$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AC239)-SUM($N1539:AB1539))*IF($F1539>=5,AC$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AD239)-SUM($N1539:AC1539))*IF($F1539>=5,AD$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AE239)-SUM($N1539:AD1539))*IF($F1539>=5,AE$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AF239)-SUM($N1539:AE1539))*IF($F1539>=5,AF$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AG239)-SUM($N1539:AF1539))*IF($F1539>=5,AG$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AH239)-SUM($N1539:AG1539))*IF($F1539>=5,AH$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AI239)-SUM($N1539:AH1539))*IF($F1539>=5,AI$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AJ239)-SUM($N1539:AI1539))*IF($F1539>=5,AJ$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AK239)-SUM($N1539:AJ1539))*IF($F1539>=5,AK$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AL239)-SUM($N1539:AK1539))*IF($F1539>=5,AL$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AM239)-SUM($N1539:AL1539))*IF($F1539>=5,AM$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AN239)-SUM($N1539:AM1539))*IF($F1539>=5,AN$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AO239)-SUM($N1539:AN1539))*IF($F1539>=5,AO$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AP239)-SUM($N1539:AO1539))*IF($F1539>=5,AP$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AQ239)-SUM($N1539:AP1539))*IF($F1539>=5,AQ$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AR239)-SUM($N1539:AQ1539))*IF($F1539>=5,AR$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AS239)-SUM($N1539:AR1539))*IF($F1539>=5,AS$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AT239)-SUM($N1539:AS1539))*IF($F1539>=5,AT$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AU239)-SUM($N1539:AT1539))*IF($F1539>=5,AU$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AV239)-SUM($N1539:AU1539))*IF($F1539>=5,AV$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AW239)-SUM($N1539:AV1539))*IF($F1539>=5,AW$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AX239)-SUM($N1539:AW1539))*IF($F1539>=5,AX$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AY239)-SUM($N1539:AX1539))*IF($F1539>=5,AY$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:AZ239)-SUM($N1539:AY1539))*IF($F1539>=5,AZ$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:BA239)-SUM($N1539:AZ1539))*IF($F1539>=5,BA$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:BB239)-SUM($N1539:BA1539))*IF($F1539>=5,BB$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:BC239)-SUM($N1539:BB1539))*IF($F1539>=5,BC$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:BD239)-SUM($N1539:BC1539))*IF($F1539>=5,BD$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:BE239)-SUM($N1539:BD1539))*IF($F1539>=5,BE$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:BF239)-SUM($N1539:BE1539))*IF($F1539>=5,BF$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:BG239)-SUM($N1539:BF1539))*IF($F1539>=5,BG$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:BH239)-SUM($N1539:BG1539))*IF($F1539>=5,BH$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:BI239)-SUM($N1539:BH1539))*IF($F1539>=5,BI$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:BJ239)-SUM($N1539:BI1539))*IF($F1539>=5,BJ$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:BK239)-SUM($N1539:BJ1539))*IF($F1539>=5,BK$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:BL239)-SUM($N1539:BK1539))*IF($F1539>=5,BL$9>=YEAR($I1539),1)*($F1539>=3)","v":0},{"$f":"(SUM($N239:BM239)-SUM($N1539:BL1539))*IF($F1539>=5,BM$9>=YEAR($I1539),1)*($F1539>=3)","v":0}]
[null,null,85,"Scherer 4 Dismantlement","Capital",4,null,2020,"2020-07-01",null,33.697031784297792,39.7952132340505,null,null,{"$f":"(SUM($N241:O241)-SUM($N1541:N1541))*IF($F1541>=5,O$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:P241)-SUM($N1541:O1541))*IF($F1541>=5,P$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:Q241)-SUM($N1541:P1541))*IF($F1541>=5,Q$9>=YEAR($I1541),1)*($F1541>=3)","v":1.8613088900000001},{"$f":"(SUM($N241:R241)-SUM($N1541:Q1541))*IF($F1541>=5,R$9>=YEAR($I1541),1)*($F1541>=3)","v":2.0430947851000001},{"$f":"(SUM($N241:S241)-SUM($N1541:R1541))*IF($F1541>=5,S$9>=YEAR($I1541),1)*($F1541>=3)","v":6.8528146775006986},{"$f":"(SUM($N241:T241)-SUM($N1541:S1541))*IF($F1541>=5,T$9>=YEAR($I1541),1)*($F1541>=3)","v":19.202241724629502},{"$f":"(SUM($N241:U241)-SUM($N1541:T1541))*IF($F1541>=5,U$9>=YEAR($I1541),1)*($F1541>=3)","v":9.8357531568202994},{"$f":"(SUM($N241:V241)-SUM($N1541:U1541))*IF($F1541>=5,V$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:W241)-SUM($N1541:V1541))*IF($F1541>=5,W$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:X241)-SUM($N1541:W1541))*IF($F1541>=5,X$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:Y241)-SUM($N1541:X1541))*IF($F1541>=5,Y$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:Z241)-SUM($N1541:Y1541))*IF($F1541>=5,Z$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AA241)-SUM($N1541:Z1541))*IF($F1541>=5,AA$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AB241)-SUM($N1541:AA1541))*IF($F1541>=5,AB$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AC241)-SUM($N1541:AB1541))*IF($F1541>=5,AC$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AD241)-SUM($N1541:AC1541))*IF($F1541>=5,AD$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AE241)-SUM($N1541:AD1541))*IF($F1541>=5,AE$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AF241)-SUM($N1541:AE1541))*IF($F1541>=5,AF$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AG241)-SUM($N1541:AF1541))*IF($F1541>=5,AG$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AH241)-SUM($N1541:AG1541))*IF($F1541>=5,AH$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AI241)-SUM($N1541:AH1541))*IF($F1541>=5,AI$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AJ241)-SUM($N1541:AI1541))*IF($F1541>=5,AJ$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AK241)-SUM($N1541:AJ1541))*IF($F1541>=5,AK$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AL241)-SUM($N1541:AK1541))*IF($F1541>=5,AL$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AM241)-SUM($N1541:AL1541))*IF($F1541>=5,AM$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AN241)-SUM($N1541:AM1541))*IF($F1541>=5,AN$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AO241)-SUM($N1541:AN1541))*IF($F1541>=5,AO$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AP241)-SUM($N1541:AO1541))*IF($F1541>=5,AP$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AQ241)-SUM($N1541:AP1541))*IF($F1541>=5,AQ$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AR241)-SUM($N1541:AQ1541))*IF($F1541>=5,AR$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AS241)-SUM($N1541:AR1541))*IF($F1541>=5,AS$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AT241)-SUM($N1541:AS1541))*IF($F1541>=5,AT$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AU241)-SUM($N1541:AT1541))*IF($F1541>=5,AU$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AV241)-SUM($N1541:AU1541))*IF($F1541>=5,AV$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AW241)-SUM($N1541:AV1541))*IF($F1541>=5,AW$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AX241)-SUM($N1541:AW1541))*IF($F1541>=5,AX$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AY241)-SUM($N1541:AX1541))*IF($F1541>=5,AY$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:AZ241)-SUM($N1541:AY1541))*IF($F1541>=5,AZ$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:BA241)-SUM($N1541:AZ1541))*IF($F1541>=5,BA$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:BB241)-SUM($N1541:BA1541))*IF($F1541>=5,BB$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:BC241)-SUM($N1541:BB1541))*IF($F1541>=5,BC$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:BD241)-SUM($N1541:BC1541))*IF($F1541>=5,BD$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:BE241)-SUM($N1541:BD1541))*IF($F1541>=5,BE$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:BF241)-SUM($N1541:BE1541))*IF($F1541>=5,BF$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:BG241)-SUM($N1541:BF1541))*IF($F1541>=5,BG$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:BH241)-SUM($N1541:BG1541))*IF($F1541>=5,BH$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:BI241)-SUM($N1541:BH1541))*IF($F1541>=5,BI$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:BJ241)-SUM($N1541:BI1541))*IF($F1541>=5,BJ$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:BK241)-SUM($N1541:BJ1541))*IF($F1541>=5,BK$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:BL241)-SUM($N1541:BK1541))*IF($F1541>=5,BL$9>=YEAR($I1541),1)*($F1541>=3)","v":0},{"$f":"(SUM($N241:BM241)-SUM($N1541:BL1541))*IF($F1541>=5,BM$9>=YEAR($I1541),1)*($F1541>=3)","v":0}]
[null,null,88,"Projects","Capital",4,null,2020,"2020-07-01",null,776.28687603039702,879.01643437662801,null,null,{"$f":"(SUM($N244:O244)-SUM($N1544:N1544))*IF($F1544>=5,O$9>=YEAR($I1544),1)*($F1544>=3)","v":51.61043609},{"$f":"(SUM($N244:P244)-SUM($N1544:O1544))*IF($F1544>=5,P$9>=YEAR($I1544),1)*($F1544>=3)","v":32.695892359999995},{"$f":"(SUM($N244:Q244)-SUM($N1544:P1544))*IF($F1544>=5,Q$9>=YEAR($I1544),1)*($F1544>=3)","v":52.699679910000015},{"$f":"(SUM($N244:R244)-SUM($N1544:Q1544))*IF($F1544>=5,R$9>=YEAR($I1544),1)*($F1544>=3)","v":103.50355371661499},{"$f":"(SUM($N244:S244)-SUM($N1544:R1544))*IF($F1544>=5,S$9>=YEAR($I1544),1)*($F1544>=3)","v":119.07791295252503},{"$f":"(SUM($N244:T244)-SUM($N1544:S1544))*IF($F1544>=5,T$9>=YEAR($I1544),1)*($F1544>=3)","v":234.33240930910097},{"$f":"(SUM($N244:U244)-SUM($N1544:T1544))*IF($F1544>=5,U$9>=YEAR($I1544),1)*($F1544>=3)","v":285.09655003838702},{"$f":"(SUM($N244:V244)-SUM($N1544:U1544))*IF($F1544>=5,V$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:W244)-SUM($N1544:V1544))*IF($F1544>=5,W$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:X244)-SUM($N1544:W1544))*IF($F1544>=5,X$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:Y244)-SUM($N1544:X1544))*IF($F1544>=5,Y$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:Z244)-SUM($N1544:Y1544))*IF($F1544>=5,Z$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AA244)-SUM($N1544:Z1544))*IF($F1544>=5,AA$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AB244)-SUM($N1544:AA1544))*IF($F1544>=5,AB$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AC244)-SUM($N1544:AB1544))*IF($F1544>=5,AC$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AD244)-SUM($N1544:AC1544))*IF($F1544>=5,AD$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AE244)-SUM($N1544:AD1544))*IF($F1544>=5,AE$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AF244)-SUM($N1544:AE1544))*IF($F1544>=5,AF$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AG244)-SUM($N1544:AF1544))*IF($F1544>=5,AG$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AH244)-SUM($N1544:AG1544))*IF($F1544>=5,AH$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AI244)-SUM($N1544:AH1544))*IF($F1544>=5,AI$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AJ244)-SUM($N1544:AI1544))*IF($F1544>=5,AJ$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AK244)-SUM($N1544:AJ1544))*IF($F1544>=5,AK$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AL244)-SUM($N1544:AK1544))*IF($F1544>=5,AL$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AM244)-SUM($N1544:AL1544))*IF($F1544>=5,AM$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AN244)-SUM($N1544:AM1544))*IF($F1544>=5,AN$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AO244)-SUM($N1544:AN1544))*IF($F1544>=5,AO$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AP244)-SUM($N1544:AO1544))*IF($F1544>=5,AP$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AQ244)-SUM($N1544:AP1544))*IF($F1544>=5,AQ$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AR244)-SUM($N1544:AQ1544))*IF($F1544>=5,AR$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AS244)-SUM($N1544:AR1544))*IF($F1544>=5,AS$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AT244)-SUM($N1544:AS1544))*IF($F1544>=5,AT$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AU244)-SUM($N1544:AT1544))*IF($F1544>=5,AU$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AV244)-SUM($N1544:AU1544))*IF($F1544>=5,AV$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AW244)-SUM($N1544:AV1544))*IF($F1544>=5,AW$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AX244)-SUM($N1544:AW1544))*IF($F1544>=5,AX$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AY244)-SUM($N1544:AX1544))*IF($F1544>=5,AY$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:AZ244)-SUM($N1544:AY1544))*IF($F1544>=5,AZ$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:BA244)-SUM($N1544:AZ1544))*IF($F1544>=5,BA$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:BB244)-SUM($N1544:BA1544))*IF($F1544>=5,BB$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:BC244)-SUM($N1544:BB1544))*IF($F1544>=5,BC$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:BD244)-SUM($N1544:BC1544))*IF($F1544>=5,BD$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:BE244)-SUM($N1544:BD1544))*IF($F1544>=5,BE$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:BF244)-SUM($N1544:BE1544))*IF($F1544>=5,BF$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:BG244)-SUM($N1544:BF1544))*IF($F1544>=5,BG$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:BH244)-SUM($N1544:BG1544))*IF($F1544>=5,BH$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:BI244)-SUM($N1544:BH1544))*IF($F1544>=5,BI$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:BJ244)-SUM($N1544:BI1544))*IF($F1544>=5,BJ$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:BK244)-SUM($N1544:BJ1544))*IF($F1544>=5,BK$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:BL244)-SUM($N1544:BK1544))*IF($F1544>=5,BL$9>=YEAR($I1544),1)*($F1544>=3)","v":0},{"$f":"(SUM($N244:BM244)-SUM($N1544:BL1544))*IF($F1544>=5,BM$9>=YEAR($I1544),1)*($F1544>=3)","v":0}]
[null,null,92,"All other","Capital",4,null,2020,"2020-07-01",null,15.080354203284317,16.770779797591626,null,null,{"$f":"(SUM($N248:O248)-SUM($N1548:N1548))*IF($F1548>=5,O$9>=YEAR($I1548),1)*($F1548>=3)","v":0.31365064999999959},{"$f":"(SUM($N248:P248)-SUM($N1548:O1548))*IF($F1548>=5,P$9>=YEAR($I1548),1)*($F1548>=3)","v":-0.10385499999996028},{"$f":"(SUM($N248:Q248)-SUM($N1548:P1548))*IF($F1548>=5,Q$9>=YEAR($I1548),1)*($F1548>=3)","v":2.7625165599999786},{"$f":"(SUM($N248:R248)-SUM($N1548:Q1548))*IF($F1548>=5,R$9>=YEAR($I1548),1)*($F1548>=3)","v":4.3885307593708482},{"$f":"(SUM($N248:S248)-SUM($N1548:R1548))*IF($F1548>=5,S$9>=YEAR($I1548),1)*($F1548>=3)","v":2.719775304224072},{"$f":"(SUM($N248:T248)-SUM($N1548:S1548))*IF($F1548>=5,T$9>=YEAR($I1548),1)*($F1548>=3)","v":1.5934404231379986},{"$f":"(SUM($N248:U248)-SUM($N1548:T1548))*IF($F1548>=5,U$9>=YEAR($I1548),1)*($F1548>=3)","v":5.096721100858689},{"$f":"(SUM($N248:V248)-SUM($N1548:U1548))*IF($F1548>=5,V$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:W248)-SUM($N1548:V1548))*IF($F1548>=5,W$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:X248)-SUM($N1548:W1548))*IF($F1548>=5,X$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:Y248)-SUM($N1548:X1548))*IF($F1548>=5,Y$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:Z248)-SUM($N1548:Y1548))*IF($F1548>=5,Z$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AA248)-SUM($N1548:Z1548))*IF($F1548>=5,AA$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AB248)-SUM($N1548:AA1548))*IF($F1548>=5,AB$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AC248)-SUM($N1548:AB1548))*IF($F1548>=5,AC$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AD248)-SUM($N1548:AC1548))*IF($F1548>=5,AD$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AE248)-SUM($N1548:AD1548))*IF($F1548>=5,AE$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AF248)-SUM($N1548:AE1548))*IF($F1548>=5,AF$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AG248)-SUM($N1548:AF1548))*IF($F1548>=5,AG$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AH248)-SUM($N1548:AG1548))*IF($F1548>=5,AH$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AI248)-SUM($N1548:AH1548))*IF($F1548>=5,AI$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AJ248)-SUM($N1548:AI1548))*IF($F1548>=5,AJ$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AK248)-SUM($N1548:AJ1548))*IF($F1548>=5,AK$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AL248)-SUM($N1548:AK1548))*IF($F1548>=5,AL$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AM248)-SUM($N1548:AL1548))*IF($F1548>=5,AM$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AN248)-SUM($N1548:AM1548))*IF($F1548>=5,AN$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AO248)-SUM($N1548:AN1548))*IF($F1548>=5,AO$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AP248)-SUM($N1548:AO1548))*IF($F1548>=5,AP$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AQ248)-SUM($N1548:AP1548))*IF($F1548>=5,AQ$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AR248)-SUM($N1548:AQ1548))*IF($F1548>=5,AR$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AS248)-SUM($N1548:AR1548))*IF($F1548>=5,AS$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AT248)-SUM($N1548:AS1548))*IF($F1548>=5,AT$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AU248)-SUM($N1548:AT1548))*IF($F1548>=5,AU$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AV248)-SUM($N1548:AU1548))*IF($F1548>=5,AV$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AW248)-SUM($N1548:AV1548))*IF($F1548>=5,AW$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AX248)-SUM($N1548:AW1548))*IF($F1548>=5,AX$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AY248)-SUM($N1548:AX1548))*IF($F1548>=5,AY$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:AZ248)-SUM($N1548:AY1548))*IF($F1548>=5,AZ$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:BA248)-SUM($N1548:AZ1548))*IF($F1548>=5,BA$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:BB248)-SUM($N1548:BA1548))*IF($F1548>=5,BB$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:BC248)-SUM($N1548:BB1548))*IF($F1548>=5,BC$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:BD248)-SUM($N1548:BC1548))*IF($F1548>=5,BD$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:BE248)-SUM($N1548:BD1548))*IF($F1548>=5,BE$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:BF248)-SUM($N1548:BE1548))*IF($F1548>=5,BF$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:BG248)-SUM($N1548:BF1548))*IF($F1548>=5,BG$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:BH248)-SUM($N1548:BG1548))*IF($F1548>=5,BH$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:BI248)-SUM($N1548:BH1548))*IF($F1548>=5,BI$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:BJ248)-SUM($N1548:BI1548))*IF($F1548>=5,BJ$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:BK248)-SUM($N1548:BJ1548))*IF($F1548>=5,BK$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:BL248)-SUM($N1548:BK1548))*IF($F1548>=5,BL$9>=YEAR($I1548),1)*($F1548>=3)","v":0},{"$f":"(SUM($N248:BM248)-SUM($N1548:BL1548))*IF($F1548>=5,BM$9>=YEAR($I1548),1)*($F1548>=3)","v":0}]
[null,null,97,"SolarTogether 4","Capital",4,null,2020,{"$f":"I383","v":"2020-07-01"},null,324.26659187630611,340.73993331370036,null,null,{"$f":"(SUM($N253:O253)-SUM($N1553:N1553))*IF($F1553>=5,O$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:P253)-SUM($N1553:O1553))*IF($F1553>=5,P$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:Q253)-SUM($N1553:P1553))*IF($F1553>=5,Q$9>=YEAR($I1553),1)*($F1553>=3)","v":2.686533E-2},{"$f":"(SUM($N253:R253)-SUM($N1553:Q1553))*IF($F1553>=5,R$9>=YEAR($I1553),1)*($F1553>=3)","v":276.36441242828403},{"$f":"(SUM($N253:S253)-SUM($N1553:R1553))*IF($F1553>=5,S$9>=YEAR($I1553),1)*($F1553>=3)","v":64.348655555416315},{"$f":"(SUM($N253:T253)-SUM($N1553:S1553))*IF($F1553>=5,T$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:U253)-SUM($N1553:T1553))*IF($F1553>=5,U$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:V253)-SUM($N1553:U1553))*IF($F1553>=5,V$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:W253)-SUM($N1553:V1553))*IF($F1553>=5,W$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:X253)-SUM($N1553:W1553))*IF($F1553>=5,X$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:Y253)-SUM($N1553:X1553))*IF($F1553>=5,Y$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:Z253)-SUM($N1553:Y1553))*IF($F1553>=5,Z$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AA253)-SUM($N1553:Z1553))*IF($F1553>=5,AA$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AB253)-SUM($N1553:AA1553))*IF($F1553>=5,AB$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AC253)-SUM($N1553:AB1553))*IF($F1553>=5,AC$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AD253)-SUM($N1553:AC1553))*IF($F1553>=5,AD$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AE253)-SUM($N1553:AD1553))*IF($F1553>=5,AE$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AF253)-SUM($N1553:AE1553))*IF($F1553>=5,AF$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AG253)-SUM($N1553:AF1553))*IF($F1553>=5,AG$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AH253)-SUM($N1553:AG1553))*IF($F1553>=5,AH$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AI253)-SUM($N1553:AH1553))*IF($F1553>=5,AI$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AJ253)-SUM($N1553:AI1553))*IF($F1553>=5,AJ$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AK253)-SUM($N1553:AJ1553))*IF($F1553>=5,AK$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AL253)-SUM($N1553:AK1553))*IF($F1553>=5,AL$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AM253)-SUM($N1553:AL1553))*IF($F1553>=5,AM$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AN253)-SUM($N1553:AM1553))*IF($F1553>=5,AN$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AO253)-SUM($N1553:AN1553))*IF($F1553>=5,AO$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AP253)-SUM($N1553:AO1553))*IF($F1553>=5,AP$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AQ253)-SUM($N1553:AP1553))*IF($F1553>=5,AQ$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AR253)-SUM($N1553:AQ1553))*IF($F1553>=5,AR$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AS253)-SUM($N1553:AR1553))*IF($F1553>=5,AS$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AT253)-SUM($N1553:AS1553))*IF($F1553>=5,AT$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AU253)-SUM($N1553:AT1553))*IF($F1553>=5,AU$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AV253)-SUM($N1553:AU1553))*IF($F1553>=5,AV$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AW253)-SUM($N1553:AV1553))*IF($F1553>=5,AW$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AX253)-SUM($N1553:AW1553))*IF($F1553>=5,AX$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AY253)-SUM($N1553:AX1553))*IF($F1553>=5,AY$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:AZ253)-SUM($N1553:AY1553))*IF($F1553>=5,AZ$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:BA253)-SUM($N1553:AZ1553))*IF($F1553>=5,BA$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:BB253)-SUM($N1553:BA1553))*IF($F1553>=5,BB$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:BC253)-SUM($N1553:BB1553))*IF($F1553>=5,BC$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:BD253)-SUM($N1553:BC1553))*IF($F1553>=5,BD$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:BE253)-SUM($N1553:BD1553))*IF($F1553>=5,BE$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:BF253)-SUM($N1553:BE1553))*IF($F1553>=5,BF$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:BG253)-SUM($N1553:BF1553))*IF($F1553>=5,BG$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:BH253)-SUM($N1553:BG1553))*IF($F1553>=5,BH$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:BI253)-SUM($N1553:BH1553))*IF($F1553>=5,BI$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:BJ253)-SUM($N1553:BI1553))*IF($F1553>=5,BJ$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:BK253)-SUM($N1553:BJ1553))*IF($F1553>=5,BK$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:BL253)-SUM($N1553:BK1553))*IF($F1553>=5,BL$9>=YEAR($I1553),1)*($F1553>=3)","v":0},{"$f":"(SUM($N253:BM253)-SUM($N1553:BL1553))*IF($F1553>=5,BM$9>=YEAR($I1553),1)*($F1553>=3)","v":0}]
[null,null,100,{"$f":"INDEX(D$157:D$281,$C1556,1)","v":"Safe Harbor Panels - 2021"},"CWIP Capital",6,null,{"$f":"YEAR(I1556)","v":2021},{"$f":"I386","v":"2021-07-01"},null,{"$f":"SUMPRODUCT(O1556:BM1556,$O$11:$BM$11)","v":0},{"$f":"SUM(O1556:BM1556)","v":0},null,null,{"$f":"(SUM($N256:O256)-SUM($N1556:N1556))*IF($F1556>=5,O$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:P256)-SUM($N1556:O1556))*IF($F1556>=5,P$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:Q256)-SUM($N1556:P1556))*IF($F1556>=5,Q$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:R256)-SUM($N1556:Q1556))*IF($F1556>=5,R$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:S256)-SUM($N1556:R1556))*IF($F1556>=5,S$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:T256)-SUM($N1556:S1556))*IF($F1556>=5,T$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:U256)-SUM($N1556:T1556))*IF($F1556>=5,U$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:V256)-SUM($N1556:U1556))*IF($F1556>=5,V$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:W256)-SUM($N1556:V1556))*IF($F1556>=5,W$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:X256)-SUM($N1556:W1556))*IF($F1556>=5,X$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:Y256)-SUM($N1556:X1556))*IF($F1556>=5,Y$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:Z256)-SUM($N1556:Y1556))*IF($F1556>=5,Z$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AA256)-SUM($N1556:Z1556))*IF($F1556>=5,AA$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AB256)-SUM($N1556:AA1556))*IF($F1556>=5,AB$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AC256)-SUM($N1556:AB1556))*IF($F1556>=5,AC$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AD256)-SUM($N1556:AC1556))*IF($F1556>=5,AD$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AE256)-SUM($N1556:AD1556))*IF($F1556>=5,AE$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AF256)-SUM($N1556:AE1556))*IF($F1556>=5,AF$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AG256)-SUM($N1556:AF1556))*IF($F1556>=5,AG$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AH256)-SUM($N1556:AG1556))*IF($F1556>=5,AH$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AI256)-SUM($N1556:AH1556))*IF($F1556>=5,AI$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AJ256)-SUM($N1556:AI1556))*IF($F1556>=5,AJ$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AK256)-SUM($N1556:AJ1556))*IF($F1556>=5,AK$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AL256)-SUM($N1556:AK1556))*IF($F1556>=5,AL$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AM256)-SUM($N1556:AL1556))*IF($F1556>=5,AM$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AN256)-SUM($N1556:AM1556))*IF($F1556>=5,AN$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AO256)-SUM($N1556:AN1556))*IF($F1556>=5,AO$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AP256)-SUM($N1556:AO1556))*IF($F1556>=5,AP$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AQ256)-SUM($N1556:AP1556))*IF($F1556>=5,AQ$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AR256)-SUM($N1556:AQ1556))*IF($F1556>=5,AR$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AS256)-SUM($N1556:AR1556))*IF($F1556>=5,AS$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AT256)-SUM($N1556:AS1556))*IF($F1556>=5,AT$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AU256)-SUM($N1556:AT1556))*IF($F1556>=5,AU$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AV256)-SUM($N1556:AU1556))*IF($F1556>=5,AV$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AW256)-SUM($N1556:AV1556))*IF($F1556>=5,AW$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AX256)-SUM($N1556:AW1556))*IF($F1556>=5,AX$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AY256)-SUM($N1556:AX1556))*IF($F1556>=5,AY$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:AZ256)-SUM($N1556:AY1556))*IF($F1556>=5,AZ$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:BA256)-SUM($N1556:AZ1556))*IF($F1556>=5,BA$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:BB256)-SUM($N1556:BA1556))*IF($F1556>=5,BB$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:BC256)-SUM($N1556:BB1556))*IF($F1556>=5,BC$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:BD256)-SUM($N1556:BC1556))*IF($F1556>=5,BD$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:BE256)-SUM($N1556:BD1556))*IF($F1556>=5,BE$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:BF256)-SUM($N1556:BE1556))*IF($F1556>=5,BF$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:BG256)-SUM($N1556:BF1556))*IF($F1556>=5,BG$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:BH256)-SUM($N1556:BG1556))*IF($F1556>=5,BH$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:BI256)-SUM($N1556:BH1556))*IF($F1556>=5,BI$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:BJ256)-SUM($N1556:BI1556))*IF($F1556>=5,BJ$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:BK256)-SUM($N1556:BJ1556))*IF($F1556>=5,BK$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:BL256)-SUM($N1556:BK1556))*IF($F1556>=5,BL$9>=YEAR($I1556),1)*($F1556>=3)","v":0},{"$f":"(SUM($N256:BM256)-SUM($N1556:BL1556))*IF($F1556>=5,BM$9>=YEAR($I1556),1)*($F1556>=3)","v":0}]
[null,null,102,"Safe Harbor Panels - 2023","CWIP Capital",6,null,2023,"2023-07-01",null,0,0,null,null,{"$f":"(SUM($N258:O258)-SUM($N1558:N1558))*IF($F1558>=5,O$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:P258)-SUM($N1558:O1558))*IF($F1558>=5,P$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:Q258)-SUM($N1558:P1558))*IF($F1558>=5,Q$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:R258)-SUM($N1558:Q1558))*IF($F1558>=5,R$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:S258)-SUM($N1558:R1558))*IF($F1558>=5,S$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:T258)-SUM($N1558:S1558))*IF($F1558>=5,T$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:U258)-SUM($N1558:T1558))*IF($F1558>=5,U$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:V258)-SUM($N1558:U1558))*IF($F1558>=5,V$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:W258)-SUM($N1558:V1558))*IF($F1558>=5,W$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:X258)-SUM($N1558:W1558))*IF($F1558>=5,X$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:Y258)-SUM($N1558:X1558))*IF($F1558>=5,Y$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:Z258)-SUM($N1558:Y1558))*IF($F1558>=5,Z$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AA258)-SUM($N1558:Z1558))*IF($F1558>=5,AA$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AB258)-SUM($N1558:AA1558))*IF($F1558>=5,AB$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AC258)-SUM($N1558:AB1558))*IF($F1558>=5,AC$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AD258)-SUM($N1558:AC1558))*IF($F1558>=5,AD$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AE258)-SUM($N1558:AD1558))*IF($F1558>=5,AE$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AF258)-SUM($N1558:AE1558))*IF($F1558>=5,AF$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AG258)-SUM($N1558:AF1558))*IF($F1558>=5,AG$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AH258)-SUM($N1558:AG1558))*IF($F1558>=5,AH$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AI258)-SUM($N1558:AH1558))*IF($F1558>=5,AI$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AJ258)-SUM($N1558:AI1558))*IF($F1558>=5,AJ$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AK258)-SUM($N1558:AJ1558))*IF($F1558>=5,AK$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AL258)-SUM($N1558:AK1558))*IF($F1558>=5,AL$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AM258)-SUM($N1558:AL1558))*IF($F1558>=5,AM$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AN258)-SUM($N1558:AM1558))*IF($F1558>=5,AN$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AO258)-SUM($N1558:AN1558))*IF($F1558>=5,AO$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AP258)-SUM($N1558:AO1558))*IF($F1558>=5,AP$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AQ258)-SUM($N1558:AP1558))*IF($F1558>=5,AQ$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AR258)-SUM($N1558:AQ1558))*IF($F1558>=5,AR$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AS258)-SUM($N1558:AR1558))*IF($F1558>=5,AS$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AT258)-SUM($N1558:AS1558))*IF($F1558>=5,AT$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AU258)-SUM($N1558:AT1558))*IF($F1558>=5,AU$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AV258)-SUM($N1558:AU1558))*IF($F1558>=5,AV$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AW258)-SUM($N1558:AV1558))*IF($F1558>=5,AW$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AX258)-SUM($N1558:AW1558))*IF($F1558>=5,AX$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AY258)-SUM($N1558:AX1558))*IF($F1558>=5,AY$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:AZ258)-SUM($N1558:AY1558))*IF($F1558>=5,AZ$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:BA258)-SUM($N1558:AZ1558))*IF($F1558>=5,BA$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:BB258)-SUM($N1558:BA1558))*IF($F1558>=5,BB$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:BC258)-SUM($N1558:BB1558))*IF($F1558>=5,BC$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:BD258)-SUM($N1558:BC1558))*IF($F1558>=5,BD$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:BE258)-SUM($N1558:BD1558))*IF($F1558>=5,BE$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:BF258)-SUM($N1558:BE1558))*IF($F1558>=5,BF$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:BG258)-SUM($N1558:BF1558))*IF($F1558>=5,BG$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:BH258)-SUM($N1558:BG1558))*IF($F1558>=5,BH$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:BI258)-SUM($N1558:BH1558))*IF($F1558>=5,BI$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:BJ258)-SUM($N1558:BI1558))*IF($F1558>=5,BJ$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:BK258)-SUM($N1558:BJ1558))*IF($F1558>=5,BK$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:BL258)-SUM($N1558:BK1558))*IF($F1558>=5,BL$9>=YEAR($I1558),1)*($F1558>=3)","v":0},{"$f":"(SUM($N258:BM258)-SUM($N1558:BL1558))*IF($F1558>=5,BM$9>=YEAR($I1558),1)*($F1558>=3)","v":0}]
[null,null,105,"Battery Safe Harbor","CWIP Capital",6,null,2020,"2020-07-01",null,7.4037480785356909E-3,7.6772399999995855E-3,null,null,{"$f":"(SUM($N261:O261)-SUM($N1561:N1561))*IF($F1561>=5,O$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:P261)-SUM($N1561:O1561))*IF($F1561>=5,P$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:Q261)-SUM($N1561:P1561))*IF($F1561>=5,Q$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:R261)-SUM($N1561:Q1561))*IF($F1561>=5,R$9>=YEAR($I1561),1)*($F1561>=3)","v":7.6772399999995855E-3},{"$f":"(SUM($N261:S261)-SUM($N1561:R1561))*IF($F1561>=5,S$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:T261)-SUM($N1561:S1561))*IF($F1561>=5,T$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:U261)-SUM($N1561:T1561))*IF($F1561>=5,U$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:V261)-SUM($N1561:U1561))*IF($F1561>=5,V$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:W261)-SUM($N1561:V1561))*IF($F1561>=5,W$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:X261)-SUM($N1561:W1561))*IF($F1561>=5,X$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:Y261)-SUM($N1561:X1561))*IF($F1561>=5,Y$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:Z261)-SUM($N1561:Y1561))*IF($F1561>=5,Z$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AA261)-SUM($N1561:Z1561))*IF($F1561>=5,AA$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AB261)-SUM($N1561:AA1561))*IF($F1561>=5,AB$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AC261)-SUM($N1561:AB1561))*IF($F1561>=5,AC$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AD261)-SUM($N1561:AC1561))*IF($F1561>=5,AD$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AE261)-SUM($N1561:AD1561))*IF($F1561>=5,AE$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AF261)-SUM($N1561:AE1561))*IF($F1561>=5,AF$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AG261)-SUM($N1561:AF1561))*IF($F1561>=5,AG$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AH261)-SUM($N1561:AG1561))*IF($F1561>=5,AH$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AI261)-SUM($N1561:AH1561))*IF($F1561>=5,AI$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AJ261)-SUM($N1561:AI1561))*IF($F1561>=5,AJ$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AK261)-SUM($N1561:AJ1561))*IF($F1561>=5,AK$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AL261)-SUM($N1561:AK1561))*IF($F1561>=5,AL$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AM261)-SUM($N1561:AL1561))*IF($F1561>=5,AM$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AN261)-SUM($N1561:AM1561))*IF($F1561>=5,AN$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AO261)-SUM($N1561:AN1561))*IF($F1561>=5,AO$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AP261)-SUM($N1561:AO1561))*IF($F1561>=5,AP$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AQ261)-SUM($N1561:AP1561))*IF($F1561>=5,AQ$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AR261)-SUM($N1561:AQ1561))*IF($F1561>=5,AR$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AS261)-SUM($N1561:AR1561))*IF($F1561>=5,AS$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AT261)-SUM($N1561:AS1561))*IF($F1561>=5,AT$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AU261)-SUM($N1561:AT1561))*IF($F1561>=5,AU$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AV261)-SUM($N1561:AU1561))*IF($F1561>=5,AV$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AW261)-SUM($N1561:AV1561))*IF($F1561>=5,AW$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AX261)-SUM($N1561:AW1561))*IF($F1561>=5,AX$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AY261)-SUM($N1561:AX1561))*IF($F1561>=5,AY$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:AZ261)-SUM($N1561:AY1561))*IF($F1561>=5,AZ$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:BA261)-SUM($N1561:AZ1561))*IF($F1561>=5,BA$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:BB261)-SUM($N1561:BA1561))*IF($F1561>=5,BB$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:BC261)-SUM($N1561:BB1561))*IF($F1561>=5,BC$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:BD261)-SUM($N1561:BC1561))*IF($F1561>=5,BD$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:BE261)-SUM($N1561:BD1561))*IF($F1561>=5,BE$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:BF261)-SUM($N1561:BE1561))*IF($F1561>=5,BF$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:BG261)-SUM($N1561:BF1561))*IF($F1561>=5,BG$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:BH261)-SUM($N1561:BG1561))*IF($F1561>=5,BH$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:BI261)-SUM($N1561:BH1561))*IF($F1561>=5,BI$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:BJ261)-SUM($N1561:BI1561))*IF($F1561>=5,BJ$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:BK261)-SUM($N1561:BJ1561))*IF($F1561>=5,BK$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:BL261)-SUM($N1561:BK1561))*IF($F1561>=5,BL$9>=YEAR($I1561),1)*($F1561>=3)","v":0},{"$f":"(SUM($N261:BM261)-SUM($N1561:BL1561))*IF($F1561>=5,BM$9>=YEAR($I1561),1)*($F1561>=3)","v":0}]
[null,null,111,"PGA Campus","Capital",4,null,2020,"2020-07-01",null,228.40939636158782,260.19310429154882,null,null,{"$f":"(SUM($N267:O267)-SUM($N1567:N1567))*IF($F1567>=5,O$9>=YEAR($I1567),1)*($F1567>=3)","v":0.25401226999999998},{"$f":"(SUM($N267:P267)-SUM($N1567:O1567))*IF($F1567>=5,P$9>=YEAR($I1567),1)*($F1567>=3)","v":2.0220196499999998},{"$f":"(SUM($N267:Q267)-SUM($N1567:P1567))*IF($F1567>=5,Q$9>=YEAR($I1567),1)*($F1567>=3)","v":5.7341454299999999},{"$f":"(SUM($N267:R267)-SUM($N1567:Q1567))*IF($F1567>=5,R$9>=YEAR($I1567),1)*($F1567>=3)","v":55.197207881772499},{"$f":"(SUM($N267:S267)-SUM($N1567:R1567))*IF($F1567>=5,S$9>=YEAR($I1567),1)*($F1567>=3)","v":94.764882318078605},{"$f":"(SUM($N267:T267)-SUM($N1567:S1567))*IF($F1567>=5,T$9>=YEAR($I1567),1)*($F1567>=3)","v":40.497674356308096},{"$f":"(SUM($N267:U267)-SUM($N1567:T1567))*IF($F1567>=5,U$9>=YEAR($I1567),1)*($F1567>=3)","v":61.723162385389628},{"$f":"(SUM($N267:V267)-SUM($N1567:U1567))*IF($F1567>=5,V$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:W267)-SUM($N1567:V1567))*IF($F1567>=5,W$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:X267)-SUM($N1567:W1567))*IF($F1567>=5,X$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:Y267)-SUM($N1567:X1567))*IF($F1567>=5,Y$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:Z267)-SUM($N1567:Y1567))*IF($F1567>=5,Z$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AA267)-SUM($N1567:Z1567))*IF($F1567>=5,AA$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AB267)-SUM($N1567:AA1567))*IF($F1567>=5,AB$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AC267)-SUM($N1567:AB1567))*IF($F1567>=5,AC$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AD267)-SUM($N1567:AC1567))*IF($F1567>=5,AD$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AE267)-SUM($N1567:AD1567))*IF($F1567>=5,AE$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AF267)-SUM($N1567:AE1567))*IF($F1567>=5,AF$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AG267)-SUM($N1567:AF1567))*IF($F1567>=5,AG$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AH267)-SUM($N1567:AG1567))*IF($F1567>=5,AH$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AI267)-SUM($N1567:AH1567))*IF($F1567>=5,AI$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AJ267)-SUM($N1567:AI1567))*IF($F1567>=5,AJ$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AK267)-SUM($N1567:AJ1567))*IF($F1567>=5,AK$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AL267)-SUM($N1567:AK1567))*IF($F1567>=5,AL$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AM267)-SUM($N1567:AL1567))*IF($F1567>=5,AM$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AN267)-SUM($N1567:AM1567))*IF($F1567>=5,AN$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AO267)-SUM($N1567:AN1567))*IF($F1567>=5,AO$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AP267)-SUM($N1567:AO1567))*IF($F1567>=5,AP$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AQ267)-SUM($N1567:AP1567))*IF($F1567>=5,AQ$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AR267)-SUM($N1567:AQ1567))*IF($F1567>=5,AR$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AS267)-SUM($N1567:AR1567))*IF($F1567>=5,AS$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AT267)-SUM($N1567:AS1567))*IF($F1567>=5,AT$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AU267)-SUM($N1567:AT1567))*IF($F1567>=5,AU$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AV267)-SUM($N1567:AU1567))*IF($F1567>=5,AV$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AW267)-SUM($N1567:AV1567))*IF($F1567>=5,AW$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AX267)-SUM($N1567:AW1567))*IF($F1567>=5,AX$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AY267)-SUM($N1567:AX1567))*IF($F1567>=5,AY$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:AZ267)-SUM($N1567:AY1567))*IF($F1567>=5,AZ$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:BA267)-SUM($N1567:AZ1567))*IF($F1567>=5,BA$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:BB267)-SUM($N1567:BA1567))*IF($F1567>=5,BB$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:BC267)-SUM($N1567:BB1567))*IF($F1567>=5,BC$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:BD267)-SUM($N1567:BC1567))*IF($F1567>=5,BD$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:BE267)-SUM($N1567:BD1567))*IF($F1567>=5,BE$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:BF267)-SUM($N1567:BE1567))*IF($F1567>=5,BF$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:BG267)-SUM($N1567:BF1567))*IF($F1567>=5,BG$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:BH267)-SUM($N1567:BG1567))*IF($F1567>=5,BH$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:BI267)-SUM($N1567:BH1567))*IF($F1567>=5,BI$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:BJ267)-SUM($N1567:BI1567))*IF($F1567>=5,BJ$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:BK267)-SUM($N1567:BJ1567))*IF($F1567>=5,BK$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:BL267)-SUM($N1567:BK1567))*IF($F1567>=5,BL$9>=YEAR($I1567),1)*($F1567>=3)","v":0},{"$f":"(SUM($N267:BM267)-SUM($N1567:BL1567))*IF($F1567>=5,BM$9>=YEAR($I1567),1)*($F1567>=3)","v":0}]
[null,null,113,"Land -Other","Land",3,null,2020,"2020-07-01",null,-31.326357265833224,-44.576571232412313,null,null,{"$f":"(SUM($N269:O269)-SUM($N1569:N1569))*IF($F1569>=5,O$9>=YEAR($I1569),1)*($F1569>=3)","v":8.7450533799999999},{"$f":"(SUM($N269:P269)-SUM($N1569:O1569))*IF($F1569>=5,P$9>=YEAR($I1569),1)*($F1569>=3)","v":11.385481980000003},{"$f":"(SUM($N269:Q269)-SUM($N1569:P1569))*IF($F1569>=5,Q$9>=YEAR($I1569),1)*($F1569>=3)","v":22.432340699999997},{"$f":"(SUM($N269:R269)-SUM($N1569:Q1569))*IF($F1569>=5,R$9>=YEAR($I1569),1)*($F1569>=3)","v":-38.989361465487001},{"$f":"(SUM($N269:S269)-SUM($N1569:R1569))*IF($F1569>=5,S$9>=YEAR($I1569),1)*($F1569>=3)","v":-17.882454073497712},{"$f":"(SUM($N269:T269)-SUM($N1569:S1569))*IF($F1569>=5,T$9>=YEAR($I1569),1)*($F1569>=3)","v":-11.085656351219903},{"$f":"(SUM($N269:U269)-SUM($N1569:T1569))*IF($F1569>=5,U$9>=YEAR($I1569),1)*($F1569>=3)","v":-19.181975402207698},{"$f":"(SUM($N269:V269)-SUM($N1569:U1569))*IF($F1569>=5,V$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:W269)-SUM($N1569:V1569))*IF($F1569>=5,W$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:X269)-SUM($N1569:W1569))*IF($F1569>=5,X$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:Y269)-SUM($N1569:X1569))*IF($F1569>=5,Y$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:Z269)-SUM($N1569:Y1569))*IF($F1569>=5,Z$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AA269)-SUM($N1569:Z1569))*IF($F1569>=5,AA$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AB269)-SUM($N1569:AA1569))*IF($F1569>=5,AB$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AC269)-SUM($N1569:AB1569))*IF($F1569>=5,AC$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AD269)-SUM($N1569:AC1569))*IF($F1569>=5,AD$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AE269)-SUM($N1569:AD1569))*IF($F1569>=5,AE$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AF269)-SUM($N1569:AE1569))*IF($F1569>=5,AF$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AG269)-SUM($N1569:AF1569))*IF($F1569>=5,AG$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AH269)-SUM($N1569:AG1569))*IF($F1569>=5,AH$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AI269)-SUM($N1569:AH1569))*IF($F1569>=5,AI$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AJ269)-SUM($N1569:AI1569))*IF($F1569>=5,AJ$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AK269)-SUM($N1569:AJ1569))*IF($F1569>=5,AK$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AL269)-SUM($N1569:AK1569))*IF($F1569>=5,AL$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AM269)-SUM($N1569:AL1569))*IF($F1569>=5,AM$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AN269)-SUM($N1569:AM1569))*IF($F1569>=5,AN$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AO269)-SUM($N1569:AN1569))*IF($F1569>=5,AO$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AP269)-SUM($N1569:AO1569))*IF($F1569>=5,AP$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AQ269)-SUM($N1569:AP1569))*IF($F1569>=5,AQ$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AR269)-SUM($N1569:AQ1569))*IF($F1569>=5,AR$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AS269)-SUM($N1569:AR1569))*IF($F1569>=5,AS$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AT269)-SUM($N1569:AS1569))*IF($F1569>=5,AT$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AU269)-SUM($N1569:AT1569))*IF($F1569>=5,AU$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AV269)-SUM($N1569:AU1569))*IF($F1569>=5,AV$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AW269)-SUM($N1569:AV1569))*IF($F1569>=5,AW$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AX269)-SUM($N1569:AW1569))*IF($F1569>=5,AX$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AY269)-SUM($N1569:AX1569))*IF($F1569>=5,AY$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:AZ269)-SUM($N1569:AY1569))*IF($F1569>=5,AZ$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:BA269)-SUM($N1569:AZ1569))*IF($F1569>=5,BA$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:BB269)-SUM($N1569:BA1569))*IF($F1569>=5,BB$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:BC269)-SUM($N1569:BB1569))*IF($F1569>=5,BC$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:BD269)-SUM($N1569:BC1569))*IF($F1569>=5,BD$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:BE269)-SUM($N1569:BD1569))*IF($F1569>=5,BE$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:BF269)-SUM($N1569:BE1569))*IF($F1569>=5,BF$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:BG269)-SUM($N1569:BF1569))*IF($F1569>=5,BG$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:BH269)-SUM($N1569:BG1569))*IF($F1569>=5,BH$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:BI269)-SUM($N1569:BH1569))*IF($F1569>=5,BI$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:BJ269)-SUM($N1569:BI1569))*IF($F1569>=5,BJ$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:BK269)-SUM($N1569:BJ1569))*IF($F1569>=5,BK$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:BL269)-SUM($N1569:BK1569))*IF($F1569>=5,BL$9>=YEAR($I1569),1)*($F1569>=3)","v":0},{"$f":"(SUM($N269:BM269)-SUM($N1569:BL1569))*IF($F1569>=5,BM$9>=YEAR($I1569),1)*($F1569>=3)","v":0}]
[null,null,116,"All Other","Capital",4,null,2020,"2020-07-01",null,148.20572945697228,150.03259708176367,null,null,{"$f":"(SUM($N272:O272)-SUM($N1572:N1572))*IF($F1572>=5,O$9>=YEAR($I1572),1)*($F1572>=3)","v":95.85434506},{"$f":"(SUM($N272:P272)-SUM($N1572:O1572))*IF($F1572>=5,P$9>=YEAR($I1572),1)*($F1572>=3)","v":-87.00640681000003},{"$f":"(SUM($N272:Q272)-SUM($N1572:P1572))*IF($F1572>=5,Q$9>=YEAR($I1572),1)*($F1572>=3)","v":40.838418660000009},{"$f":"(SUM($N272:R272)-SUM($N1572:Q1572))*IF($F1572>=5,R$9>=YEAR($I1572),1)*($F1572>=3)","v":38.171572007827997},{"$f":"(SUM($N272:S272)-SUM($N1572:R1572))*IF($F1572>=5,S$9>=YEAR($I1572),1)*($F1572>=3)","v":12.357774162800851},{"$f":"(SUM($N272:T272)-SUM($N1572:S1572))*IF($F1572>=5,T$9>=YEAR($I1572),1)*($F1572>=3)","v":23.981410592233104},{"$f":"(SUM($N272:U272)-SUM($N1572:T1572))*IF($F1572>=5,U$9>=YEAR($I1572),1)*($F1572>=3)","v":25.835483408901737},{"$f":"(SUM($N272:V272)-SUM($N1572:U1572))*IF($F1572>=5,V$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:W272)-SUM($N1572:V1572))*IF($F1572>=5,W$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:X272)-SUM($N1572:W1572))*IF($F1572>=5,X$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:Y272)-SUM($N1572:X1572))*IF($F1572>=5,Y$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:Z272)-SUM($N1572:Y1572))*IF($F1572>=5,Z$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AA272)-SUM($N1572:Z1572))*IF($F1572>=5,AA$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AB272)-SUM($N1572:AA1572))*IF($F1572>=5,AB$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AC272)-SUM($N1572:AB1572))*IF($F1572>=5,AC$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AD272)-SUM($N1572:AC1572))*IF($F1572>=5,AD$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AE272)-SUM($N1572:AD1572))*IF($F1572>=5,AE$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AF272)-SUM($N1572:AE1572))*IF($F1572>=5,AF$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AG272)-SUM($N1572:AF1572))*IF($F1572>=5,AG$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AH272)-SUM($N1572:AG1572))*IF($F1572>=5,AH$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AI272)-SUM($N1572:AH1572))*IF($F1572>=5,AI$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AJ272)-SUM($N1572:AI1572))*IF($F1572>=5,AJ$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AK272)-SUM($N1572:AJ1572))*IF($F1572>=5,AK$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AL272)-SUM($N1572:AK1572))*IF($F1572>=5,AL$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AM272)-SUM($N1572:AL1572))*IF($F1572>=5,AM$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AN272)-SUM($N1572:AM1572))*IF($F1572>=5,AN$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AO272)-SUM($N1572:AN1572))*IF($F1572>=5,AO$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AP272)-SUM($N1572:AO1572))*IF($F1572>=5,AP$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AQ272)-SUM($N1572:AP1572))*IF($F1572>=5,AQ$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AR272)-SUM($N1572:AQ1572))*IF($F1572>=5,AR$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AS272)-SUM($N1572:AR1572))*IF($F1572>=5,AS$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AT272)-SUM($N1572:AS1572))*IF($F1572>=5,AT$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AU272)-SUM($N1572:AT1572))*IF($F1572>=5,AU$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AV272)-SUM($N1572:AU1572))*IF($F1572>=5,AV$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AW272)-SUM($N1572:AV1572))*IF($F1572>=5,AW$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AX272)-SUM($N1572:AW1572))*IF($F1572>=5,AX$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AY272)-SUM($N1572:AX1572))*IF($F1572>=5,AY$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:AZ272)-SUM($N1572:AY1572))*IF($F1572>=5,AZ$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:BA272)-SUM($N1572:AZ1572))*IF($F1572>=5,BA$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:BB272)-SUM($N1572:BA1572))*IF($F1572>=5,BB$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:BC272)-SUM($N1572:BB1572))*IF($F1572>=5,BC$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:BD272)-SUM($N1572:BC1572))*IF($F1572>=5,BD$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:BE272)-SUM($N1572:BD1572))*IF($F1572>=5,BE$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:BF272)-SUM($N1572:BE1572))*IF($F1572>=5,BF$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:BG272)-SUM($N1572:BF1572))*IF($F1572>=5,BG$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:BH272)-SUM($N1572:BG1572))*IF($F1572>=5,BH$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:BI272)-SUM($N1572:BH1572))*IF($F1572>=5,BI$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:BJ272)-SUM($N1572:BI1572))*IF($F1572>=5,BJ$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:BK272)-SUM($N1572:BJ1572))*IF($F1572>=5,BK$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:BL272)-SUM($N1572:BK1572))*IF($F1572>=5,BL$9>=YEAR($I1572),1)*($F1572>=3)","v":0},{"$f":"(SUM($N272:BM272)-SUM($N1572:BL1572))*IF($F1572>=5,BM$9>=YEAR($I1572),1)*($F1572>=3)","v":0}]
[null,null,121,"item 121","Land",3,null,2020,"2020-01-01",null,0,0,null,null,{"$f":"(SUM($N277:O277)-SUM($N1577:N1577))*IF($F1577>=5,O$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:P277)-SUM($N1577:O1577))*IF($F1577>=5,P$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:Q277)-SUM($N1577:P1577))*IF($F1577>=5,Q$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:R277)-SUM($N1577:Q1577))*IF($F1577>=5,R$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:S277)-SUM($N1577:R1577))*IF($F1577>=5,S$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:T277)-SUM($N1577:S1577))*IF($F1577>=5,T$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:U277)-SUM($N1577:T1577))*IF($F1577>=5,U$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:V277)-SUM($N1577:U1577))*IF($F1577>=5,V$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:W277)-SUM($N1577:V1577))*IF($F1577>=5,W$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:X277)-SUM($N1577:W1577))*IF($F1577>=5,X$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:Y277)-SUM($N1577:X1577))*IF($F1577>=5,Y$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:Z277)-SUM($N1577:Y1577))*IF($F1577>=5,Z$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AA277)-SUM($N1577:Z1577))*IF($F1577>=5,AA$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AB277)-SUM($N1577:AA1577))*IF($F1577>=5,AB$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AC277)-SUM($N1577:AB1577))*IF($F1577>=5,AC$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AD277)-SUM($N1577:AC1577))*IF($F1577>=5,AD$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AE277)-SUM($N1577:AD1577))*IF($F1577>=5,AE$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AF277)-SUM($N1577:AE1577))*IF($F1577>=5,AF$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AG277)-SUM($N1577:AF1577))*IF($F1577>=5,AG$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AH277)-SUM($N1577:AG1577))*IF($F1577>=5,AH$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AI277)-SUM($N1577:AH1577))*IF($F1577>=5,AI$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AJ277)-SUM($N1577:AI1577))*IF($F1577>=5,AJ$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AK277)-SUM($N1577:AJ1577))*IF($F1577>=5,AK$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AL277)-SUM($N1577:AK1577))*IF($F1577>=5,AL$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AM277)-SUM($N1577:AL1577))*IF($F1577>=5,AM$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AN277)-SUM($N1577:AM1577))*IF($F1577>=5,AN$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AO277)-SUM($N1577:AN1577))*IF($F1577>=5,AO$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AP277)-SUM($N1577:AO1577))*IF($F1577>=5,AP$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AQ277)-SUM($N1577:AP1577))*IF($F1577>=5,AQ$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AR277)-SUM($N1577:AQ1577))*IF($F1577>=5,AR$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AS277)-SUM($N1577:AR1577))*IF($F1577>=5,AS$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AT277)-SUM($N1577:AS1577))*IF($F1577>=5,AT$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AU277)-SUM($N1577:AT1577))*IF($F1577>=5,AU$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AV277)-SUM($N1577:AU1577))*IF($F1577>=5,AV$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AW277)-SUM($N1577:AV1577))*IF($F1577>=5,AW$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AX277)-SUM($N1577:AW1577))*IF($F1577>=5,AX$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AY277)-SUM($N1577:AX1577))*IF($F1577>=5,AY$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:AZ277)-SUM($N1577:AY1577))*IF($F1577>=5,AZ$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:BA277)-SUM($N1577:AZ1577))*IF($F1577>=5,BA$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:BB277)-SUM($N1577:BA1577))*IF($F1577>=5,BB$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:BC277)-SUM($N1577:BB1577))*IF($F1577>=5,BC$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:BD277)-SUM($N1577:BC1577))*IF($F1577>=5,BD$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:BE277)-SUM($N1577:BD1577))*IF($F1577>=5,BE$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:BF277)-SUM($N1577:BE1577))*IF($F1577>=5,BF$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:BG277)-SUM($N1577:BF1577))*IF($F1577>=5,BG$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:BH277)-SUM($N1577:BG1577))*IF($F1577>=5,BH$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:BI277)-SUM($N1577:BH1577))*IF($F1577>=5,BI$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:BJ277)-SUM($N1577:BI1577))*IF($F1577>=5,BJ$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:BK277)-SUM($N1577:BJ1577))*IF($F1577>=5,BK$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:BL277)-SUM($N1577:BK1577))*IF($F1577>=5,BL$9>=YEAR($I1577),1)*($F1577>=3)","v":0},{"$f":"(SUM($N277:BM277)-SUM($N1577:BL1577))*IF($F1577>=5,BM$9>=YEAR($I1577),1)*($F1577>=3)","v":0}]
[null,null,125,"item 125","Land",3,null,2020,"2020-01-01",null,0,0,null,null,{"$f":"(SUM($N281:O281)-SUM($N1581:N1581))*IF($F1581>=5,O$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:P281)-SUM($N1581:O1581))*IF($F1581>=5,P$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:Q281)-SUM($N1581:P1581))*IF($F1581>=5,Q$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:R281)-SUM($N1581:Q1581))*IF($F1581>=5,R$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:S281)-SUM($N1581:R1581))*IF($F1581>=5,S$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:T281)-SUM($N1581:S1581))*IF($F1581>=5,T$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:U281)-SUM($N1581:T1581))*IF($F1581>=5,U$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:V281)-SUM($N1581:U1581))*IF($F1581>=5,V$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:W281)-SUM($N1581:V1581))*IF($F1581>=5,W$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:X281)-SUM($N1581:W1581))*IF($F1581>=5,X$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:Y281)-SUM($N1581:X1581))*IF($F1581>=5,Y$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:Z281)-SUM($N1581:Y1581))*IF($F1581>=5,Z$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AA281)-SUM($N1581:Z1581))*IF($F1581>=5,AA$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AB281)-SUM($N1581:AA1581))*IF($F1581>=5,AB$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AC281)-SUM($N1581:AB1581))*IF($F1581>=5,AC$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AD281)-SUM($N1581:AC1581))*IF($F1581>=5,AD$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AE281)-SUM($N1581:AD1581))*IF($F1581>=5,AE$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AF281)-SUM($N1581:AE1581))*IF($F1581>=5,AF$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AG281)-SUM($N1581:AF1581))*IF($F1581>=5,AG$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AH281)-SUM($N1581:AG1581))*IF($F1581>=5,AH$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AI281)-SUM($N1581:AH1581))*IF($F1581>=5,AI$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AJ281)-SUM($N1581:AI1581))*IF($F1581>=5,AJ$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AK281)-SUM($N1581:AJ1581))*IF($F1581>=5,AK$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AL281)-SUM($N1581:AK1581))*IF($F1581>=5,AL$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AM281)-SUM($N1581:AL1581))*IF($F1581>=5,AM$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AN281)-SUM($N1581:AM1581))*IF($F1581>=5,AN$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AO281)-SUM($N1581:AN1581))*IF($F1581>=5,AO$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AP281)-SUM($N1581:AO1581))*IF($F1581>=5,AP$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AQ281)-SUM($N1581:AP1581))*IF($F1581>=5,AQ$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AR281)-SUM($N1581:AQ1581))*IF($F1581>=5,AR$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AS281)-SUM($N1581:AR1581))*IF($F1581>=5,AS$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AT281)-SUM($N1581:AS1581))*IF($F1581>=5,AT$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AU281)-SUM($N1581:AT1581))*IF($F1581>=5,AU$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AV281)-SUM($N1581:AU1581))*IF($F1581>=5,AV$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AW281)-SUM($N1581:AV1581))*IF($F1581>=5,AW$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AX281)-SUM($N1581:AW1581))*IF($F1581>=5,AX$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AY281)-SUM($N1581:AX1581))*IF($F1581>=5,AY$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:AZ281)-SUM($N1581:AY1581))*IF($F1581>=5,AZ$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:BA281)-SUM($N1581:AZ1581))*IF($F1581>=5,BA$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:BB281)-SUM($N1581:BA1581))*IF($F1581>=5,BB$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:BC281)-SUM($N1581:BB1581))*IF($F1581>=5,BC$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:BD281)-SUM($N1581:BC1581))*IF($F1581>=5,BD$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:BE281)-SUM($N1581:BD1581))*IF($F1581>=5,BE$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:BF281)-SUM($N1581:BE1581))*IF($F1581>=5,BF$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:BG281)-SUM($N1581:BF1581))*IF($F1581>=5,BG$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:BH281)-SUM($N1581:BG1581))*IF($F1581>=5,BH$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:BI281)-SUM($N1581:BH1581))*IF($F1581>=5,BI$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:BJ281)-SUM($N1581:BI1581))*IF($F1581>=5,BJ$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:BK281)-SUM($N1581:BJ1581))*IF($F1581>=5,BK$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:BL281)-SUM($N1581:BK1581))*IF($F1581>=5,BL$9>=YEAR($I1581),1)*($F1581>=3)","v":0},{"$f":"(SUM($N281:BM281)-SUM($N1581:BL1581))*IF($F1581>=5,BM$9>=YEAR($I1581),1)*($F1581>=3)","v":0}]
[]
[]
[null,null,{"$f":"C1589+1","v":2},".05 CT Parts","AFUDC Capital",5,null,{"$f":"Input!H13","v":"2017-01-01"},{"$f":"Input!I13","v":"2020-05-01"},40,{"$f":"SUMPRODUCT(O1590:BM1590,$O$11:$BM$11)","v":44.070618382652391},{"$f":"SUM(O1590:BM1590)","v":40},null,null,{"$f":"IF(O$9<YEAR($H1590),0,IF(O$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:N1590))))*($F1590>=5)","v":12},{"$f":"IF(P$9<YEAR($H1590),0,IF(P$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:O1590))))*($F1590>=5)","v":12},{"$f":"IF(Q$9<YEAR($H1590),0,IF(Q$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:P1590))))*($F1590>=5)","v":12},{"$f":"IF(R$9<YEAR($H1590),0,IF(R$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:Q1590))))*($F1590>=5)","v":4},{"$f":"IF(S$9<YEAR($H1590),0,IF(S$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:R1590))))*($F1590>=5)","v":0},{"$f":"IF(T$9<YEAR($H1590),0,IF(T$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:S1590))))*($F1590>=5)","v":0},{"$f":"IF(U$9<YEAR($H1590),0,IF(U$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:T1590))))*($F1590>=5)","v":0},{"$f":"IF(V$9<YEAR($H1590),0,IF(V$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:U1590))))*($F1590>=5)","v":0},{"$f":"IF(W$9<YEAR($H1590),0,IF(W$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:V1590))))*($F1590>=5)","v":0},{"$f":"IF(X$9<YEAR($H1590),0,IF(X$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:W1590))))*($F1590>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1590),0,IF(Y$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:X1590))))*($F1590>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1590),0,IF(Z$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:Y1590))))*($F1590>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1590),0,IF(AA$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:Z1590))))*($F1590>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1590),0,IF(AB$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AA1590))))*($F1590>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1590),0,IF(AC$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AB1590))))*($F1590>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1590),0,IF(AD$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AC1590))))*($F1590>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1590),0,IF(AE$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AD1590))))*($F1590>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1590),0,IF(AF$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AE1590))))*($F1590>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1590),0,IF(AG$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AF1590))))*($F1590>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1590),0,IF(AH$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AG1590))))*($F1590>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1590),0,IF(AI$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AH1590))))*($F1590>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1590),0,IF(AJ$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AI1590))))*($F1590>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1590),0,IF(AK$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AJ1590))))*($F1590>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1590),0,IF(AL$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AK1590))))*($F1590>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1590),0,IF(AM$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AL1590))))*($F1590>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1590),0,IF(AN$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AM1590))))*($F1590>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1590),0,IF(AO$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AN1590))))*($F1590>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1590),0,IF(AP$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AO1590))))*($F1590>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1590),0,IF(AQ$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AP1590))))*($F1590>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1590),0,IF(AR$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AQ1590))))*($F1590>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1590),0,IF(AS$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AR1590))))*($F1590>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1590),0,IF(AT$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AS1590))))*($F1590>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1590),0,IF(AU$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AT1590))))*($F1590>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1590),0,IF(AV$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AU1590))))*($F1590>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1590),0,IF(AW$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AV1590))))*($F1590>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1590),0,IF(AX$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AW1590))))*($F1590>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1590),0,IF(AY$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AX1590))))*($F1590>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1590),0,IF(AZ$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AY1590))))*($F1590>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1590),0,IF(BA$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:AZ1590))))*($F1590>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1590),0,IF(BB$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:BA1590))))*($F1590>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1590),0,IF(BC$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:BB1590))))*($F1590>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1590),0,IF(BD$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:BC1590))))*($F1590>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1590),0,IF(BE$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:BD1590))))*($F1590>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1590),0,IF(BF$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:BE1590))))*($F1590>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1590),0,IF(BG$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:BF1590))))*($F1590>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1590),0,IF(BH$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:BG1590))))*($F1590>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1590),0,IF(BI$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:BH1590))))*($F1590>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1590),0,IF(BJ$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:BI1590))))*($F1590>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1590),0,IF(BK$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:BJ1590))))*($F1590>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1590),0,IF(BL$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:BK1590))))*($F1590>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1590),0,IF(BM$9=YEAR($H1590),MIN(13-MONTH($H1590),$J1590),MIN(12,$J1590-SUM($N1590:BL1590))))*($F1590>=5)","v":0}]
[null,null,4,"3SAR Hot Days Projects","AFUDC Capital",5,null,{"$f":"Input!H15","v":"2018-01-01"},{"$f":"Input!I15","v":"2020-05-01"},28,29.68290331275545,28,null,null,{"$f":"IF(O$9<YEAR($H1592),0,IF(O$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:N1592))))*($F1592>=5)","v":0},{"$f":"IF(P$9<YEAR($H1592),0,IF(P$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:O1592))))*($F1592>=5)","v":12},{"$f":"IF(Q$9<YEAR($H1592),0,IF(Q$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:P1592))))*($F1592>=5)","v":12},{"$f":"IF(R$9<YEAR($H1592),0,IF(R$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:Q1592))))*($F1592>=5)","v":4},{"$f":"IF(S$9<YEAR($H1592),0,IF(S$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:R1592))))*($F1592>=5)","v":0},{"$f":"IF(T$9<YEAR($H1592),0,IF(T$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:S1592))))*($F1592>=5)","v":0},{"$f":"IF(U$9<YEAR($H1592),0,IF(U$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:T1592))))*($F1592>=5)","v":0},{"$f":"IF(V$9<YEAR($H1592),0,IF(V$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:U1592))))*($F1592>=5)","v":0},{"$f":"IF(W$9<YEAR($H1592),0,IF(W$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:V1592))))*($F1592>=5)","v":0},{"$f":"IF(X$9<YEAR($H1592),0,IF(X$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:W1592))))*($F1592>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1592),0,IF(Y$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:X1592))))*($F1592>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1592),0,IF(Z$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:Y1592))))*($F1592>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1592),0,IF(AA$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:Z1592))))*($F1592>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1592),0,IF(AB$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AA1592))))*($F1592>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1592),0,IF(AC$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AB1592))))*($F1592>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1592),0,IF(AD$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AC1592))))*($F1592>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1592),0,IF(AE$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AD1592))))*($F1592>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1592),0,IF(AF$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AE1592))))*($F1592>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1592),0,IF(AG$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AF1592))))*($F1592>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1592),0,IF(AH$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AG1592))))*($F1592>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1592),0,IF(AI$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AH1592))))*($F1592>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1592),0,IF(AJ$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AI1592))))*($F1592>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1592),0,IF(AK$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AJ1592))))*($F1592>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1592),0,IF(AL$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AK1592))))*($F1592>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1592),0,IF(AM$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AL1592))))*($F1592>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1592),0,IF(AN$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AM1592))))*($F1592>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1592),0,IF(AO$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AN1592))))*($F1592>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1592),0,IF(AP$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AO1592))))*($F1592>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1592),0,IF(AQ$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AP1592))))*($F1592>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1592),0,IF(AR$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AQ1592))))*($F1592>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1592),0,IF(AS$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AR1592))))*($F1592>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1592),0,IF(AT$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AS1592))))*($F1592>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1592),0,IF(AU$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AT1592))))*($F1592>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1592),0,IF(AV$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AU1592))))*($F1592>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1592),0,IF(AW$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AV1592))))*($F1592>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1592),0,IF(AX$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AW1592))))*($F1592>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1592),0,IF(AY$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AX1592))))*($F1592>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1592),0,IF(AZ$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AY1592))))*($F1592>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1592),0,IF(BA$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:AZ1592))))*($F1592>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1592),0,IF(BB$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:BA1592))))*($F1592>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1592),0,IF(BC$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:BB1592))))*($F1592>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1592),0,IF(BD$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:BC1592))))*($F1592>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1592),0,IF(BE$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:BD1592))))*($F1592>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1592),0,IF(BF$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:BE1592))))*($F1592>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1592),0,IF(BG$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:BF1592))))*($F1592>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1592),0,IF(BH$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:BG1592))))*($F1592>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1592),0,IF(BI$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:BH1592))))*($F1592>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1592),0,IF(BJ$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:BI1592))))*($F1592>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1592),0,IF(BK$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:BJ1592))))*($F1592>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1592),0,IF(BL$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:BK1592))))*($F1592>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1592),0,IF(BM$9=YEAR($H1592),MIN(13-MONTH($H1592),$J1592),MIN(12,$J1592-SUM($N1592:BL1592))))*($F1592>=5)","v":0}]
[null,null,7,"IT CAMS Project - Gulf","AFUDC Capital",5,null,{"$f":"Input!H18","v":"2019-01-01"},{"$f":"Input!I18","v":"2020-02-01"},13,13.40888884119771,13,null,null,{"$f":"IF(O$9<YEAR($H1595),0,IF(O$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:N1595))))*($F1595>=5)","v":0},{"$f":"IF(P$9<YEAR($H1595),0,IF(P$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:O1595))))*($F1595>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1595),0,IF(Q$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:P1595))))*($F1595>=5)","v":12},{"$f":"IF(R$9<YEAR($H1595),0,IF(R$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:Q1595))))*($F1595>=5)","v":1},{"$f":"IF(S$9<YEAR($H1595),0,IF(S$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:R1595))))*($F1595>=5)","v":0},{"$f":"IF(T$9<YEAR($H1595),0,IF(T$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:S1595))))*($F1595>=5)","v":0},{"$f":"IF(U$9<YEAR($H1595),0,IF(U$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:T1595))))*($F1595>=5)","v":0},{"$f":"IF(V$9<YEAR($H1595),0,IF(V$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:U1595))))*($F1595>=5)","v":0},{"$f":"IF(W$9<YEAR($H1595),0,IF(W$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:V1595))))*($F1595>=5)","v":0},{"$f":"IF(X$9<YEAR($H1595),0,IF(X$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:W1595))))*($F1595>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1595),0,IF(Y$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:X1595))))*($F1595>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1595),0,IF(Z$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:Y1595))))*($F1595>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1595),0,IF(AA$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:Z1595))))*($F1595>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1595),0,IF(AB$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AA1595))))*($F1595>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1595),0,IF(AC$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AB1595))))*($F1595>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1595),0,IF(AD$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AC1595))))*($F1595>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1595),0,IF(AE$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AD1595))))*($F1595>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1595),0,IF(AF$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AE1595))))*($F1595>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1595),0,IF(AG$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AF1595))))*($F1595>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1595),0,IF(AH$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AG1595))))*($F1595>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1595),0,IF(AI$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AH1595))))*($F1595>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1595),0,IF(AJ$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AI1595))))*($F1595>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1595),0,IF(AK$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AJ1595))))*($F1595>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1595),0,IF(AL$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AK1595))))*($F1595>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1595),0,IF(AM$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AL1595))))*($F1595>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1595),0,IF(AN$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AM1595))))*($F1595>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1595),0,IF(AO$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AN1595))))*($F1595>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1595),0,IF(AP$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AO1595))))*($F1595>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1595),0,IF(AQ$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AP1595))))*($F1595>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1595),0,IF(AR$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AQ1595))))*($F1595>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1595),0,IF(AS$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AR1595))))*($F1595>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1595),0,IF(AT$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AS1595))))*($F1595>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1595),0,IF(AU$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AT1595))))*($F1595>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1595),0,IF(AV$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AU1595))))*($F1595>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1595),0,IF(AW$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AV1595))))*($F1595>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1595),0,IF(AX$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AW1595))))*($F1595>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1595),0,IF(AY$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AX1595))))*($F1595>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1595),0,IF(AZ$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AY1595))))*($F1595>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1595),0,IF(BA$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:AZ1595))))*($F1595>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1595),0,IF(BB$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:BA1595))))*($F1595>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1595),0,IF(BC$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:BB1595))))*($F1595>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1595),0,IF(BD$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:BC1595))))*($F1595>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1595),0,IF(BE$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:BD1595))))*($F1595>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1595),0,IF(BF$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:BE1595))))*($F1595>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1595),0,IF(BG$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:BF1595))))*($F1595>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1595),0,IF(BH$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:BG1595))))*($F1595>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1595),0,IF(BI$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:BH1595))))*($F1595>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1595),0,IF(BJ$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:BI1595))))*($F1595>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1595),0,IF(BK$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:BJ1595))))*($F1595>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1595),0,IF(BL$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:BK1595))))*($F1595>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1595),0,IF(BM$9=YEAR($H1595),MIN(13-MONTH($H1595),$J1595),MIN(12,$J1595-SUM($N1595:BL1595))))*($F1595>=5)","v":0}]
[null,null,12,"PTN  3 &  4 Generation Projects","AFUDC Capital",5,null,{"$f":"Input!H23","v":"2019-01-01"},{"$f":"Input!I23","v":"2020-07-01"},18,18.230770193438939,18,null,null,{"$f":"IF(O$9<YEAR($H1600),0,IF(O$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:N1600))))*($F1600>=5)","v":0},{"$f":"IF(P$9<YEAR($H1600),0,IF(P$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:O1600))))*($F1600>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1600),0,IF(Q$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:P1600))))*($F1600>=5)","v":12},{"$f":"IF(R$9<YEAR($H1600),0,IF(R$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:Q1600))))*($F1600>=5)","v":6},{"$f":"IF(S$9<YEAR($H1600),0,IF(S$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:R1600))))*($F1600>=5)","v":0},{"$f":"IF(T$9<YEAR($H1600),0,IF(T$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:S1600))))*($F1600>=5)","v":0},{"$f":"IF(U$9<YEAR($H1600),0,IF(U$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:T1600))))*($F1600>=5)","v":0},{"$f":"IF(V$9<YEAR($H1600),0,IF(V$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:U1600))))*($F1600>=5)","v":0},{"$f":"IF(W$9<YEAR($H1600),0,IF(W$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:V1600))))*($F1600>=5)","v":0},{"$f":"IF(X$9<YEAR($H1600),0,IF(X$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:W1600))))*($F1600>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1600),0,IF(Y$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:X1600))))*($F1600>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1600),0,IF(Z$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:Y1600))))*($F1600>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1600),0,IF(AA$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:Z1600))))*($F1600>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1600),0,IF(AB$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AA1600))))*($F1600>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1600),0,IF(AC$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AB1600))))*($F1600>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1600),0,IF(AD$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AC1600))))*($F1600>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1600),0,IF(AE$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AD1600))))*($F1600>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1600),0,IF(AF$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AE1600))))*($F1600>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1600),0,IF(AG$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AF1600))))*($F1600>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1600),0,IF(AH$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AG1600))))*($F1600>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1600),0,IF(AI$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AH1600))))*($F1600>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1600),0,IF(AJ$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AI1600))))*($F1600>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1600),0,IF(AK$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AJ1600))))*($F1600>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1600),0,IF(AL$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AK1600))))*($F1600>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1600),0,IF(AM$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AL1600))))*($F1600>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1600),0,IF(AN$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AM1600))))*($F1600>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1600),0,IF(AO$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AN1600))))*($F1600>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1600),0,IF(AP$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AO1600))))*($F1600>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1600),0,IF(AQ$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AP1600))))*($F1600>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1600),0,IF(AR$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AQ1600))))*($F1600>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1600),0,IF(AS$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AR1600))))*($F1600>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1600),0,IF(AT$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AS1600))))*($F1600>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1600),0,IF(AU$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AT1600))))*($F1600>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1600),0,IF(AV$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AU1600))))*($F1600>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1600),0,IF(AW$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AV1600))))*($F1600>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1600),0,IF(AX$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AW1600))))*($F1600>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1600),0,IF(AY$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AX1600))))*($F1600>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1600),0,IF(AZ$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AY1600))))*($F1600>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1600),0,IF(BA$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:AZ1600))))*($F1600>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1600),0,IF(BB$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:BA1600))))*($F1600>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1600),0,IF(BC$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:BB1600))))*($F1600>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1600),0,IF(BD$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:BC1600))))*($F1600>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1600),0,IF(BE$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:BD1600))))*($F1600>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1600),0,IF(BF$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:BE1600))))*($F1600>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1600),0,IF(BG$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:BF1600))))*($F1600>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1600),0,IF(BH$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:BG1600))))*($F1600>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1600),0,IF(BI$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:BH1600))))*($F1600>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1600),0,IF(BJ$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:BI1600))))*($F1600>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1600),0,IF(BK$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:BJ1600))))*($F1600>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1600),0,IF(BL$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:BK1600))))*($F1600>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1600),0,IF(BM$9=YEAR($H1600),MIN(13-MONTH($H1600),$J1600),MIN(12,$J1600-SUM($N1600:BL1600))))*($F1600>=5)","v":0}]
[null,null,16,"Deaton Project","AFUDC Capital",5,null,{"$f":"Input!H27","v":"2020-01-01"},{"$f":"Input!I27","v":"2022-12-01"},35,31.512591253638153,35,null,null,{"$f":"IF(O$9<YEAR($H1604),0,IF(O$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:N1604))))*($F1604>=5)","v":0},{"$f":"IF(P$9<YEAR($H1604),0,IF(P$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:O1604))))*($F1604>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1604),0,IF(Q$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:P1604))))*($F1604>=5)","v":0},{"$f":"IF(R$9<YEAR($H1604),0,IF(R$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:Q1604))))*($F1604>=5)","v":12},{"$f":"IF(S$9<YEAR($H1604),0,IF(S$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:R1604))))*($F1604>=5)","v":12},{"$f":"IF(T$9<YEAR($H1604),0,IF(T$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:S1604))))*($F1604>=5)","v":11},{"$f":"IF(U$9<YEAR($H1604),0,IF(U$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:T1604))))*($F1604>=5)","v":0},{"$f":"IF(V$9<YEAR($H1604),0,IF(V$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:U1604))))*($F1604>=5)","v":0},{"$f":"IF(W$9<YEAR($H1604),0,IF(W$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:V1604))))*($F1604>=5)","v":0},{"$f":"IF(X$9<YEAR($H1604),0,IF(X$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:W1604))))*($F1604>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1604),0,IF(Y$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:X1604))))*($F1604>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1604),0,IF(Z$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:Y1604))))*($F1604>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1604),0,IF(AA$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:Z1604))))*($F1604>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1604),0,IF(AB$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AA1604))))*($F1604>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1604),0,IF(AC$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AB1604))))*($F1604>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1604),0,IF(AD$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AC1604))))*($F1604>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1604),0,IF(AE$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AD1604))))*($F1604>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1604),0,IF(AF$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AE1604))))*($F1604>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1604),0,IF(AG$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AF1604))))*($F1604>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1604),0,IF(AH$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AG1604))))*($F1604>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1604),0,IF(AI$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AH1604))))*($F1604>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1604),0,IF(AJ$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AI1604))))*($F1604>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1604),0,IF(AK$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AJ1604))))*($F1604>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1604),0,IF(AL$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AK1604))))*($F1604>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1604),0,IF(AM$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AL1604))))*($F1604>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1604),0,IF(AN$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AM1604))))*($F1604>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1604),0,IF(AO$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AN1604))))*($F1604>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1604),0,IF(AP$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AO1604))))*($F1604>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1604),0,IF(AQ$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AP1604))))*($F1604>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1604),0,IF(AR$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AQ1604))))*($F1604>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1604),0,IF(AS$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AR1604))))*($F1604>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1604),0,IF(AT$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AS1604))))*($F1604>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1604),0,IF(AU$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AT1604))))*($F1604>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1604),0,IF(AV$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AU1604))))*($F1604>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1604),0,IF(AW$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AV1604))))*($F1604>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1604),0,IF(AX$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AW1604))))*($F1604>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1604),0,IF(AY$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AX1604))))*($F1604>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1604),0,IF(AZ$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AY1604))))*($F1604>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1604),0,IF(BA$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:AZ1604))))*($F1604>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1604),0,IF(BB$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:BA1604))))*($F1604>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1604),0,IF(BC$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:BB1604))))*($F1604>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1604),0,IF(BD$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:BC1604))))*($F1604>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1604),0,IF(BE$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:BD1604))))*($F1604>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1604),0,IF(BF$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:BE1604))))*($F1604>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1604),0,IF(BG$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:BF1604))))*($F1604>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1604),0,IF(BH$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:BG1604))))*($F1604>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1604),0,IF(BI$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:BH1604))))*($F1604>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1604),0,IF(BJ$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:BI1604))))*($F1604>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1604),0,IF(BK$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:BJ1604))))*($F1604>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1604),0,IF(BL$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:BK1604))))*($F1604>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1604),0,IF(BM$9=YEAR($H1604),MIN(13-MONTH($H1604),$J1604),MIN(12,$J1604-SUM($N1604:BL1604))))*($F1604>=5)","v":0}]
[null,null,20,"Okeechobee Energy Center","AFUDC Capital",5,null,{"$f":"Input!H31","v":"2017-01-01"},{"$f":"Input!I31","v":"2019-03-01"},26,29.842686158568188,26,null,null,{"$f":"IF(O$9<YEAR($H1608),0,IF(O$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:N1608))))*($F1608>=5)","v":12},{"$f":"IF(P$9<YEAR($H1608),0,IF(P$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:O1608))))*($F1608>=5)","v":12},{"$f":"IF(Q$9<YEAR($H1608),0,IF(Q$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:P1608))))*($F1608>=5)","v":2},{"$f":"IF(R$9<YEAR($H1608),0,IF(R$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:Q1608))))*($F1608>=5)","v":0},{"$f":"IF(S$9<YEAR($H1608),0,IF(S$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:R1608))))*($F1608>=5)","v":0},{"$f":"IF(T$9<YEAR($H1608),0,IF(T$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:S1608))))*($F1608>=5)","v":0},{"$f":"IF(U$9<YEAR($H1608),0,IF(U$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:T1608))))*($F1608>=5)","v":0},{"$f":"IF(V$9<YEAR($H1608),0,IF(V$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:U1608))))*($F1608>=5)","v":0},{"$f":"IF(W$9<YEAR($H1608),0,IF(W$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:V1608))))*($F1608>=5)","v":0},{"$f":"IF(X$9<YEAR($H1608),0,IF(X$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:W1608))))*($F1608>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1608),0,IF(Y$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:X1608))))*($F1608>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1608),0,IF(Z$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:Y1608))))*($F1608>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1608),0,IF(AA$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:Z1608))))*($F1608>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1608),0,IF(AB$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AA1608))))*($F1608>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1608),0,IF(AC$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AB1608))))*($F1608>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1608),0,IF(AD$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AC1608))))*($F1608>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1608),0,IF(AE$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AD1608))))*($F1608>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1608),0,IF(AF$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AE1608))))*($F1608>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1608),0,IF(AG$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AF1608))))*($F1608>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1608),0,IF(AH$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AG1608))))*($F1608>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1608),0,IF(AI$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AH1608))))*($F1608>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1608),0,IF(AJ$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AI1608))))*($F1608>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1608),0,IF(AK$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AJ1608))))*($F1608>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1608),0,IF(AL$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AK1608))))*($F1608>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1608),0,IF(AM$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AL1608))))*($F1608>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1608),0,IF(AN$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AM1608))))*($F1608>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1608),0,IF(AO$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AN1608))))*($F1608>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1608),0,IF(AP$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AO1608))))*($F1608>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1608),0,IF(AQ$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AP1608))))*($F1608>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1608),0,IF(AR$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AQ1608))))*($F1608>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1608),0,IF(AS$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AR1608))))*($F1608>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1608),0,IF(AT$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AS1608))))*($F1608>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1608),0,IF(AU$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AT1608))))*($F1608>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1608),0,IF(AV$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AU1608))))*($F1608>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1608),0,IF(AW$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AV1608))))*($F1608>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1608),0,IF(AX$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AW1608))))*($F1608>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1608),0,IF(AY$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AX1608))))*($F1608>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1608),0,IF(AZ$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AY1608))))*($F1608>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1608),0,IF(BA$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:AZ1608))))*($F1608>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1608),0,IF(BB$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:BA1608))))*($F1608>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1608),0,IF(BC$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:BB1608))))*($F1608>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1608),0,IF(BD$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:BC1608))))*($F1608>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1608),0,IF(BE$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:BD1608))))*($F1608>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1608),0,IF(BF$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:BE1608))))*($F1608>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1608),0,IF(BG$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:BF1608))))*($F1608>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1608),0,IF(BH$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:BG1608))))*($F1608>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1608),0,IF(BI$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:BH1608))))*($F1608>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1608),0,IF(BJ$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:BI1608))))*($F1608>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1608),0,IF(BK$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:BJ1608))))*($F1608>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1608),0,IF(BL$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:BK1608))))*($F1608>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1608),0,IF(BM$9=YEAR($H1608),MIN(13-MONTH($H1608),$J1608),MIN(12,$J1608-SUM($N1608:BL1608))))*($F1608>=5)","v":0}]
[null,null,21,{"$f":"INDEX(D$157:D$281,$C1609,1)","v":"Dania Beach Energy Center"},"AFUDC Capital",5,null,{"$f":"Input!H32","v":"2018-01-01"},{"$f":"Input!I32","v":"2022-06-01"},53,52.332725493228303,53,null,null,{"$f":"IF(O$9<YEAR($H1609),0,IF(O$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:N1609))))*($F1609>=5)","v":0},{"$f":"IF(P$9<YEAR($H1609),0,IF(P$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:O1609))))*($F1609>=5)","v":12},{"$f":"IF(Q$9<YEAR($H1609),0,IF(Q$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:P1609))))*($F1609>=5)","v":12},{"$f":"IF(R$9<YEAR($H1609),0,IF(R$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:Q1609))))*($F1609>=5)","v":12},{"$f":"IF(S$9<YEAR($H1609),0,IF(S$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:R1609))))*($F1609>=5)","v":12},{"$f":"IF(T$9<YEAR($H1609),0,IF(T$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:S1609))))*($F1609>=5)","v":5},{"$f":"IF(U$9<YEAR($H1609),0,IF(U$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:T1609))))*($F1609>=5)","v":0},{"$f":"IF(V$9<YEAR($H1609),0,IF(V$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:U1609))))*($F1609>=5)","v":0},{"$f":"IF(W$9<YEAR($H1609),0,IF(W$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:V1609))))*($F1609>=5)","v":0},{"$f":"IF(X$9<YEAR($H1609),0,IF(X$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:W1609))))*($F1609>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1609),0,IF(Y$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:X1609))))*($F1609>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1609),0,IF(Z$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:Y1609))))*($F1609>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1609),0,IF(AA$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:Z1609))))*($F1609>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1609),0,IF(AB$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AA1609))))*($F1609>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1609),0,IF(AC$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AB1609))))*($F1609>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1609),0,IF(AD$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AC1609))))*($F1609>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1609),0,IF(AE$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AD1609))))*($F1609>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1609),0,IF(AF$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AE1609))))*($F1609>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1609),0,IF(AG$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AF1609))))*($F1609>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1609),0,IF(AH$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AG1609))))*($F1609>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1609),0,IF(AI$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AH1609))))*($F1609>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1609),0,IF(AJ$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AI1609))))*($F1609>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1609),0,IF(AK$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AJ1609))))*($F1609>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1609),0,IF(AL$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AK1609))))*($F1609>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1609),0,IF(AM$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AL1609))))*($F1609>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1609),0,IF(AN$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AM1609))))*($F1609>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1609),0,IF(AO$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AN1609))))*($F1609>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1609),0,IF(AP$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AO1609))))*($F1609>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1609),0,IF(AQ$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AP1609))))*($F1609>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1609),0,IF(AR$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AQ1609))))*($F1609>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1609),0,IF(AS$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AR1609))))*($F1609>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1609),0,IF(AT$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AS1609))))*($F1609>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1609),0,IF(AU$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AT1609))))*($F1609>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1609),0,IF(AV$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AU1609))))*($F1609>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1609),0,IF(AW$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AV1609))))*($F1609>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1609),0,IF(AX$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AW1609))))*($F1609>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1609),0,IF(AY$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AX1609))))*($F1609>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1609),0,IF(AZ$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AY1609))))*($F1609>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1609),0,IF(BA$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:AZ1609))))*($F1609>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1609),0,IF(BB$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:BA1609))))*($F1609>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1609),0,IF(BC$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:BB1609))))*($F1609>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1609),0,IF(BD$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:BC1609))))*($F1609>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1609),0,IF(BE$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:BD1609))))*($F1609>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1609),0,IF(BF$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:BE1609))))*($F1609>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1609),0,IF(BG$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:BF1609))))*($F1609>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1609),0,IF(BH$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:BG1609))))*($F1609>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1609),0,IF(BI$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:BH1609))))*($F1609>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1609),0,IF(BJ$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:BI1609))))*($F1609>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1609),0,IF(BK$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:BJ1609))))*($F1609>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1609),0,IF(BL$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:BK1609))))*($F1609>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1609),0,IF(BM$9=YEAR($H1609),MIN(13-MONTH($H1609),$J1609),MIN(12,$J1609-SUM($N1609:BL1609))))*($F1609>=5)","v":0}]
[null,null,25,"2016 Solar","AFUDC Capital",5,null,{"$f":"Input!H36","v":"2016-01-01"},{"$f":"Input!I36","v":"2016-12-01"},{"$f":"MAX(0,MONTH(I1613)-MONTH(H1613)+YEAR(I1613)*12-YEAR(H1613)*12)","v":11},{"$f":"SUMPRODUCT(O1613:BM1613,$O$11:$BM$11)","v":13.188738814072197},{"$f":"SUM(O1613:BM1613)","v":11},null,null,{"$f":"IF(O$9<YEAR($H1613),0,IF(O$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:N1613))))*($F1613>=5)","v":11},{"$f":"IF(P$9<YEAR($H1613),0,IF(P$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:O1613))))*($F1613>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1613),0,IF(Q$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:P1613))))*($F1613>=5)","v":0},{"$f":"IF(R$9<YEAR($H1613),0,IF(R$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:Q1613))))*($F1613>=5)","v":0},{"$f":"IF(S$9<YEAR($H1613),0,IF(S$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:R1613))))*($F1613>=5)","v":0},{"$f":"IF(T$9<YEAR($H1613),0,IF(T$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:S1613))))*($F1613>=5)","v":0},{"$f":"IF(U$9<YEAR($H1613),0,IF(U$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:T1613))))*($F1613>=5)","v":0},{"$f":"IF(V$9<YEAR($H1613),0,IF(V$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:U1613))))*($F1613>=5)","v":0},{"$f":"IF(W$9<YEAR($H1613),0,IF(W$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:V1613))))*($F1613>=5)","v":0},{"$f":"IF(X$9<YEAR($H1613),0,IF(X$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:W1613))))*($F1613>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1613),0,IF(Y$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:X1613))))*($F1613>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1613),0,IF(Z$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:Y1613))))*($F1613>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1613),0,IF(AA$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:Z1613))))*($F1613>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1613),0,IF(AB$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AA1613))))*($F1613>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1613),0,IF(AC$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AB1613))))*($F1613>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1613),0,IF(AD$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AC1613))))*($F1613>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1613),0,IF(AE$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AD1613))))*($F1613>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1613),0,IF(AF$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AE1613))))*($F1613>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1613),0,IF(AG$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AF1613))))*($F1613>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1613),0,IF(AH$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AG1613))))*($F1613>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1613),0,IF(AI$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AH1613))))*($F1613>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1613),0,IF(AJ$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AI1613))))*($F1613>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1613),0,IF(AK$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AJ1613))))*($F1613>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1613),0,IF(AL$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AK1613))))*($F1613>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1613),0,IF(AM$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AL1613))))*($F1613>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1613),0,IF(AN$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AM1613))))*($F1613>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1613),0,IF(AO$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AN1613))))*($F1613>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1613),0,IF(AP$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AO1613))))*($F1613>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1613),0,IF(AQ$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AP1613))))*($F1613>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1613),0,IF(AR$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AQ1613))))*($F1613>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1613),0,IF(AS$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AR1613))))*($F1613>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1613),0,IF(AT$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AS1613))))*($F1613>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1613),0,IF(AU$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AT1613))))*($F1613>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1613),0,IF(AV$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AU1613))))*($F1613>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1613),0,IF(AW$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AV1613))))*($F1613>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1613),0,IF(AX$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AW1613))))*($F1613>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1613),0,IF(AY$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AX1613))))*($F1613>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1613),0,IF(AZ$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AY1613))))*($F1613>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1613),0,IF(BA$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:AZ1613))))*($F1613>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1613),0,IF(BB$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:BA1613))))*($F1613>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1613),0,IF(BC$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:BB1613))))*($F1613>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1613),0,IF(BD$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:BC1613))))*($F1613>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1613),0,IF(BE$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:BD1613))))*($F1613>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1613),0,IF(BF$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:BE1613))))*($F1613>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1613),0,IF(BG$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:BF1613))))*($F1613>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1613),0,IF(BH$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:BG1613))))*($F1613>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1613),0,IF(BI$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:BH1613))))*($F1613>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1613),0,IF(BJ$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:BI1613))))*($F1613>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1613),0,IF(BK$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:BJ1613))))*($F1613>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1613),0,IF(BL$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:BK1613))))*($F1613>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1613),0,IF(BM$9=YEAR($H1613),MIN(13-MONTH($H1613),$J1613),MIN(12,$J1613-SUM($N1613:BL1613))))*($F1613>=5)","v":0}]
[null,null,30,"SolarTogether","AFUDC Capital",5,null,{"$f":"Input!H41","v":"2017-01-01"},{"$f":"Input!I41","v":"2020-01-01"},36,40.213113300859405,36,null,null,{"$f":"IF(O$9<YEAR($H1618),0,IF(O$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:N1618))))*($F1618>=5)","v":12},{"$f":"IF(P$9<YEAR($H1618),0,IF(P$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:O1618))))*($F1618>=5)","v":12},{"$f":"IF(Q$9<YEAR($H1618),0,IF(Q$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:P1618))))*($F1618>=5)","v":12},{"$f":"IF(R$9<YEAR($H1618),0,IF(R$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:Q1618))))*($F1618>=5)","v":0},{"$f":"IF(S$9<YEAR($H1618),0,IF(S$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:R1618))))*($F1618>=5)","v":0},{"$f":"IF(T$9<YEAR($H1618),0,IF(T$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:S1618))))*($F1618>=5)","v":0},{"$f":"IF(U$9<YEAR($H1618),0,IF(U$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:T1618))))*($F1618>=5)","v":0},{"$f":"IF(V$9<YEAR($H1618),0,IF(V$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:U1618))))*($F1618>=5)","v":0},{"$f":"IF(W$9<YEAR($H1618),0,IF(W$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:V1618))))*($F1618>=5)","v":0},{"$f":"IF(X$9<YEAR($H1618),0,IF(X$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:W1618))))*($F1618>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1618),0,IF(Y$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:X1618))))*($F1618>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1618),0,IF(Z$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:Y1618))))*($F1618>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1618),0,IF(AA$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:Z1618))))*($F1618>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1618),0,IF(AB$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AA1618))))*($F1618>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1618),0,IF(AC$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AB1618))))*($F1618>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1618),0,IF(AD$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AC1618))))*($F1618>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1618),0,IF(AE$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AD1618))))*($F1618>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1618),0,IF(AF$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AE1618))))*($F1618>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1618),0,IF(AG$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AF1618))))*($F1618>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1618),0,IF(AH$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AG1618))))*($F1618>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1618),0,IF(AI$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AH1618))))*($F1618>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1618),0,IF(AJ$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AI1618))))*($F1618>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1618),0,IF(AK$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AJ1618))))*($F1618>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1618),0,IF(AL$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AK1618))))*($F1618>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1618),0,IF(AM$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AL1618))))*($F1618>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1618),0,IF(AN$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AM1618))))*($F1618>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1618),0,IF(AO$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AN1618))))*($F1618>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1618),0,IF(AP$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AO1618))))*($F1618>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1618),0,IF(AQ$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AP1618))))*($F1618>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1618),0,IF(AR$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AQ1618))))*($F1618>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1618),0,IF(AS$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AR1618))))*($F1618>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1618),0,IF(AT$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AS1618))))*($F1618>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1618),0,IF(AU$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AT1618))))*($F1618>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1618),0,IF(AV$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AU1618))))*($F1618>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1618),0,IF(AW$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AV1618))))*($F1618>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1618),0,IF(AX$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AW1618))))*($F1618>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1618),0,IF(AY$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AX1618))))*($F1618>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1618),0,IF(AZ$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AY1618))))*($F1618>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1618),0,IF(BA$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:AZ1618))))*($F1618>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1618),0,IF(BB$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:BA1618))))*($F1618>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1618),0,IF(BC$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:BB1618))))*($F1618>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1618),0,IF(BD$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:BC1618))))*($F1618>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1618),0,IF(BE$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:BD1618))))*($F1618>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1618),0,IF(BF$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:BE1618))))*($F1618>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1618),0,IF(BG$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:BF1618))))*($F1618>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1618),0,IF(BH$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:BG1618))))*($F1618>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1618),0,IF(BI$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:BH1618))))*($F1618>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1618),0,IF(BJ$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:BI1618))))*($F1618>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1618),0,IF(BK$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:BJ1618))))*($F1618>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1618),0,IF(BL$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:BK1618))))*($F1618>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1618),0,IF(BM$9=YEAR($H1618),MIN(13-MONTH($H1618),$J1618),MIN(12,$J1618-SUM($N1618:BL1618))))*($F1618>=5)","v":0}]
[null,null,32,"Blue Springs Solar","AFUDC Capital",5,null,{"$f":"Input!H43","v":"2020-01-01"},{"$f":"Input!I43","v":"2021-12-01"},23,21.439294045226966,23,null,null,{"$f":"IF(O$9<YEAR($H1620),0,IF(O$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:N1620))))*($F1620>=5)","v":0},{"$f":"IF(P$9<YEAR($H1620),0,IF(P$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:O1620))))*($F1620>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1620),0,IF(Q$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:P1620))))*($F1620>=5)","v":0},{"$f":"IF(R$9<YEAR($H1620),0,IF(R$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:Q1620))))*($F1620>=5)","v":12},{"$f":"IF(S$9<YEAR($H1620),0,IF(S$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:R1620))))*($F1620>=5)","v":11},{"$f":"IF(T$9<YEAR($H1620),0,IF(T$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:S1620))))*($F1620>=5)","v":0},{"$f":"IF(U$9<YEAR($H1620),0,IF(U$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:T1620))))*($F1620>=5)","v":0},{"$f":"IF(V$9<YEAR($H1620),0,IF(V$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:U1620))))*($F1620>=5)","v":0},{"$f":"IF(W$9<YEAR($H1620),0,IF(W$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:V1620))))*($F1620>=5)","v":0},{"$f":"IF(X$9<YEAR($H1620),0,IF(X$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:W1620))))*($F1620>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1620),0,IF(Y$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:X1620))))*($F1620>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1620),0,IF(Z$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:Y1620))))*($F1620>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1620),0,IF(AA$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:Z1620))))*($F1620>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1620),0,IF(AB$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AA1620))))*($F1620>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1620),0,IF(AC$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AB1620))))*($F1620>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1620),0,IF(AD$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AC1620))))*($F1620>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1620),0,IF(AE$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AD1620))))*($F1620>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1620),0,IF(AF$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AE1620))))*($F1620>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1620),0,IF(AG$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AF1620))))*($F1620>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1620),0,IF(AH$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AG1620))))*($F1620>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1620),0,IF(AI$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AH1620))))*($F1620>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1620),0,IF(AJ$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AI1620))))*($F1620>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1620),0,IF(AK$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AJ1620))))*($F1620>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1620),0,IF(AL$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AK1620))))*($F1620>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1620),0,IF(AM$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AL1620))))*($F1620>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1620),0,IF(AN$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AM1620))))*($F1620>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1620),0,IF(AO$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AN1620))))*($F1620>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1620),0,IF(AP$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AO1620))))*($F1620>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1620),0,IF(AQ$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AP1620))))*($F1620>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1620),0,IF(AR$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AQ1620))))*($F1620>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1620),0,IF(AS$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AR1620))))*($F1620>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1620),0,IF(AT$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AS1620))))*($F1620>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1620),0,IF(AU$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AT1620))))*($F1620>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1620),0,IF(AV$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AU1620))))*($F1620>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1620),0,IF(AW$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AV1620))))*($F1620>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1620),0,IF(AX$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AW1620))))*($F1620>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1620),0,IF(AY$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AX1620))))*($F1620>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1620),0,IF(AZ$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AY1620))))*($F1620>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1620),0,IF(BA$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:AZ1620))))*($F1620>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1620),0,IF(BB$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:BA1620))))*($F1620>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1620),0,IF(BC$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:BB1620))))*($F1620>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1620),0,IF(BD$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:BC1620))))*($F1620>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1620),0,IF(BE$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:BD1620))))*($F1620>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1620),0,IF(BF$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:BE1620))))*($F1620>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1620),0,IF(BG$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:BF1620))))*($F1620>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1620),0,IF(BH$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:BG1620))))*($F1620>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1620),0,IF(BI$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:BH1620))))*($F1620>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1620),0,IF(BJ$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:BI1620))))*($F1620>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1620),0,IF(BK$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:BJ1620))))*($F1620>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1620),0,IF(BL$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:BK1620))))*($F1620>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1620),0,IF(BM$9=YEAR($H1620),MIN(13-MONTH($H1620),$J1620),MIN(12,$J1620-SUM($N1620:BL1620))))*($F1620>=5)","v":0}]
[null,null,35,"Unidentified Future Solar - 2022","AFUDC Capital",5,null,{"$f":"Input!H46","v":"2021-01-01"},{"$f":"Input!I46","v":"2022-12-01"},23,19.940076008259204,23,null,null,{"$f":"IF(O$9<YEAR($H1623),0,IF(O$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:N1623))))*($F1623>=5)","v":0},{"$f":"IF(P$9<YEAR($H1623),0,IF(P$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:O1623))))*($F1623>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1623),0,IF(Q$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:P1623))))*($F1623>=5)","v":0},{"$f":"IF(R$9<YEAR($H1623),0,IF(R$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:Q1623))))*($F1623>=5)","v":0},{"$f":"IF(S$9<YEAR($H1623),0,IF(S$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:R1623))))*($F1623>=5)","v":12},{"$f":"IF(T$9<YEAR($H1623),0,IF(T$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:S1623))))*($F1623>=5)","v":11},{"$f":"IF(U$9<YEAR($H1623),0,IF(U$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:T1623))))*($F1623>=5)","v":0},{"$f":"IF(V$9<YEAR($H1623),0,IF(V$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:U1623))))*($F1623>=5)","v":0},{"$f":"IF(W$9<YEAR($H1623),0,IF(W$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:V1623))))*($F1623>=5)","v":0},{"$f":"IF(X$9<YEAR($H1623),0,IF(X$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:W1623))))*($F1623>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1623),0,IF(Y$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:X1623))))*($F1623>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1623),0,IF(Z$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:Y1623))))*($F1623>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1623),0,IF(AA$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:Z1623))))*($F1623>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1623),0,IF(AB$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AA1623))))*($F1623>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1623),0,IF(AC$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AB1623))))*($F1623>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1623),0,IF(AD$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AC1623))))*($F1623>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1623),0,IF(AE$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AD1623))))*($F1623>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1623),0,IF(AF$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AE1623))))*($F1623>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1623),0,IF(AG$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AF1623))))*($F1623>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1623),0,IF(AH$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AG1623))))*($F1623>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1623),0,IF(AI$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AH1623))))*($F1623>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1623),0,IF(AJ$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AI1623))))*($F1623>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1623),0,IF(AK$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AJ1623))))*($F1623>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1623),0,IF(AL$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AK1623))))*($F1623>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1623),0,IF(AM$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AL1623))))*($F1623>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1623),0,IF(AN$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AM1623))))*($F1623>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1623),0,IF(AO$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AN1623))))*($F1623>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1623),0,IF(AP$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AO1623))))*($F1623>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1623),0,IF(AQ$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AP1623))))*($F1623>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1623),0,IF(AR$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AQ1623))))*($F1623>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1623),0,IF(AS$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AR1623))))*($F1623>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1623),0,IF(AT$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AS1623))))*($F1623>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1623),0,IF(AU$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AT1623))))*($F1623>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1623),0,IF(AV$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AU1623))))*($F1623>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1623),0,IF(AW$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AV1623))))*($F1623>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1623),0,IF(AX$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AW1623))))*($F1623>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1623),0,IF(AY$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AX1623))))*($F1623>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1623),0,IF(AZ$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AY1623))))*($F1623>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1623),0,IF(BA$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:AZ1623))))*($F1623>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1623),0,IF(BB$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:BA1623))))*($F1623>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1623),0,IF(BC$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:BB1623))))*($F1623>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1623),0,IF(BD$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:BC1623))))*($F1623>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1623),0,IF(BE$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:BD1623))))*($F1623>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1623),0,IF(BF$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:BE1623))))*($F1623>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1623),0,IF(BG$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:BF1623))))*($F1623>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1623),0,IF(BH$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:BG1623))))*($F1623>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1623),0,IF(BI$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:BH1623))))*($F1623>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1623),0,IF(BJ$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:BI1623))))*($F1623>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1623),0,IF(BK$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:BJ1623))))*($F1623>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1623),0,IF(BL$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:BK1623))))*($F1623>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1623),0,IF(BM$9=YEAR($H1623),MIN(13-MONTH($H1623),$J1623),MIN(12,$J1623-SUM($N1623:BL1623))))*($F1623>=5)","v":0}]
[null,null,40,"Ft. Myers Peakers","AFUDC Capital",5,null,{"$f":"Input!H51","v":"2016-01-01"},{"$f":"Input!I51","v":"2016-12-01"},11,13.188738814072197,11,null,null,{"$f":"IF(O$9<YEAR($H1628),0,IF(O$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:N1628))))*($F1628>=5)","v":11},{"$f":"IF(P$9<YEAR($H1628),0,IF(P$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:O1628))))*($F1628>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1628),0,IF(Q$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:P1628))))*($F1628>=5)","v":0},{"$f":"IF(R$9<YEAR($H1628),0,IF(R$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:Q1628))))*($F1628>=5)","v":0},{"$f":"IF(S$9<YEAR($H1628),0,IF(S$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:R1628))))*($F1628>=5)","v":0},{"$f":"IF(T$9<YEAR($H1628),0,IF(T$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:S1628))))*($F1628>=5)","v":0},{"$f":"IF(U$9<YEAR($H1628),0,IF(U$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:T1628))))*($F1628>=5)","v":0},{"$f":"IF(V$9<YEAR($H1628),0,IF(V$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:U1628))))*($F1628>=5)","v":0},{"$f":"IF(W$9<YEAR($H1628),0,IF(W$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:V1628))))*($F1628>=5)","v":0},{"$f":"IF(X$9<YEAR($H1628),0,IF(X$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:W1628))))*($F1628>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1628),0,IF(Y$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:X1628))))*($F1628>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1628),0,IF(Z$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:Y1628))))*($F1628>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1628),0,IF(AA$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:Z1628))))*($F1628>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1628),0,IF(AB$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AA1628))))*($F1628>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1628),0,IF(AC$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AB1628))))*($F1628>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1628),0,IF(AD$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AC1628))))*($F1628>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1628),0,IF(AE$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AD1628))))*($F1628>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1628),0,IF(AF$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AE1628))))*($F1628>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1628),0,IF(AG$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AF1628))))*($F1628>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1628),0,IF(AH$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AG1628))))*($F1628>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1628),0,IF(AI$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AH1628))))*($F1628>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1628),0,IF(AJ$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AI1628))))*($F1628>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1628),0,IF(AK$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AJ1628))))*($F1628>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1628),0,IF(AL$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AK1628))))*($F1628>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1628),0,IF(AM$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AL1628))))*($F1628>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1628),0,IF(AN$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AM1628))))*($F1628>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1628),0,IF(AO$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AN1628))))*($F1628>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1628),0,IF(AP$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AO1628))))*($F1628>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1628),0,IF(AQ$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AP1628))))*($F1628>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1628),0,IF(AR$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AQ1628))))*($F1628>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1628),0,IF(AS$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AR1628))))*($F1628>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1628),0,IF(AT$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AS1628))))*($F1628>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1628),0,IF(AU$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AT1628))))*($F1628>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1628),0,IF(AV$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AU1628))))*($F1628>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1628),0,IF(AW$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AV1628))))*($F1628>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1628),0,IF(AX$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AW1628))))*($F1628>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1628),0,IF(AY$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AX1628))))*($F1628>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1628),0,IF(AZ$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AY1628))))*($F1628>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1628),0,IF(BA$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:AZ1628))))*($F1628>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1628),0,IF(BB$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:BA1628))))*($F1628>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1628),0,IF(BC$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:BB1628))))*($F1628>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1628),0,IF(BD$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:BC1628))))*($F1628>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1628),0,IF(BE$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:BD1628))))*($F1628>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1628),0,IF(BF$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:BE1628))))*($F1628>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1628),0,IF(BG$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:BF1628))))*($F1628>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1628),0,IF(BH$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:BG1628))))*($F1628>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1628),0,IF(BI$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:BH1628))))*($F1628>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1628),0,IF(BJ$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:BI1628))))*($F1628>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1628),0,IF(BK$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:BJ1628))))*($F1628>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1628),0,IF(BL$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:BK1628))))*($F1628>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1628),0,IF(BM$9=YEAR($H1628),MIN(13-MONTH($H1628),$J1628),MIN(12,$J1628-SUM($N1628:BL1628))))*($F1628>=5)","v":0}]
[null,null,44,"Manatee Battery Storage","AFUDC Capital",5,null,{"$f":"Input!H55","v":"2020-01-01"},{"$f":"Input!I55","v":"2021-12-01"},23,21.439294045226966,23,null,null,{"$f":"IF(O$9<YEAR($H1632),0,IF(O$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:N1632))))*($F1632>=5)","v":0},{"$f":"IF(P$9<YEAR($H1632),0,IF(P$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:O1632))))*($F1632>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1632),0,IF(Q$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:P1632))))*($F1632>=5)","v":0},{"$f":"IF(R$9<YEAR($H1632),0,IF(R$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:Q1632))))*($F1632>=5)","v":12},{"$f":"IF(S$9<YEAR($H1632),0,IF(S$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:R1632))))*($F1632>=5)","v":11},{"$f":"IF(T$9<YEAR($H1632),0,IF(T$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:S1632))))*($F1632>=5)","v":0},{"$f":"IF(U$9<YEAR($H1632),0,IF(U$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:T1632))))*($F1632>=5)","v":0},{"$f":"IF(V$9<YEAR($H1632),0,IF(V$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:U1632))))*($F1632>=5)","v":0},{"$f":"IF(W$9<YEAR($H1632),0,IF(W$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:V1632))))*($F1632>=5)","v":0},{"$f":"IF(X$9<YEAR($H1632),0,IF(X$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:W1632))))*($F1632>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1632),0,IF(Y$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:X1632))))*($F1632>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1632),0,IF(Z$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:Y1632))))*($F1632>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1632),0,IF(AA$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:Z1632))))*($F1632>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1632),0,IF(AB$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AA1632))))*($F1632>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1632),0,IF(AC$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AB1632))))*($F1632>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1632),0,IF(AD$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AC1632))))*($F1632>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1632),0,IF(AE$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AD1632))))*($F1632>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1632),0,IF(AF$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AE1632))))*($F1632>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1632),0,IF(AG$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AF1632))))*($F1632>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1632),0,IF(AH$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AG1632))))*($F1632>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1632),0,IF(AI$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AH1632))))*($F1632>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1632),0,IF(AJ$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AI1632))))*($F1632>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1632),0,IF(AK$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AJ1632))))*($F1632>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1632),0,IF(AL$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AK1632))))*($F1632>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1632),0,IF(AM$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AL1632))))*($F1632>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1632),0,IF(AN$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AM1632))))*($F1632>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1632),0,IF(AO$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AN1632))))*($F1632>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1632),0,IF(AP$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AO1632))))*($F1632>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1632),0,IF(AQ$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AP1632))))*($F1632>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1632),0,IF(AR$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AQ1632))))*($F1632>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1632),0,IF(AS$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AR1632))))*($F1632>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1632),0,IF(AT$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AS1632))))*($F1632>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1632),0,IF(AU$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AT1632))))*($F1632>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1632),0,IF(AV$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AU1632))))*($F1632>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1632),0,IF(AW$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AV1632))))*($F1632>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1632),0,IF(AX$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AW1632))))*($F1632>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1632),0,IF(AY$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AX1632))))*($F1632>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1632),0,IF(AZ$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AY1632))))*($F1632>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1632),0,IF(BA$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:AZ1632))))*($F1632>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1632),0,IF(BB$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:BA1632))))*($F1632>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1632),0,IF(BC$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:BB1632))))*($F1632>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1632),0,IF(BD$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:BC1632))))*($F1632>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1632),0,IF(BE$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:BD1632))))*($F1632>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1632),0,IF(BF$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:BE1632))))*($F1632>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1632),0,IF(BG$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:BF1632))))*($F1632>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1632),0,IF(BH$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:BG1632))))*($F1632>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1632),0,IF(BI$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:BH1632))))*($F1632>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1632),0,IF(BJ$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:BI1632))))*($F1632>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1632),0,IF(BK$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:BJ1632))))*($F1632>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1632),0,IF(BL$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:BK1632))))*($F1632>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1632),0,IF(BM$9=YEAR($H1632),MIN(13-MONTH($H1632),$J1632),MIN(12,$J1632-SUM($N1632:BL1632))))*($F1632>=5)","v":0}]
[null,null,48,"Reserve Equip","Capital",4,null,{"$f":"Input!H59","v":"2020-01-01"},{"$f":"Input!I59","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1636),0,IF(O$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:N1636))))*($F1636>=5)","v":0},{"$f":"IF(P$9<YEAR($H1636),0,IF(P$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:O1636))))*($F1636>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1636),0,IF(Q$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:P1636))))*($F1636>=5)","v":0},{"$f":"IF(R$9<YEAR($H1636),0,IF(R$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:Q1636))))*($F1636>=5)","v":0},{"$f":"IF(S$9<YEAR($H1636),0,IF(S$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:R1636))))*($F1636>=5)","v":0},{"$f":"IF(T$9<YEAR($H1636),0,IF(T$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:S1636))))*($F1636>=5)","v":0},{"$f":"IF(U$9<YEAR($H1636),0,IF(U$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:T1636))))*($F1636>=5)","v":0},{"$f":"IF(V$9<YEAR($H1636),0,IF(V$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:U1636))))*($F1636>=5)","v":0},{"$f":"IF(W$9<YEAR($H1636),0,IF(W$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:V1636))))*($F1636>=5)","v":0},{"$f":"IF(X$9<YEAR($H1636),0,IF(X$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:W1636))))*($F1636>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1636),0,IF(Y$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:X1636))))*($F1636>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1636),0,IF(Z$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:Y1636))))*($F1636>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1636),0,IF(AA$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:Z1636))))*($F1636>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1636),0,IF(AB$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AA1636))))*($F1636>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1636),0,IF(AC$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AB1636))))*($F1636>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1636),0,IF(AD$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AC1636))))*($F1636>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1636),0,IF(AE$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AD1636))))*($F1636>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1636),0,IF(AF$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AE1636))))*($F1636>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1636),0,IF(AG$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AF1636))))*($F1636>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1636),0,IF(AH$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AG1636))))*($F1636>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1636),0,IF(AI$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AH1636))))*($F1636>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1636),0,IF(AJ$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AI1636))))*($F1636>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1636),0,IF(AK$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AJ1636))))*($F1636>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1636),0,IF(AL$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AK1636))))*($F1636>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1636),0,IF(AM$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AL1636))))*($F1636>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1636),0,IF(AN$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AM1636))))*($F1636>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1636),0,IF(AO$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AN1636))))*($F1636>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1636),0,IF(AP$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AO1636))))*($F1636>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1636),0,IF(AQ$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AP1636))))*($F1636>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1636),0,IF(AR$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AQ1636))))*($F1636>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1636),0,IF(AS$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AR1636))))*($F1636>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1636),0,IF(AT$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AS1636))))*($F1636>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1636),0,IF(AU$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AT1636))))*($F1636>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1636),0,IF(AV$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AU1636))))*($F1636>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1636),0,IF(AW$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AV1636))))*($F1636>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1636),0,IF(AX$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AW1636))))*($F1636>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1636),0,IF(AY$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AX1636))))*($F1636>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1636),0,IF(AZ$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AY1636))))*($F1636>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1636),0,IF(BA$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:AZ1636))))*($F1636>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1636),0,IF(BB$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:BA1636))))*($F1636>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1636),0,IF(BC$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:BB1636))))*($F1636>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1636),0,IF(BD$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:BC1636))))*($F1636>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1636),0,IF(BE$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:BD1636))))*($F1636>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1636),0,IF(BF$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:BE1636))))*($F1636>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1636),0,IF(BG$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:BF1636))))*($F1636>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1636),0,IF(BH$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:BG1636))))*($F1636>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1636),0,IF(BI$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:BH1636))))*($F1636>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1636),0,IF(BJ$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:BI1636))))*($F1636>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1636),0,IF(BK$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:BJ1636))))*($F1636>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1636),0,IF(BL$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:BK1636))))*($F1636>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1636),0,IF(BM$9=YEAR($H1636),MIN(13-MONTH($H1636),$J1636),MIN(12,$J1636-SUM($N1636:BL1636))))*($F1636>=5)","v":0}]
[null,null,49,"T&S Expansion","Capital",4,null,{"$f":"Input!H60","v":"2020-01-01"},{"$f":"Input!I60","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1637),0,IF(O$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:N1637))))*($F1637>=5)","v":0},{"$f":"IF(P$9<YEAR($H1637),0,IF(P$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:O1637))))*($F1637>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1637),0,IF(Q$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:P1637))))*($F1637>=5)","v":0},{"$f":"IF(R$9<YEAR($H1637),0,IF(R$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:Q1637))))*($F1637>=5)","v":0},{"$f":"IF(S$9<YEAR($H1637),0,IF(S$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:R1637))))*($F1637>=5)","v":0},{"$f":"IF(T$9<YEAR($H1637),0,IF(T$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:S1637))))*($F1637>=5)","v":0},{"$f":"IF(U$9<YEAR($H1637),0,IF(U$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:T1637))))*($F1637>=5)","v":0},{"$f":"IF(V$9<YEAR($H1637),0,IF(V$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:U1637))))*($F1637>=5)","v":0},{"$f":"IF(W$9<YEAR($H1637),0,IF(W$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:V1637))))*($F1637>=5)","v":0},{"$f":"IF(X$9<YEAR($H1637),0,IF(X$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:W1637))))*($F1637>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1637),0,IF(Y$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:X1637))))*($F1637>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1637),0,IF(Z$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:Y1637))))*($F1637>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1637),0,IF(AA$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:Z1637))))*($F1637>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1637),0,IF(AB$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AA1637))))*($F1637>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1637),0,IF(AC$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AB1637))))*($F1637>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1637),0,IF(AD$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AC1637))))*($F1637>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1637),0,IF(AE$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AD1637))))*($F1637>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1637),0,IF(AF$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AE1637))))*($F1637>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1637),0,IF(AG$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AF1637))))*($F1637>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1637),0,IF(AH$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AG1637))))*($F1637>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1637),0,IF(AI$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AH1637))))*($F1637>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1637),0,IF(AJ$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AI1637))))*($F1637>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1637),0,IF(AK$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AJ1637))))*($F1637>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1637),0,IF(AL$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AK1637))))*($F1637>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1637),0,IF(AM$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AL1637))))*($F1637>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1637),0,IF(AN$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AM1637))))*($F1637>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1637),0,IF(AO$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AN1637))))*($F1637>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1637),0,IF(AP$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AO1637))))*($F1637>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1637),0,IF(AQ$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AP1637))))*($F1637>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1637),0,IF(AR$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AQ1637))))*($F1637>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1637),0,IF(AS$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AR1637))))*($F1637>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1637),0,IF(AT$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AS1637))))*($F1637>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1637),0,IF(AU$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AT1637))))*($F1637>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1637),0,IF(AV$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AU1637))))*($F1637>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1637),0,IF(AW$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AV1637))))*($F1637>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1637),0,IF(AX$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AW1637))))*($F1637>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1637),0,IF(AY$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AX1637))))*($F1637>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1637),0,IF(AZ$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AY1637))))*($F1637>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1637),0,IF(BA$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:AZ1637))))*($F1637>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1637),0,IF(BB$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:BA1637))))*($F1637>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1637),0,IF(BC$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:BB1637))))*($F1637>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1637),0,IF(BD$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:BC1637))))*($F1637>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1637),0,IF(BE$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:BD1637))))*($F1637>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1637),0,IF(BF$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:BE1637))))*($F1637>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1637),0,IF(BG$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:BF1637))))*($F1637>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1637),0,IF(BH$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:BG1637))))*($F1637>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1637),0,IF(BI$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:BH1637))))*($F1637>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1637),0,IF(BJ$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:BI1637))))*($F1637>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1637),0,IF(BK$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:BJ1637))))*($F1637>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1637),0,IF(BL$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:BK1637))))*($F1637>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1637),0,IF(BM$9=YEAR($H1637),MIN(13-MONTH($H1637),$J1637),MIN(12,$J1637-SUM($N1637:BL1637))))*($F1637>=5)","v":0}]
[null,null,53,"Other","Capital",4,null,{"$f":"Input!H64","v":"2020-01-01"},{"$f":"Input!I64","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1641),0,IF(O$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:N1641))))*($F1641>=5)","v":0},{"$f":"IF(P$9<YEAR($H1641),0,IF(P$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:O1641))))*($F1641>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1641),0,IF(Q$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:P1641))))*($F1641>=5)","v":0},{"$f":"IF(R$9<YEAR($H1641),0,IF(R$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:Q1641))))*($F1641>=5)","v":0},{"$f":"IF(S$9<YEAR($H1641),0,IF(S$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:R1641))))*($F1641>=5)","v":0},{"$f":"IF(T$9<YEAR($H1641),0,IF(T$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:S1641))))*($F1641>=5)","v":0},{"$f":"IF(U$9<YEAR($H1641),0,IF(U$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:T1641))))*($F1641>=5)","v":0},{"$f":"IF(V$9<YEAR($H1641),0,IF(V$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:U1641))))*($F1641>=5)","v":0},{"$f":"IF(W$9<YEAR($H1641),0,IF(W$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:V1641))))*($F1641>=5)","v":0},{"$f":"IF(X$9<YEAR($H1641),0,IF(X$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:W1641))))*($F1641>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1641),0,IF(Y$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:X1641))))*($F1641>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1641),0,IF(Z$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:Y1641))))*($F1641>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1641),0,IF(AA$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:Z1641))))*($F1641>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1641),0,IF(AB$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AA1641))))*($F1641>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1641),0,IF(AC$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AB1641))))*($F1641>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1641),0,IF(AD$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AC1641))))*($F1641>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1641),0,IF(AE$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AD1641))))*($F1641>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1641),0,IF(AF$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AE1641))))*($F1641>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1641),0,IF(AG$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AF1641))))*($F1641>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1641),0,IF(AH$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AG1641))))*($F1641>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1641),0,IF(AI$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AH1641))))*($F1641>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1641),0,IF(AJ$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AI1641))))*($F1641>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1641),0,IF(AK$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AJ1641))))*($F1641>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1641),0,IF(AL$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AK1641))))*($F1641>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1641),0,IF(AM$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AL1641))))*($F1641>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1641),0,IF(AN$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AM1641))))*($F1641>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1641),0,IF(AO$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AN1641))))*($F1641>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1641),0,IF(AP$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AO1641))))*($F1641>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1641),0,IF(AQ$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AP1641))))*($F1641>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1641),0,IF(AR$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AQ1641))))*($F1641>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1641),0,IF(AS$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AR1641))))*($F1641>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1641),0,IF(AT$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AS1641))))*($F1641>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1641),0,IF(AU$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AT1641))))*($F1641>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1641),0,IF(AV$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AU1641))))*($F1641>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1641),0,IF(AW$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AV1641))))*($F1641>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1641),0,IF(AX$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AW1641))))*($F1641>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1641),0,IF(AY$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AX1641))))*($F1641>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1641),0,IF(AZ$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AY1641))))*($F1641>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1641),0,IF(BA$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:AZ1641))))*($F1641>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1641),0,IF(BB$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:BA1641))))*($F1641>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1641),0,IF(BC$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:BB1641))))*($F1641>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1641),0,IF(BD$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:BC1641))))*($F1641>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1641),0,IF(BE$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:BD1641))))*($F1641>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1641),0,IF(BF$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:BE1641))))*($F1641>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1641),0,IF(BG$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:BF1641))))*($F1641>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1641),0,IF(BH$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:BG1641))))*($F1641>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1641),0,IF(BI$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:BH1641))))*($F1641>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1641),0,IF(BJ$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:BI1641))))*($F1641>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1641),0,IF(BK$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:BJ1641))))*($F1641>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1641),0,IF(BL$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:BK1641))))*($F1641>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1641),0,IF(BM$9=YEAR($H1641),MIN(13-MONTH($H1641),$J1641),MIN(12,$J1641-SUM($N1641:BL1641))))*($F1641>=5)","v":0}]
[null,null,58,"MP Reliability","Capital",4,null,{"$f":"Input!H69","v":"2020-01-01"},{"$f":"Input!I69","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1646),0,IF(O$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:N1646))))*($F1646>=5)","v":0},{"$f":"IF(P$9<YEAR($H1646),0,IF(P$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:O1646))))*($F1646>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1646),0,IF(Q$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:P1646))))*($F1646>=5)","v":0},{"$f":"IF(R$9<YEAR($H1646),0,IF(R$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:Q1646))))*($F1646>=5)","v":0},{"$f":"IF(S$9<YEAR($H1646),0,IF(S$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:R1646))))*($F1646>=5)","v":0},{"$f":"IF(T$9<YEAR($H1646),0,IF(T$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:S1646))))*($F1646>=5)","v":0},{"$f":"IF(U$9<YEAR($H1646),0,IF(U$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:T1646))))*($F1646>=5)","v":0},{"$f":"IF(V$9<YEAR($H1646),0,IF(V$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:U1646))))*($F1646>=5)","v":0},{"$f":"IF(W$9<YEAR($H1646),0,IF(W$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:V1646))))*($F1646>=5)","v":0},{"$f":"IF(X$9<YEAR($H1646),0,IF(X$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:W1646))))*($F1646>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1646),0,IF(Y$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:X1646))))*($F1646>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1646),0,IF(Z$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:Y1646))))*($F1646>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1646),0,IF(AA$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:Z1646))))*($F1646>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1646),0,IF(AB$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AA1646))))*($F1646>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1646),0,IF(AC$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AB1646))))*($F1646>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1646),0,IF(AD$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AC1646))))*($F1646>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1646),0,IF(AE$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AD1646))))*($F1646>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1646),0,IF(AF$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AE1646))))*($F1646>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1646),0,IF(AG$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AF1646))))*($F1646>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1646),0,IF(AH$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AG1646))))*($F1646>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1646),0,IF(AI$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AH1646))))*($F1646>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1646),0,IF(AJ$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AI1646))))*($F1646>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1646),0,IF(AK$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AJ1646))))*($F1646>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1646),0,IF(AL$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AK1646))))*($F1646>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1646),0,IF(AM$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AL1646))))*($F1646>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1646),0,IF(AN$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AM1646))))*($F1646>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1646),0,IF(AO$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AN1646))))*($F1646>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1646),0,IF(AP$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AO1646))))*($F1646>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1646),0,IF(AQ$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AP1646))))*($F1646>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1646),0,IF(AR$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AQ1646))))*($F1646>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1646),0,IF(AS$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AR1646))))*($F1646>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1646),0,IF(AT$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AS1646))))*($F1646>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1646),0,IF(AU$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AT1646))))*($F1646>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1646),0,IF(AV$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AU1646))))*($F1646>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1646),0,IF(AW$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AV1646))))*($F1646>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1646),0,IF(AX$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AW1646))))*($F1646>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1646),0,IF(AY$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AX1646))))*($F1646>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1646),0,IF(AZ$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AY1646))))*($F1646>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1646),0,IF(BA$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:AZ1646))))*($F1646>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1646),0,IF(BB$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:BA1646))))*($F1646>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1646),0,IF(BC$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:BB1646))))*($F1646>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1646),0,IF(BD$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:BC1646))))*($F1646>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1646),0,IF(BE$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:BD1646))))*($F1646>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1646),0,IF(BF$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:BE1646))))*($F1646>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1646),0,IF(BG$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:BF1646))))*($F1646>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1646),0,IF(BH$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:BG1646))))*($F1646>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1646),0,IF(BI$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:BH1646))))*($F1646>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1646),0,IF(BJ$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:BI1646))))*($F1646>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1646),0,IF(BK$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:BJ1646))))*($F1646>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1646),0,IF(BL$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:BK1646))))*($F1646>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1646),0,IF(BM$9=YEAR($H1646),MIN(13-MONTH($H1646),$J1646),MIN(12,$J1646-SUM($N1646:BL1646))))*($F1646>=5)","v":0}]
[null,null,61,{"$f":"INDEX(D$157:D$281,$C1649,1)","v":"Pole Program"},"Capital",4,null,{"$f":"Input!H72","v":"2020-01-01"},{"$f":"Input!I72","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1649),0,IF(O$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:N1649))))*($F1649>=5)","v":0},{"$f":"IF(P$9<YEAR($H1649),0,IF(P$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:O1649))))*($F1649>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1649),0,IF(Q$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:P1649))))*($F1649>=5)","v":0},{"$f":"IF(R$9<YEAR($H1649),0,IF(R$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:Q1649))))*($F1649>=5)","v":0},{"$f":"IF(S$9<YEAR($H1649),0,IF(S$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:R1649))))*($F1649>=5)","v":0},{"$f":"IF(T$9<YEAR($H1649),0,IF(T$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:S1649))))*($F1649>=5)","v":0},{"$f":"IF(U$9<YEAR($H1649),0,IF(U$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:T1649))))*($F1649>=5)","v":0},{"$f":"IF(V$9<YEAR($H1649),0,IF(V$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:U1649))))*($F1649>=5)","v":0},{"$f":"IF(W$9<YEAR($H1649),0,IF(W$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:V1649))))*($F1649>=5)","v":0},{"$f":"IF(X$9<YEAR($H1649),0,IF(X$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:W1649))))*($F1649>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1649),0,IF(Y$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:X1649))))*($F1649>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1649),0,IF(Z$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:Y1649))))*($F1649>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1649),0,IF(AA$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:Z1649))))*($F1649>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1649),0,IF(AB$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AA1649))))*($F1649>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1649),0,IF(AC$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AB1649))))*($F1649>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1649),0,IF(AD$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AC1649))))*($F1649>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1649),0,IF(AE$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AD1649))))*($F1649>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1649),0,IF(AF$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AE1649))))*($F1649>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1649),0,IF(AG$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AF1649))))*($F1649>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1649),0,IF(AH$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AG1649))))*($F1649>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1649),0,IF(AI$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AH1649))))*($F1649>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1649),0,IF(AJ$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AI1649))))*($F1649>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1649),0,IF(AK$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AJ1649))))*($F1649>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1649),0,IF(AL$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AK1649))))*($F1649>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1649),0,IF(AM$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AL1649))))*($F1649>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1649),0,IF(AN$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AM1649))))*($F1649>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1649),0,IF(AO$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AN1649))))*($F1649>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1649),0,IF(AP$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AO1649))))*($F1649>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1649),0,IF(AQ$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AP1649))))*($F1649>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1649),0,IF(AR$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AQ1649))))*($F1649>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1649),0,IF(AS$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AR1649))))*($F1649>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1649),0,IF(AT$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AS1649))))*($F1649>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1649),0,IF(AU$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AT1649))))*($F1649>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1649),0,IF(AV$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AU1649))))*($F1649>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1649),0,IF(AW$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AV1649))))*($F1649>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1649),0,IF(AX$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AW1649))))*($F1649>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1649),0,IF(AY$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AX1649))))*($F1649>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1649),0,IF(AZ$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AY1649))))*($F1649>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1649),0,IF(BA$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:AZ1649))))*($F1649>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1649),0,IF(BB$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:BA1649))))*($F1649>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1649),0,IF(BC$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:BB1649))))*($F1649>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1649),0,IF(BD$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:BC1649))))*($F1649>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1649),0,IF(BE$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:BD1649))))*($F1649>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1649),0,IF(BF$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:BE1649))))*($F1649>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1649),0,IF(BG$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:BF1649))))*($F1649>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1649),0,IF(BH$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:BG1649))))*($F1649>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1649),0,IF(BI$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:BH1649))))*($F1649>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1649),0,IF(BJ$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:BI1649))))*($F1649>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1649),0,IF(BK$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:BJ1649))))*($F1649>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1649),0,IF(BL$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:BK1649))))*($F1649>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1649),0,IF(BM$9=YEAR($H1649),MIN(13-MONTH($H1649),$J1649),MIN(12,$J1649-SUM($N1649:BL1649))))*($F1649>=5)","v":0}]
[null,null,63,"T&S Storm Secure","Capital",4,null,{"$f":"Input!H74","v":"2020-01-01"},{"$f":"Input!I74","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1651),0,IF(O$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:N1651))))*($F1651>=5)","v":0},{"$f":"IF(P$9<YEAR($H1651),0,IF(P$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:O1651))))*($F1651>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1651),0,IF(Q$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:P1651))))*($F1651>=5)","v":0},{"$f":"IF(R$9<YEAR($H1651),0,IF(R$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:Q1651))))*($F1651>=5)","v":0},{"$f":"IF(S$9<YEAR($H1651),0,IF(S$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:R1651))))*($F1651>=5)","v":0},{"$f":"IF(T$9<YEAR($H1651),0,IF(T$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:S1651))))*($F1651>=5)","v":0},{"$f":"IF(U$9<YEAR($H1651),0,IF(U$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:T1651))))*($F1651>=5)","v":0},{"$f":"IF(V$9<YEAR($H1651),0,IF(V$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:U1651))))*($F1651>=5)","v":0},{"$f":"IF(W$9<YEAR($H1651),0,IF(W$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:V1651))))*($F1651>=5)","v":0},{"$f":"IF(X$9<YEAR($H1651),0,IF(X$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:W1651))))*($F1651>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1651),0,IF(Y$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:X1651))))*($F1651>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1651),0,IF(Z$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:Y1651))))*($F1651>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1651),0,IF(AA$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:Z1651))))*($F1651>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1651),0,IF(AB$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AA1651))))*($F1651>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1651),0,IF(AC$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AB1651))))*($F1651>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1651),0,IF(AD$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AC1651))))*($F1651>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1651),0,IF(AE$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AD1651))))*($F1651>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1651),0,IF(AF$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AE1651))))*($F1651>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1651),0,IF(AG$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AF1651))))*($F1651>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1651),0,IF(AH$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AG1651))))*($F1651>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1651),0,IF(AI$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AH1651))))*($F1651>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1651),0,IF(AJ$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AI1651))))*($F1651>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1651),0,IF(AK$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AJ1651))))*($F1651>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1651),0,IF(AL$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AK1651))))*($F1651>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1651),0,IF(AM$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AL1651))))*($F1651>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1651),0,IF(AN$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AM1651))))*($F1651>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1651),0,IF(AO$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AN1651))))*($F1651>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1651),0,IF(AP$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AO1651))))*($F1651>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1651),0,IF(AQ$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AP1651))))*($F1651>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1651),0,IF(AR$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AQ1651))))*($F1651>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1651),0,IF(AS$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AR1651))))*($F1651>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1651),0,IF(AT$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AS1651))))*($F1651>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1651),0,IF(AU$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AT1651))))*($F1651>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1651),0,IF(AV$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AU1651))))*($F1651>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1651),0,IF(AW$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AV1651))))*($F1651>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1651),0,IF(AX$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AW1651))))*($F1651>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1651),0,IF(AY$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AX1651))))*($F1651>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1651),0,IF(AZ$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AY1651))))*($F1651>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1651),0,IF(BA$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:AZ1651))))*($F1651>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1651),0,IF(BB$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:BA1651))))*($F1651>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1651),0,IF(BC$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:BB1651))))*($F1651>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1651),0,IF(BD$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:BC1651))))*($F1651>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1651),0,IF(BE$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:BD1651))))*($F1651>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1651),0,IF(BF$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:BE1651))))*($F1651>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1651),0,IF(BG$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:BF1651))))*($F1651>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1651),0,IF(BH$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:BG1651))))*($F1651>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1651),0,IF(BI$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:BH1651))))*($F1651>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1651),0,IF(BJ$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:BI1651))))*($F1651>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1651),0,IF(BK$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:BJ1651))))*($F1651>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1651),0,IF(BL$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:BK1651))))*($F1651>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1651),0,IF(BM$9=YEAR($H1651),MIN(13-MONTH($H1651),$J1651),MIN(12,$J1651-SUM($N1651:BL1651))))*($F1651>=5)","v":0}]
[null,null,68,"Regulatory Comliance","Capital",4,null,{"$f":"Input!H79","v":"2020-01-01"},{"$f":"Input!I79","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1656),0,IF(O$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:N1656))))*($F1656>=5)","v":0},{"$f":"IF(P$9<YEAR($H1656),0,IF(P$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:O1656))))*($F1656>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1656),0,IF(Q$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:P1656))))*($F1656>=5)","v":0},{"$f":"IF(R$9<YEAR($H1656),0,IF(R$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:Q1656))))*($F1656>=5)","v":0},{"$f":"IF(S$9<YEAR($H1656),0,IF(S$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:R1656))))*($F1656>=5)","v":0},{"$f":"IF(T$9<YEAR($H1656),0,IF(T$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:S1656))))*($F1656>=5)","v":0},{"$f":"IF(U$9<YEAR($H1656),0,IF(U$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:T1656))))*($F1656>=5)","v":0},{"$f":"IF(V$9<YEAR($H1656),0,IF(V$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:U1656))))*($F1656>=5)","v":0},{"$f":"IF(W$9<YEAR($H1656),0,IF(W$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:V1656))))*($F1656>=5)","v":0},{"$f":"IF(X$9<YEAR($H1656),0,IF(X$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:W1656))))*($F1656>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1656),0,IF(Y$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:X1656))))*($F1656>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1656),0,IF(Z$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:Y1656))))*($F1656>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1656),0,IF(AA$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:Z1656))))*($F1656>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1656),0,IF(AB$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AA1656))))*($F1656>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1656),0,IF(AC$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AB1656))))*($F1656>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1656),0,IF(AD$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AC1656))))*($F1656>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1656),0,IF(AE$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AD1656))))*($F1656>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1656),0,IF(AF$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AE1656))))*($F1656>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1656),0,IF(AG$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AF1656))))*($F1656>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1656),0,IF(AH$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AG1656))))*($F1656>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1656),0,IF(AI$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AH1656))))*($F1656>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1656),0,IF(AJ$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AI1656))))*($F1656>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1656),0,IF(AK$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AJ1656))))*($F1656>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1656),0,IF(AL$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AK1656))))*($F1656>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1656),0,IF(AM$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AL1656))))*($F1656>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1656),0,IF(AN$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AM1656))))*($F1656>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1656),0,IF(AO$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AN1656))))*($F1656>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1656),0,IF(AP$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AO1656))))*($F1656>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1656),0,IF(AQ$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AP1656))))*($F1656>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1656),0,IF(AR$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AQ1656))))*($F1656>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1656),0,IF(AS$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AR1656))))*($F1656>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1656),0,IF(AT$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AS1656))))*($F1656>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1656),0,IF(AU$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AT1656))))*($F1656>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1656),0,IF(AV$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AU1656))))*($F1656>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1656),0,IF(AW$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AV1656))))*($F1656>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1656),0,IF(AX$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AW1656))))*($F1656>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1656),0,IF(AY$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AX1656))))*($F1656>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1656),0,IF(AZ$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AY1656))))*($F1656>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1656),0,IF(BA$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:AZ1656))))*($F1656>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1656),0,IF(BB$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:BA1656))))*($F1656>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1656),0,IF(BC$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:BB1656))))*($F1656>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1656),0,IF(BD$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:BC1656))))*($F1656>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1656),0,IF(BE$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:BD1656))))*($F1656>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1656),0,IF(BF$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:BE1656))))*($F1656>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1656),0,IF(BG$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:BF1656))))*($F1656>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1656),0,IF(BH$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:BG1656))))*($F1656>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1656),0,IF(BI$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:BH1656))))*($F1656>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1656),0,IF(BJ$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:BI1656))))*($F1656>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1656),0,IF(BK$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:BJ1656))))*($F1656>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1656),0,IF(BL$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:BK1656))))*($F1656>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1656),0,IF(BM$9=YEAR($H1656),MIN(13-MONTH($H1656),$J1656),MIN(12,$J1656-SUM($N1656:BL1656))))*($F1656>=5)","v":0}]
[null,null,72,"MP Outside Requests","Capital",4,null,{"$f":"Input!H83","v":"2020-01-01"},{"$f":"Input!I83","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1660),0,IF(O$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:N1660))))*($F1660>=5)","v":0},{"$f":"IF(P$9<YEAR($H1660),0,IF(P$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:O1660))))*($F1660>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1660),0,IF(Q$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:P1660))))*($F1660>=5)","v":0},{"$f":"IF(R$9<YEAR($H1660),0,IF(R$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:Q1660))))*($F1660>=5)","v":0},{"$f":"IF(S$9<YEAR($H1660),0,IF(S$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:R1660))))*($F1660>=5)","v":0},{"$f":"IF(T$9<YEAR($H1660),0,IF(T$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:S1660))))*($F1660>=5)","v":0},{"$f":"IF(U$9<YEAR($H1660),0,IF(U$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:T1660))))*($F1660>=5)","v":0},{"$f":"IF(V$9<YEAR($H1660),0,IF(V$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:U1660))))*($F1660>=5)","v":0},{"$f":"IF(W$9<YEAR($H1660),0,IF(W$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:V1660))))*($F1660>=5)","v":0},{"$f":"IF(X$9<YEAR($H1660),0,IF(X$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:W1660))))*($F1660>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1660),0,IF(Y$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:X1660))))*($F1660>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1660),0,IF(Z$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:Y1660))))*($F1660>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1660),0,IF(AA$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:Z1660))))*($F1660>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1660),0,IF(AB$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AA1660))))*($F1660>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1660),0,IF(AC$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AB1660))))*($F1660>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1660),0,IF(AD$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AC1660))))*($F1660>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1660),0,IF(AE$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AD1660))))*($F1660>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1660),0,IF(AF$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AE1660))))*($F1660>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1660),0,IF(AG$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AF1660))))*($F1660>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1660),0,IF(AH$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AG1660))))*($F1660>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1660),0,IF(AI$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AH1660))))*($F1660>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1660),0,IF(AJ$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AI1660))))*($F1660>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1660),0,IF(AK$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AJ1660))))*($F1660>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1660),0,IF(AL$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AK1660))))*($F1660>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1660),0,IF(AM$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AL1660))))*($F1660>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1660),0,IF(AN$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AM1660))))*($F1660>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1660),0,IF(AO$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AN1660))))*($F1660>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1660),0,IF(AP$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AO1660))))*($F1660>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1660),0,IF(AQ$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AP1660))))*($F1660>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1660),0,IF(AR$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AQ1660))))*($F1660>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1660),0,IF(AS$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AR1660))))*($F1660>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1660),0,IF(AT$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AS1660))))*($F1660>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1660),0,IF(AU$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AT1660))))*($F1660>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1660),0,IF(AV$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AU1660))))*($F1660>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1660),0,IF(AW$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AV1660))))*($F1660>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1660),0,IF(AX$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AW1660))))*($F1660>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1660),0,IF(AY$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AX1660))))*($F1660>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1660),0,IF(AZ$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AY1660))))*($F1660>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1660),0,IF(BA$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:AZ1660))))*($F1660>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1660),0,IF(BB$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:BA1660))))*($F1660>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1660),0,IF(BC$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:BB1660))))*($F1660>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1660),0,IF(BD$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:BC1660))))*($F1660>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1660),0,IF(BE$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:BD1660))))*($F1660>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1660),0,IF(BF$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:BE1660))))*($F1660>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1660),0,IF(BG$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:BF1660))))*($F1660>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1660),0,IF(BH$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:BG1660))))*($F1660>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1660),0,IF(BI$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:BH1660))))*($F1660>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1660),0,IF(BJ$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:BI1660))))*($F1660>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1660),0,IF(BK$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:BJ1660))))*($F1660>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1660),0,IF(BL$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:BK1660))))*($F1660>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1660),0,IF(BM$9=YEAR($H1660),MIN(13-MONTH($H1660),$J1660),MIN(12,$J1660-SUM($N1660:BL1660))))*($F1660>=5)","v":0}]
[null,null,76,"Gulf Power","Capital",4,null,{"$f":"Input!H87","v":"2020-01-01"},{"$f":"Input!I87","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1664),0,IF(O$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:N1664))))*($F1664>=5)","v":0},{"$f":"IF(P$9<YEAR($H1664),0,IF(P$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:O1664))))*($F1664>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1664),0,IF(Q$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:P1664))))*($F1664>=5)","v":0},{"$f":"IF(R$9<YEAR($H1664),0,IF(R$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:Q1664))))*($F1664>=5)","v":0},{"$f":"IF(S$9<YEAR($H1664),0,IF(S$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:R1664))))*($F1664>=5)","v":0},{"$f":"IF(T$9<YEAR($H1664),0,IF(T$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:S1664))))*($F1664>=5)","v":0},{"$f":"IF(U$9<YEAR($H1664),0,IF(U$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:T1664))))*($F1664>=5)","v":0},{"$f":"IF(V$9<YEAR($H1664),0,IF(V$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:U1664))))*($F1664>=5)","v":0},{"$f":"IF(W$9<YEAR($H1664),0,IF(W$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:V1664))))*($F1664>=5)","v":0},{"$f":"IF(X$9<YEAR($H1664),0,IF(X$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:W1664))))*($F1664>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1664),0,IF(Y$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:X1664))))*($F1664>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1664),0,IF(Z$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:Y1664))))*($F1664>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1664),0,IF(AA$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:Z1664))))*($F1664>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1664),0,IF(AB$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AA1664))))*($F1664>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1664),0,IF(AC$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AB1664))))*($F1664>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1664),0,IF(AD$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AC1664))))*($F1664>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1664),0,IF(AE$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AD1664))))*($F1664>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1664),0,IF(AF$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AE1664))))*($F1664>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1664),0,IF(AG$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AF1664))))*($F1664>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1664),0,IF(AH$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AG1664))))*($F1664>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1664),0,IF(AI$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AH1664))))*($F1664>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1664),0,IF(AJ$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AI1664))))*($F1664>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1664),0,IF(AK$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AJ1664))))*($F1664>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1664),0,IF(AL$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AK1664))))*($F1664>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1664),0,IF(AM$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AL1664))))*($F1664>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1664),0,IF(AN$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AM1664))))*($F1664>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1664),0,IF(AO$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AN1664))))*($F1664>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1664),0,IF(AP$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AO1664))))*($F1664>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1664),0,IF(AQ$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AP1664))))*($F1664>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1664),0,IF(AR$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AQ1664))))*($F1664>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1664),0,IF(AS$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AR1664))))*($F1664>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1664),0,IF(AT$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AS1664))))*($F1664>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1664),0,IF(AU$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AT1664))))*($F1664>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1664),0,IF(AV$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AU1664))))*($F1664>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1664),0,IF(AW$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AV1664))))*($F1664>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1664),0,IF(AX$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AW1664))))*($F1664>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1664),0,IF(AY$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AX1664))))*($F1664>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1664),0,IF(AZ$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AY1664))))*($F1664>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1664),0,IF(BA$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:AZ1664))))*($F1664>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1664),0,IF(BB$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:BA1664))))*($F1664>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1664),0,IF(BC$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:BB1664))))*($F1664>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1664),0,IF(BD$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:BC1664))))*($F1664>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1664),0,IF(BE$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:BD1664))))*($F1664>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1664),0,IF(BF$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:BE1664))))*($F1664>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1664),0,IF(BG$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:BF1664))))*($F1664>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1664),0,IF(BH$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:BG1664))))*($F1664>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1664),0,IF(BI$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:BH1664))))*($F1664>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1664),0,IF(BJ$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:BI1664))))*($F1664>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1664),0,IF(BK$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:BJ1664))))*($F1664>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1664),0,IF(BL$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:BK1664))))*($F1664>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1664),0,IF(BM$9=YEAR($H1664),MIN(13-MONTH($H1664),$J1664),MIN(12,$J1664-SUM($N1664:BL1664))))*($F1664>=5)","v":0}]
[null,null,79,"CT Gas Turbines","Capital",4,null,{"$f":"Input!H90","v":"2020-01-01"},{"$f":"Input!I90","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1667),0,IF(O$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:N1667))))*($F1667>=5)","v":0},{"$f":"IF(P$9<YEAR($H1667),0,IF(P$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:O1667))))*($F1667>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1667),0,IF(Q$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:P1667))))*($F1667>=5)","v":0},{"$f":"IF(R$9<YEAR($H1667),0,IF(R$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:Q1667))))*($F1667>=5)","v":0},{"$f":"IF(S$9<YEAR($H1667),0,IF(S$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:R1667))))*($F1667>=5)","v":0},{"$f":"IF(T$9<YEAR($H1667),0,IF(T$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:S1667))))*($F1667>=5)","v":0},{"$f":"IF(U$9<YEAR($H1667),0,IF(U$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:T1667))))*($F1667>=5)","v":0},{"$f":"IF(V$9<YEAR($H1667),0,IF(V$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:U1667))))*($F1667>=5)","v":0},{"$f":"IF(W$9<YEAR($H1667),0,IF(W$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:V1667))))*($F1667>=5)","v":0},{"$f":"IF(X$9<YEAR($H1667),0,IF(X$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:W1667))))*($F1667>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1667),0,IF(Y$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:X1667))))*($F1667>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1667),0,IF(Z$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:Y1667))))*($F1667>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1667),0,IF(AA$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:Z1667))))*($F1667>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1667),0,IF(AB$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AA1667))))*($F1667>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1667),0,IF(AC$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AB1667))))*($F1667>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1667),0,IF(AD$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AC1667))))*($F1667>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1667),0,IF(AE$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AD1667))))*($F1667>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1667),0,IF(AF$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AE1667))))*($F1667>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1667),0,IF(AG$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AF1667))))*($F1667>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1667),0,IF(AH$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AG1667))))*($F1667>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1667),0,IF(AI$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AH1667))))*($F1667>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1667),0,IF(AJ$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AI1667))))*($F1667>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1667),0,IF(AK$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AJ1667))))*($F1667>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1667),0,IF(AL$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AK1667))))*($F1667>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1667),0,IF(AM$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AL1667))))*($F1667>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1667),0,IF(AN$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AM1667))))*($F1667>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1667),0,IF(AO$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AN1667))))*($F1667>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1667),0,IF(AP$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AO1667))))*($F1667>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1667),0,IF(AQ$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AP1667))))*($F1667>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1667),0,IF(AR$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AQ1667))))*($F1667>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1667),0,IF(AS$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AR1667))))*($F1667>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1667),0,IF(AT$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AS1667))))*($F1667>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1667),0,IF(AU$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AT1667))))*($F1667>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1667),0,IF(AV$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AU1667))))*($F1667>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1667),0,IF(AW$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AV1667))))*($F1667>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1667),0,IF(AX$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AW1667))))*($F1667>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1667),0,IF(AY$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AX1667))))*($F1667>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1667),0,IF(AZ$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AY1667))))*($F1667>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1667),0,IF(BA$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:AZ1667))))*($F1667>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1667),0,IF(BB$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:BA1667))))*($F1667>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1667),0,IF(BC$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:BB1667))))*($F1667>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1667),0,IF(BD$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:BC1667))))*($F1667>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1667),0,IF(BE$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:BD1667))))*($F1667>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1667),0,IF(BF$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:BE1667))))*($F1667>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1667),0,IF(BG$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:BF1667))))*($F1667>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1667),0,IF(BH$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:BG1667))))*($F1667>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1667),0,IF(BI$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:BH1667))))*($F1667>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1667),0,IF(BJ$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:BI1667))))*($F1667>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1667),0,IF(BK$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:BJ1667))))*($F1667>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1667),0,IF(BL$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:BK1667))))*($F1667>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1667),0,IF(BM$9=YEAR($H1667),MIN(13-MONTH($H1667),$J1667),MIN(12,$J1667-SUM($N1667:BL1667))))*($F1667>=5)","v":0}]
[null,null,81,{"$f":"INDEX(D$157:D$281,$C1669,1)","v":"Steam Sites"},"Capital",4,null,{"$f":"Input!H92","v":"2020-01-01"},{"$f":"Input!I92","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1669),0,IF(O$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:N1669))))*($F1669>=5)","v":0},{"$f":"IF(P$9<YEAR($H1669),0,IF(P$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:O1669))))*($F1669>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1669),0,IF(Q$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:P1669))))*($F1669>=5)","v":0},{"$f":"IF(R$9<YEAR($H1669),0,IF(R$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:Q1669))))*($F1669>=5)","v":0},{"$f":"IF(S$9<YEAR($H1669),0,IF(S$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:R1669))))*($F1669>=5)","v":0},{"$f":"IF(T$9<YEAR($H1669),0,IF(T$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:S1669))))*($F1669>=5)","v":0},{"$f":"IF(U$9<YEAR($H1669),0,IF(U$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:T1669))))*($F1669>=5)","v":0},{"$f":"IF(V$9<YEAR($H1669),0,IF(V$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:U1669))))*($F1669>=5)","v":0},{"$f":"IF(W$9<YEAR($H1669),0,IF(W$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:V1669))))*($F1669>=5)","v":0},{"$f":"IF(X$9<YEAR($H1669),0,IF(X$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:W1669))))*($F1669>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1669),0,IF(Y$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:X1669))))*($F1669>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1669),0,IF(Z$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:Y1669))))*($F1669>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1669),0,IF(AA$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:Z1669))))*($F1669>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1669),0,IF(AB$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AA1669))))*($F1669>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1669),0,IF(AC$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AB1669))))*($F1669>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1669),0,IF(AD$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AC1669))))*($F1669>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1669),0,IF(AE$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AD1669))))*($F1669>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1669),0,IF(AF$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AE1669))))*($F1669>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1669),0,IF(AG$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AF1669))))*($F1669>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1669),0,IF(AH$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AG1669))))*($F1669>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1669),0,IF(AI$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AH1669))))*($F1669>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1669),0,IF(AJ$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AI1669))))*($F1669>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1669),0,IF(AK$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AJ1669))))*($F1669>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1669),0,IF(AL$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AK1669))))*($F1669>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1669),0,IF(AM$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AL1669))))*($F1669>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1669),0,IF(AN$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AM1669))))*($F1669>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1669),0,IF(AO$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AN1669))))*($F1669>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1669),0,IF(AP$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AO1669))))*($F1669>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1669),0,IF(AQ$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AP1669))))*($F1669>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1669),0,IF(AR$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AQ1669))))*($F1669>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1669),0,IF(AS$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AR1669))))*($F1669>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1669),0,IF(AT$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AS1669))))*($F1669>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1669),0,IF(AU$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AT1669))))*($F1669>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1669),0,IF(AV$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AU1669))))*($F1669>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1669),0,IF(AW$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AV1669))))*($F1669>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1669),0,IF(AX$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AW1669))))*($F1669>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1669),0,IF(AY$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AX1669))))*($F1669>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1669),0,IF(AZ$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AY1669))))*($F1669>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1669),0,IF(BA$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:AZ1669))))*($F1669>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1669),0,IF(BB$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:BA1669))))*($F1669>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1669),0,IF(BC$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:BB1669))))*($F1669>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1669),0,IF(BD$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:BC1669))))*($F1669>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1669),0,IF(BE$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:BD1669))))*($F1669>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1669),0,IF(BF$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:BE1669))))*($F1669>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1669),0,IF(BG$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:BF1669))))*($F1669>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1669),0,IF(BH$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:BG1669))))*($F1669>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1669),0,IF(BI$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:BH1669))))*($F1669>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1669),0,IF(BJ$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:BI1669))))*($F1669>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1669),0,IF(BK$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:BJ1669))))*($F1669>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1669),0,IF(BL$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:BK1669))))*($F1669>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1669),0,IF(BM$9=YEAR($H1669),MIN(13-MONTH($H1669),$J1669),MIN(12,$J1669-SUM($N1669:BL1669))))*($F1669>=5)","v":0}]
[null,null,84,"Martin 1&2 Dismantlement","Capital",4,null,{"$f":"Input!H95","v":"2020-01-01"},{"$f":"Input!I95","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1672),0,IF(O$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:N1672))))*($F1672>=5)","v":0},{"$f":"IF(P$9<YEAR($H1672),0,IF(P$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:O1672))))*($F1672>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1672),0,IF(Q$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:P1672))))*($F1672>=5)","v":0},{"$f":"IF(R$9<YEAR($H1672),0,IF(R$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:Q1672))))*($F1672>=5)","v":0},{"$f":"IF(S$9<YEAR($H1672),0,IF(S$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:R1672))))*($F1672>=5)","v":0},{"$f":"IF(T$9<YEAR($H1672),0,IF(T$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:S1672))))*($F1672>=5)","v":0},{"$f":"IF(U$9<YEAR($H1672),0,IF(U$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:T1672))))*($F1672>=5)","v":0},{"$f":"IF(V$9<YEAR($H1672),0,IF(V$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:U1672))))*($F1672>=5)","v":0},{"$f":"IF(W$9<YEAR($H1672),0,IF(W$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:V1672))))*($F1672>=5)","v":0},{"$f":"IF(X$9<YEAR($H1672),0,IF(X$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:W1672))))*($F1672>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1672),0,IF(Y$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:X1672))))*($F1672>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1672),0,IF(Z$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:Y1672))))*($F1672>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1672),0,IF(AA$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:Z1672))))*($F1672>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1672),0,IF(AB$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AA1672))))*($F1672>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1672),0,IF(AC$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AB1672))))*($F1672>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1672),0,IF(AD$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AC1672))))*($F1672>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1672),0,IF(AE$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AD1672))))*($F1672>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1672),0,IF(AF$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AE1672))))*($F1672>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1672),0,IF(AG$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AF1672))))*($F1672>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1672),0,IF(AH$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AG1672))))*($F1672>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1672),0,IF(AI$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AH1672))))*($F1672>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1672),0,IF(AJ$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AI1672))))*($F1672>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1672),0,IF(AK$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AJ1672))))*($F1672>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1672),0,IF(AL$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AK1672))))*($F1672>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1672),0,IF(AM$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AL1672))))*($F1672>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1672),0,IF(AN$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AM1672))))*($F1672>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1672),0,IF(AO$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AN1672))))*($F1672>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1672),0,IF(AP$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AO1672))))*($F1672>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1672),0,IF(AQ$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AP1672))))*($F1672>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1672),0,IF(AR$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AQ1672))))*($F1672>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1672),0,IF(AS$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AR1672))))*($F1672>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1672),0,IF(AT$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AS1672))))*($F1672>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1672),0,IF(AU$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AT1672))))*($F1672>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1672),0,IF(AV$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AU1672))))*($F1672>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1672),0,IF(AW$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AV1672))))*($F1672>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1672),0,IF(AX$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AW1672))))*($F1672>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1672),0,IF(AY$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AX1672))))*($F1672>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1672),0,IF(AZ$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AY1672))))*($F1672>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1672),0,IF(BA$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:AZ1672))))*($F1672>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1672),0,IF(BB$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:BA1672))))*($F1672>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1672),0,IF(BC$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:BB1672))))*($F1672>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1672),0,IF(BD$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:BC1672))))*($F1672>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1672),0,IF(BE$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:BD1672))))*($F1672>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1672),0,IF(BF$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:BE1672))))*($F1672>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1672),0,IF(BG$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:BF1672))))*($F1672>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1672),0,IF(BH$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:BG1672))))*($F1672>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1672),0,IF(BI$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:BH1672))))*($F1672>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1672),0,IF(BJ$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:BI1672))))*($F1672>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1672),0,IF(BK$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:BJ1672))))*($F1672>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1672),0,IF(BL$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:BK1672))))*($F1672>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1672),0,IF(BM$9=YEAR($H1672),MIN(13-MONTH($H1672),$J1672),MIN(12,$J1672-SUM($N1672:BL1672))))*($F1672>=5)","v":0}]
[null,null,90,"Other Reliability","Capital",4,null,{"$f":"Input!H101","v":"2020-01-01"},{"$f":"Input!I101","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1678),0,IF(O$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:N1678))))*($F1678>=5)","v":0},{"$f":"IF(P$9<YEAR($H1678),0,IF(P$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:O1678))))*($F1678>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1678),0,IF(Q$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:P1678))))*($F1678>=5)","v":0},{"$f":"IF(R$9<YEAR($H1678),0,IF(R$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:Q1678))))*($F1678>=5)","v":0},{"$f":"IF(S$9<YEAR($H1678),0,IF(S$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:R1678))))*($F1678>=5)","v":0},{"$f":"IF(T$9<YEAR($H1678),0,IF(T$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:S1678))))*($F1678>=5)","v":0},{"$f":"IF(U$9<YEAR($H1678),0,IF(U$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:T1678))))*($F1678>=5)","v":0},{"$f":"IF(V$9<YEAR($H1678),0,IF(V$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:U1678))))*($F1678>=5)","v":0},{"$f":"IF(W$9<YEAR($H1678),0,IF(W$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:V1678))))*($F1678>=5)","v":0},{"$f":"IF(X$9<YEAR($H1678),0,IF(X$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:W1678))))*($F1678>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1678),0,IF(Y$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:X1678))))*($F1678>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1678),0,IF(Z$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:Y1678))))*($F1678>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1678),0,IF(AA$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:Z1678))))*($F1678>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1678),0,IF(AB$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AA1678))))*($F1678>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1678),0,IF(AC$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AB1678))))*($F1678>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1678),0,IF(AD$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AC1678))))*($F1678>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1678),0,IF(AE$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AD1678))))*($F1678>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1678),0,IF(AF$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AE1678))))*($F1678>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1678),0,IF(AG$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AF1678))))*($F1678>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1678),0,IF(AH$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AG1678))))*($F1678>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1678),0,IF(AI$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AH1678))))*($F1678>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1678),0,IF(AJ$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AI1678))))*($F1678>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1678),0,IF(AK$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AJ1678))))*($F1678>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1678),0,IF(AL$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AK1678))))*($F1678>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1678),0,IF(AM$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AL1678))))*($F1678>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1678),0,IF(AN$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AM1678))))*($F1678>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1678),0,IF(AO$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AN1678))))*($F1678>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1678),0,IF(AP$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AO1678))))*($F1678>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1678),0,IF(AQ$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AP1678))))*($F1678>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1678),0,IF(AR$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AQ1678))))*($F1678>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1678),0,IF(AS$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AR1678))))*($F1678>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1678),0,IF(AT$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AS1678))))*($F1678>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1678),0,IF(AU$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AT1678))))*($F1678>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1678),0,IF(AV$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AU1678))))*($F1678>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1678),0,IF(AW$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AV1678))))*($F1678>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1678),0,IF(AX$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AW1678))))*($F1678>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1678),0,IF(AY$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AX1678))))*($F1678>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1678),0,IF(AZ$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AY1678))))*($F1678>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1678),0,IF(BA$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:AZ1678))))*($F1678>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1678),0,IF(BB$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:BA1678))))*($F1678>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1678),0,IF(BC$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:BB1678))))*($F1678>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1678),0,IF(BD$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:BC1678))))*($F1678>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1678),0,IF(BE$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:BD1678))))*($F1678>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1678),0,IF(BF$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:BE1678))))*($F1678>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1678),0,IF(BG$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:BF1678))))*($F1678>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1678),0,IF(BH$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:BG1678))))*($F1678>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1678),0,IF(BI$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:BH1678))))*($F1678>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1678),0,IF(BJ$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:BI1678))))*($F1678>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1678),0,IF(BK$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:BJ1678))))*($F1678>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1678),0,IF(BL$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:BK1678))))*($F1678>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1678),0,IF(BM$9=YEAR($H1678),MIN(13-MONTH($H1678),$J1678),MIN(12,$J1678-SUM($N1678:BL1678))))*($F1678>=5)","v":0}]
[null,null,92,"All other","Capital",4,null,{"$f":"Input!H103","v":"2020-01-01"},{"$f":"Input!I103","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1680),0,IF(O$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:N1680))))*($F1680>=5)","v":0},{"$f":"IF(P$9<YEAR($H1680),0,IF(P$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:O1680))))*($F1680>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1680),0,IF(Q$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:P1680))))*($F1680>=5)","v":0},{"$f":"IF(R$9<YEAR($H1680),0,IF(R$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:Q1680))))*($F1680>=5)","v":0},{"$f":"IF(S$9<YEAR($H1680),0,IF(S$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:R1680))))*($F1680>=5)","v":0},{"$f":"IF(T$9<YEAR($H1680),0,IF(T$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:S1680))))*($F1680>=5)","v":0},{"$f":"IF(U$9<YEAR($H1680),0,IF(U$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:T1680))))*($F1680>=5)","v":0},{"$f":"IF(V$9<YEAR($H1680),0,IF(V$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:U1680))))*($F1680>=5)","v":0},{"$f":"IF(W$9<YEAR($H1680),0,IF(W$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:V1680))))*($F1680>=5)","v":0},{"$f":"IF(X$9<YEAR($H1680),0,IF(X$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:W1680))))*($F1680>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1680),0,IF(Y$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:X1680))))*($F1680>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1680),0,IF(Z$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:Y1680))))*($F1680>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1680),0,IF(AA$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:Z1680))))*($F1680>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1680),0,IF(AB$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AA1680))))*($F1680>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1680),0,IF(AC$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AB1680))))*($F1680>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1680),0,IF(AD$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AC1680))))*($F1680>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1680),0,IF(AE$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AD1680))))*($F1680>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1680),0,IF(AF$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AE1680))))*($F1680>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1680),0,IF(AG$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AF1680))))*($F1680>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1680),0,IF(AH$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AG1680))))*($F1680>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1680),0,IF(AI$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AH1680))))*($F1680>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1680),0,IF(AJ$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AI1680))))*($F1680>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1680),0,IF(AK$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AJ1680))))*($F1680>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1680),0,IF(AL$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AK1680))))*($F1680>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1680),0,IF(AM$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AL1680))))*($F1680>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1680),0,IF(AN$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AM1680))))*($F1680>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1680),0,IF(AO$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AN1680))))*($F1680>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1680),0,IF(AP$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AO1680))))*($F1680>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1680),0,IF(AQ$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AP1680))))*($F1680>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1680),0,IF(AR$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AQ1680))))*($F1680>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1680),0,IF(AS$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AR1680))))*($F1680>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1680),0,IF(AT$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AS1680))))*($F1680>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1680),0,IF(AU$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AT1680))))*($F1680>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1680),0,IF(AV$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AU1680))))*($F1680>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1680),0,IF(AW$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AV1680))))*($F1680>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1680),0,IF(AX$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AW1680))))*($F1680>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1680),0,IF(AY$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AX1680))))*($F1680>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1680),0,IF(AZ$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AY1680))))*($F1680>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1680),0,IF(BA$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:AZ1680))))*($F1680>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1680),0,IF(BB$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:BA1680))))*($F1680>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1680),0,IF(BC$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:BB1680))))*($F1680>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1680),0,IF(BD$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:BC1680))))*($F1680>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1680),0,IF(BE$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:BD1680))))*($F1680>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1680),0,IF(BF$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:BE1680))))*($F1680>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1680),0,IF(BG$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:BF1680))))*($F1680>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1680),0,IF(BH$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:BG1680))))*($F1680>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1680),0,IF(BI$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:BH1680))))*($F1680>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1680),0,IF(BJ$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:BI1680))))*($F1680>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1680),0,IF(BK$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:BJ1680))))*($F1680>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1680),0,IF(BL$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:BK1680))))*($F1680>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1680),0,IF(BM$9=YEAR($H1680),MIN(13-MONTH($H1680),$J1680),MIN(12,$J1680-SUM($N1680:BL1680))))*($F1680>=5)","v":0}]
[null,null,95,"Other Projects","Capital",4,null,{"$f":"Input!H106","v":"2020-01-01"},{"$f":"Input!I106","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1683),0,IF(O$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:N1683))))*($F1683>=5)","v":0},{"$f":"IF(P$9<YEAR($H1683),0,IF(P$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:O1683))))*($F1683>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1683),0,IF(Q$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:P1683))))*($F1683>=5)","v":0},{"$f":"IF(R$9<YEAR($H1683),0,IF(R$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:Q1683))))*($F1683>=5)","v":0},{"$f":"IF(S$9<YEAR($H1683),0,IF(S$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:R1683))))*($F1683>=5)","v":0},{"$f":"IF(T$9<YEAR($H1683),0,IF(T$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:S1683))))*($F1683>=5)","v":0},{"$f":"IF(U$9<YEAR($H1683),0,IF(U$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:T1683))))*($F1683>=5)","v":0},{"$f":"IF(V$9<YEAR($H1683),0,IF(V$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:U1683))))*($F1683>=5)","v":0},{"$f":"IF(W$9<YEAR($H1683),0,IF(W$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:V1683))))*($F1683>=5)","v":0},{"$f":"IF(X$9<YEAR($H1683),0,IF(X$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:W1683))))*($F1683>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1683),0,IF(Y$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:X1683))))*($F1683>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1683),0,IF(Z$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:Y1683))))*($F1683>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1683),0,IF(AA$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:Z1683))))*($F1683>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1683),0,IF(AB$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AA1683))))*($F1683>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1683),0,IF(AC$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AB1683))))*($F1683>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1683),0,IF(AD$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AC1683))))*($F1683>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1683),0,IF(AE$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AD1683))))*($F1683>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1683),0,IF(AF$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AE1683))))*($F1683>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1683),0,IF(AG$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AF1683))))*($F1683>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1683),0,IF(AH$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AG1683))))*($F1683>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1683),0,IF(AI$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AH1683))))*($F1683>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1683),0,IF(AJ$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AI1683))))*($F1683>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1683),0,IF(AK$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AJ1683))))*($F1683>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1683),0,IF(AL$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AK1683))))*($F1683>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1683),0,IF(AM$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AL1683))))*($F1683>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1683),0,IF(AN$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AM1683))))*($F1683>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1683),0,IF(AO$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AN1683))))*($F1683>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1683),0,IF(AP$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AO1683))))*($F1683>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1683),0,IF(AQ$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AP1683))))*($F1683>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1683),0,IF(AR$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AQ1683))))*($F1683>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1683),0,IF(AS$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AR1683))))*($F1683>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1683),0,IF(AT$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AS1683))))*($F1683>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1683),0,IF(AU$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AT1683))))*($F1683>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1683),0,IF(AV$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AU1683))))*($F1683>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1683),0,IF(AW$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AV1683))))*($F1683>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1683),0,IF(AX$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AW1683))))*($F1683>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1683),0,IF(AY$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AX1683))))*($F1683>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1683),0,IF(AZ$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AY1683))))*($F1683>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1683),0,IF(BA$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:AZ1683))))*($F1683>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1683),0,IF(BB$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:BA1683))))*($F1683>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1683),0,IF(BC$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:BB1683))))*($F1683>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1683),0,IF(BD$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:BC1683))))*($F1683>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1683),0,IF(BE$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:BD1683))))*($F1683>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1683),0,IF(BF$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:BE1683))))*($F1683>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1683),0,IF(BG$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:BF1683))))*($F1683>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1683),0,IF(BH$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:BG1683))))*($F1683>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1683),0,IF(BI$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:BH1683))))*($F1683>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1683),0,IF(BJ$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:BI1683))))*($F1683>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1683),0,IF(BK$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:BJ1683))))*($F1683>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1683),0,IF(BL$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:BK1683))))*($F1683>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1683),0,IF(BM$9=YEAR($H1683),MIN(13-MONTH($H1683),$J1683),MIN(12,$J1683-SUM($N1683:BL1683))))*($F1683>=5)","v":0}]
[null,null,100,{"$f":"INDEX(D$157:D$281,$C1688,1)","v":"Safe Harbor Panels - 2021"},"CWIP Capital",6,null,{"$f":"Input!H111","v":"2019-07-01"},{"$f":"Input!I111","v":"2021-07-01"},{"$f":"MAX(0,MONTH(I1688)-MONTH(H1688)+YEAR(I1688)*12-YEAR(H1688)*12)","v":24},{"$f":"SUMPRODUCT(O1688:BM1688,$O$11:$BM$11)","v":23.176650876125329},{"$f":"SUM(O1688:BM1688)","v":24},null,null,{"$f":"IF(O$9<YEAR($H1688),0,IF(O$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:N1688))))*($F1688>=5)","v":0},{"$f":"IF(P$9<YEAR($H1688),0,IF(P$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:O1688))))*($F1688>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1688),0,IF(Q$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:P1688))))*($F1688>=5)","v":6},{"$f":"IF(R$9<YEAR($H1688),0,IF(R$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:Q1688))))*($F1688>=5)","v":12},{"$f":"IF(S$9<YEAR($H1688),0,IF(S$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:R1688))))*($F1688>=5)","v":6},{"$f":"IF(T$9<YEAR($H1688),0,IF(T$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:S1688))))*($F1688>=5)","v":0},{"$f":"IF(U$9<YEAR($H1688),0,IF(U$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:T1688))))*($F1688>=5)","v":0},{"$f":"IF(V$9<YEAR($H1688),0,IF(V$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:U1688))))*($F1688>=5)","v":0},{"$f":"IF(W$9<YEAR($H1688),0,IF(W$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:V1688))))*($F1688>=5)","v":0},{"$f":"IF(X$9<YEAR($H1688),0,IF(X$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:W1688))))*($F1688>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1688),0,IF(Y$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:X1688))))*($F1688>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1688),0,IF(Z$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:Y1688))))*($F1688>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1688),0,IF(AA$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:Z1688))))*($F1688>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1688),0,IF(AB$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AA1688))))*($F1688>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1688),0,IF(AC$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AB1688))))*($F1688>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1688),0,IF(AD$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AC1688))))*($F1688>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1688),0,IF(AE$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AD1688))))*($F1688>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1688),0,IF(AF$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AE1688))))*($F1688>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1688),0,IF(AG$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AF1688))))*($F1688>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1688),0,IF(AH$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AG1688))))*($F1688>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1688),0,IF(AI$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AH1688))))*($F1688>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1688),0,IF(AJ$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AI1688))))*($F1688>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1688),0,IF(AK$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AJ1688))))*($F1688>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1688),0,IF(AL$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AK1688))))*($F1688>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1688),0,IF(AM$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AL1688))))*($F1688>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1688),0,IF(AN$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AM1688))))*($F1688>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1688),0,IF(AO$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AN1688))))*($F1688>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1688),0,IF(AP$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AO1688))))*($F1688>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1688),0,IF(AQ$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AP1688))))*($F1688>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1688),0,IF(AR$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AQ1688))))*($F1688>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1688),0,IF(AS$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AR1688))))*($F1688>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1688),0,IF(AT$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AS1688))))*($F1688>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1688),0,IF(AU$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AT1688))))*($F1688>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1688),0,IF(AV$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AU1688))))*($F1688>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1688),0,IF(AW$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AV1688))))*($F1688>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1688),0,IF(AX$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AW1688))))*($F1688>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1688),0,IF(AY$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AX1688))))*($F1688>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1688),0,IF(AZ$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AY1688))))*($F1688>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1688),0,IF(BA$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:AZ1688))))*($F1688>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1688),0,IF(BB$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:BA1688))))*($F1688>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1688),0,IF(BC$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:BB1688))))*($F1688>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1688),0,IF(BD$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:BC1688))))*($F1688>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1688),0,IF(BE$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:BD1688))))*($F1688>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1688),0,IF(BF$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:BE1688))))*($F1688>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1688),0,IF(BG$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:BF1688))))*($F1688>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1688),0,IF(BH$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:BG1688))))*($F1688>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1688),0,IF(BI$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:BH1688))))*($F1688>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1688),0,IF(BJ$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:BI1688))))*($F1688>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1688),0,IF(BK$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:BJ1688))))*($F1688>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1688),0,IF(BL$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:BK1688))))*($F1688>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1688),0,IF(BM$9=YEAR($H1688),MIN(13-MONTH($H1688),$J1688),MIN(12,$J1688-SUM($N1688:BL1688))))*($F1688>=5)","v":0}]
[null,null,104,"Battery Storage","Capital",4,null,{"$f":"Input!H115","v":"2020-01-01"},{"$f":"Input!I115","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1692),0,IF(O$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:N1692))))*($F1692>=5)","v":0},{"$f":"IF(P$9<YEAR($H1692),0,IF(P$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:O1692))))*($F1692>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1692),0,IF(Q$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:P1692))))*($F1692>=5)","v":0},{"$f":"IF(R$9<YEAR($H1692),0,IF(R$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:Q1692))))*($F1692>=5)","v":0},{"$f":"IF(S$9<YEAR($H1692),0,IF(S$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:R1692))))*($F1692>=5)","v":0},{"$f":"IF(T$9<YEAR($H1692),0,IF(T$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:S1692))))*($F1692>=5)","v":0},{"$f":"IF(U$9<YEAR($H1692),0,IF(U$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:T1692))))*($F1692>=5)","v":0},{"$f":"IF(V$9<YEAR($H1692),0,IF(V$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:U1692))))*($F1692>=5)","v":0},{"$f":"IF(W$9<YEAR($H1692),0,IF(W$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:V1692))))*($F1692>=5)","v":0},{"$f":"IF(X$9<YEAR($H1692),0,IF(X$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:W1692))))*($F1692>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1692),0,IF(Y$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:X1692))))*($F1692>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1692),0,IF(Z$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:Y1692))))*($F1692>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1692),0,IF(AA$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:Z1692))))*($F1692>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1692),0,IF(AB$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AA1692))))*($F1692>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1692),0,IF(AC$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AB1692))))*($F1692>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1692),0,IF(AD$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AC1692))))*($F1692>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1692),0,IF(AE$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AD1692))))*($F1692>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1692),0,IF(AF$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AE1692))))*($F1692>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1692),0,IF(AG$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AF1692))))*($F1692>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1692),0,IF(AH$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AG1692))))*($F1692>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1692),0,IF(AI$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AH1692))))*($F1692>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1692),0,IF(AJ$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AI1692))))*($F1692>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1692),0,IF(AK$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AJ1692))))*($F1692>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1692),0,IF(AL$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AK1692))))*($F1692>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1692),0,IF(AM$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AL1692))))*($F1692>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1692),0,IF(AN$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AM1692))))*($F1692>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1692),0,IF(AO$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AN1692))))*($F1692>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1692),0,IF(AP$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AO1692))))*($F1692>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1692),0,IF(AQ$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AP1692))))*($F1692>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1692),0,IF(AR$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AQ1692))))*($F1692>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1692),0,IF(AS$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AR1692))))*($F1692>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1692),0,IF(AT$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AS1692))))*($F1692>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1692),0,IF(AU$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AT1692))))*($F1692>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1692),0,IF(AV$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AU1692))))*($F1692>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1692),0,IF(AW$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AV1692))))*($F1692>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1692),0,IF(AX$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AW1692))))*($F1692>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1692),0,IF(AY$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AX1692))))*($F1692>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1692),0,IF(AZ$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AY1692))))*($F1692>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1692),0,IF(BA$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:AZ1692))))*($F1692>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1692),0,IF(BB$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:BA1692))))*($F1692>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1692),0,IF(BC$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:BB1692))))*($F1692>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1692),0,IF(BD$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:BC1692))))*($F1692>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1692),0,IF(BE$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:BD1692))))*($F1692>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1692),0,IF(BF$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:BE1692))))*($F1692>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1692),0,IF(BG$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:BF1692))))*($F1692>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1692),0,IF(BH$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:BG1692))))*($F1692>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1692),0,IF(BI$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:BH1692))))*($F1692>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1692),0,IF(BJ$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:BI1692))))*($F1692>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1692),0,IF(BK$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:BJ1692))))*($F1692>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1692),0,IF(BL$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:BK1692))))*($F1692>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1692),0,IF(BM$9=YEAR($H1692),MIN(13-MONTH($H1692),$J1692),MIN(12,$J1692-SUM($N1692:BL1692))))*($F1692>=5)","v":0}]
[null,null,105,"Battery Safe Harbor","CWIP Capital",6,null,{"$f":"Input!H116","v":"2019-07-01"},{"$f":"Input!I116","v":"2020-07-01"},12,12.008513908064206,12,null,null,{"$f":"IF(O$9<YEAR($H1693),0,IF(O$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:N1693))))*($F1693>=5)","v":0},{"$f":"IF(P$9<YEAR($H1693),0,IF(P$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:O1693))))*($F1693>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1693),0,IF(Q$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:P1693))))*($F1693>=5)","v":6},{"$f":"IF(R$9<YEAR($H1693),0,IF(R$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:Q1693))))*($F1693>=5)","v":6},{"$f":"IF(S$9<YEAR($H1693),0,IF(S$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:R1693))))*($F1693>=5)","v":0},{"$f":"IF(T$9<YEAR($H1693),0,IF(T$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:S1693))))*($F1693>=5)","v":0},{"$f":"IF(U$9<YEAR($H1693),0,IF(U$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:T1693))))*($F1693>=5)","v":0},{"$f":"IF(V$9<YEAR($H1693),0,IF(V$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:U1693))))*($F1693>=5)","v":0},{"$f":"IF(W$9<YEAR($H1693),0,IF(W$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:V1693))))*($F1693>=5)","v":0},{"$f":"IF(X$9<YEAR($H1693),0,IF(X$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:W1693))))*($F1693>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1693),0,IF(Y$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:X1693))))*($F1693>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1693),0,IF(Z$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:Y1693))))*($F1693>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1693),0,IF(AA$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:Z1693))))*($F1693>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1693),0,IF(AB$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AA1693))))*($F1693>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1693),0,IF(AC$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AB1693))))*($F1693>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1693),0,IF(AD$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AC1693))))*($F1693>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1693),0,IF(AE$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AD1693))))*($F1693>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1693),0,IF(AF$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AE1693))))*($F1693>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1693),0,IF(AG$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AF1693))))*($F1693>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1693),0,IF(AH$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AG1693))))*($F1693>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1693),0,IF(AI$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AH1693))))*($F1693>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1693),0,IF(AJ$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AI1693))))*($F1693>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1693),0,IF(AK$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AJ1693))))*($F1693>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1693),0,IF(AL$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AK1693))))*($F1693>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1693),0,IF(AM$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AL1693))))*($F1693>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1693),0,IF(AN$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AM1693))))*($F1693>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1693),0,IF(AO$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AN1693))))*($F1693>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1693),0,IF(AP$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AO1693))))*($F1693>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1693),0,IF(AQ$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AP1693))))*($F1693>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1693),0,IF(AR$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AQ1693))))*($F1693>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1693),0,IF(AS$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AR1693))))*($F1693>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1693),0,IF(AT$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AS1693))))*($F1693>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1693),0,IF(AU$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AT1693))))*($F1693>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1693),0,IF(AV$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AU1693))))*($F1693>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1693),0,IF(AW$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AV1693))))*($F1693>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1693),0,IF(AX$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AW1693))))*($F1693>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1693),0,IF(AY$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AX1693))))*($F1693>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1693),0,IF(AZ$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AY1693))))*($F1693>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1693),0,IF(BA$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:AZ1693))))*($F1693>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1693),0,IF(BB$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:BA1693))))*($F1693>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1693),0,IF(BC$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:BB1693))))*($F1693>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1693),0,IF(BD$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:BC1693))))*($F1693>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1693),0,IF(BE$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:BD1693))))*($F1693>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1693),0,IF(BF$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:BE1693))))*($F1693>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1693),0,IF(BG$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:BF1693))))*($F1693>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1693),0,IF(BH$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:BG1693))))*($F1693>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1693),0,IF(BI$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:BH1693))))*($F1693>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1693),0,IF(BJ$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:BI1693))))*($F1693>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1693),0,IF(BK$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:BJ1693))))*($F1693>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1693),0,IF(BL$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:BK1693))))*($F1693>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1693),0,IF(BM$9=YEAR($H1693),MIN(13-MONTH($H1693),$J1693),MIN(12,$J1693-SUM($N1693:BL1693))))*($F1693>=5)","v":0}]
[null,null,109,"Meters","Capital",4,null,{"$f":"Input!H120","v":"2020-01-01"},{"$f":"Input!I120","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1697),0,IF(O$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:N1697))))*($F1697>=5)","v":0},{"$f":"IF(P$9<YEAR($H1697),0,IF(P$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:O1697))))*($F1697>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1697),0,IF(Q$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:P1697))))*($F1697>=5)","v":0},{"$f":"IF(R$9<YEAR($H1697),0,IF(R$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:Q1697))))*($F1697>=5)","v":0},{"$f":"IF(S$9<YEAR($H1697),0,IF(S$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:R1697))))*($F1697>=5)","v":0},{"$f":"IF(T$9<YEAR($H1697),0,IF(T$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:S1697))))*($F1697>=5)","v":0},{"$f":"IF(U$9<YEAR($H1697),0,IF(U$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:T1697))))*($F1697>=5)","v":0},{"$f":"IF(V$9<YEAR($H1697),0,IF(V$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:U1697))))*($F1697>=5)","v":0},{"$f":"IF(W$9<YEAR($H1697),0,IF(W$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:V1697))))*($F1697>=5)","v":0},{"$f":"IF(X$9<YEAR($H1697),0,IF(X$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:W1697))))*($F1697>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1697),0,IF(Y$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:X1697))))*($F1697>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1697),0,IF(Z$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:Y1697))))*($F1697>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1697),0,IF(AA$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:Z1697))))*($F1697>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1697),0,IF(AB$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AA1697))))*($F1697>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1697),0,IF(AC$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AB1697))))*($F1697>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1697),0,IF(AD$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AC1697))))*($F1697>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1697),0,IF(AE$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AD1697))))*($F1697>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1697),0,IF(AF$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AE1697))))*($F1697>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1697),0,IF(AG$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AF1697))))*($F1697>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1697),0,IF(AH$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AG1697))))*($F1697>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1697),0,IF(AI$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AH1697))))*($F1697>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1697),0,IF(AJ$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AI1697))))*($F1697>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1697),0,IF(AK$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AJ1697))))*($F1697>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1697),0,IF(AL$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AK1697))))*($F1697>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1697),0,IF(AM$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AL1697))))*($F1697>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1697),0,IF(AN$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AM1697))))*($F1697>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1697),0,IF(AO$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AN1697))))*($F1697>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1697),0,IF(AP$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AO1697))))*($F1697>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1697),0,IF(AQ$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AP1697))))*($F1697>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1697),0,IF(AR$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AQ1697))))*($F1697>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1697),0,IF(AS$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AR1697))))*($F1697>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1697),0,IF(AT$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AS1697))))*($F1697>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1697),0,IF(AU$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AT1697))))*($F1697>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1697),0,IF(AV$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AU1697))))*($F1697>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1697),0,IF(AW$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AV1697))))*($F1697>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1697),0,IF(AX$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AW1697))))*($F1697>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1697),0,IF(AY$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AX1697))))*($F1697>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1697),0,IF(AZ$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AY1697))))*($F1697>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1697),0,IF(BA$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:AZ1697))))*($F1697>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1697),0,IF(BB$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:BA1697))))*($F1697>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1697),0,IF(BC$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:BB1697))))*($F1697>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1697),0,IF(BD$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:BC1697))))*($F1697>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1697),0,IF(BE$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:BD1697))))*($F1697>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1697),0,IF(BF$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:BE1697))))*($F1697>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1697),0,IF(BG$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:BF1697))))*($F1697>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1697),0,IF(BH$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:BG1697))))*($F1697>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1697),0,IF(BI$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:BH1697))))*($F1697>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1697),0,IF(BJ$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:BI1697))))*($F1697>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1697),0,IF(BK$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:BJ1697))))*($F1697>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1697),0,IF(BL$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:BK1697))))*($F1697>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1697),0,IF(BM$9=YEAR($H1697),MIN(13-MONTH($H1697),$J1697),MIN(12,$J1697-SUM($N1697:BL1697))))*($F1697>=5)","v":0}]
[null,null,112,"Land - Solar","Land",3,null,{"$f":"Input!H123","v":"2020-01-01"},{"$f":"Input!I123","v":"2020-07-01"},6,0,0,null,null,{"$f":"IF(O$9<YEAR($H1700),0,IF(O$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:N1700))))*($F1700>=5)","v":0},{"$f":"IF(P$9<YEAR($H1700),0,IF(P$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:O1700))))*($F1700>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1700),0,IF(Q$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:P1700))))*($F1700>=5)","v":0},{"$f":"IF(R$9<YEAR($H1700),0,IF(R$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:Q1700))))*($F1700>=5)","v":0},{"$f":"IF(S$9<YEAR($H1700),0,IF(S$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:R1700))))*($F1700>=5)","v":0},{"$f":"IF(T$9<YEAR($H1700),0,IF(T$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:S1700))))*($F1700>=5)","v":0},{"$f":"IF(U$9<YEAR($H1700),0,IF(U$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:T1700))))*($F1700>=5)","v":0},{"$f":"IF(V$9<YEAR($H1700),0,IF(V$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:U1700))))*($F1700>=5)","v":0},{"$f":"IF(W$9<YEAR($H1700),0,IF(W$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:V1700))))*($F1700>=5)","v":0},{"$f":"IF(X$9<YEAR($H1700),0,IF(X$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:W1700))))*($F1700>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1700),0,IF(Y$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:X1700))))*($F1700>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1700),0,IF(Z$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:Y1700))))*($F1700>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1700),0,IF(AA$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:Z1700))))*($F1700>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1700),0,IF(AB$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AA1700))))*($F1700>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1700),0,IF(AC$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AB1700))))*($F1700>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1700),0,IF(AD$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AC1700))))*($F1700>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1700),0,IF(AE$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AD1700))))*($F1700>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1700),0,IF(AF$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AE1700))))*($F1700>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1700),0,IF(AG$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AF1700))))*($F1700>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1700),0,IF(AH$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AG1700))))*($F1700>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1700),0,IF(AI$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AH1700))))*($F1700>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1700),0,IF(AJ$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AI1700))))*($F1700>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1700),0,IF(AK$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AJ1700))))*($F1700>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1700),0,IF(AL$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AK1700))))*($F1700>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1700),0,IF(AM$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AL1700))))*($F1700>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1700),0,IF(AN$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AM1700))))*($F1700>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1700),0,IF(AO$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AN1700))))*($F1700>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1700),0,IF(AP$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AO1700))))*($F1700>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1700),0,IF(AQ$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AP1700))))*($F1700>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1700),0,IF(AR$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AQ1700))))*($F1700>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1700),0,IF(AS$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AR1700))))*($F1700>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1700),0,IF(AT$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AS1700))))*($F1700>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1700),0,IF(AU$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AT1700))))*($F1700>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1700),0,IF(AV$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AU1700))))*($F1700>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1700),0,IF(AW$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AV1700))))*($F1700>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1700),0,IF(AX$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AW1700))))*($F1700>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1700),0,IF(AY$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AX1700))))*($F1700>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1700),0,IF(AZ$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AY1700))))*($F1700>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1700),0,IF(BA$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:AZ1700))))*($F1700>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1700),0,IF(BB$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:BA1700))))*($F1700>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1700),0,IF(BC$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:BB1700))))*($F1700>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1700),0,IF(BD$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:BC1700))))*($F1700>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1700),0,IF(BE$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:BD1700))))*($F1700>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1700),0,IF(BF$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:BE1700))))*($F1700>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1700),0,IF(BG$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:BF1700))))*($F1700>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1700),0,IF(BH$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:BG1700))))*($F1700>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1700),0,IF(BI$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:BH1700))))*($F1700>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1700),0,IF(BJ$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:BI1700))))*($F1700>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1700),0,IF(BK$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:BJ1700))))*($F1700>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1700),0,IF(BL$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:BK1700))))*($F1700>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1700),0,IF(BM$9=YEAR($H1700),MIN(13-MONTH($H1700),$J1700),MIN(12,$J1700-SUM($N1700:BL1700))))*($F1700>=5)","v":0}]
[null,null,118,"item 118","Land",3,null,{"$f":"Input!H129","v":"2020-01-01"},{"$f":"Input!I129","v":"2020-01-01"},0,0,0,null,null,{"$f":"IF(O$9<YEAR($H1706),0,IF(O$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:N1706))))*($F1706>=5)","v":0},{"$f":"IF(P$9<YEAR($H1706),0,IF(P$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:O1706))))*($F1706>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1706),0,IF(Q$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:P1706))))*($F1706>=5)","v":0},{"$f":"IF(R$9<YEAR($H1706),0,IF(R$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:Q1706))))*($F1706>=5)","v":0},{"$f":"IF(S$9<YEAR($H1706),0,IF(S$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:R1706))))*($F1706>=5)","v":0},{"$f":"IF(T$9<YEAR($H1706),0,IF(T$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:S1706))))*($F1706>=5)","v":0},{"$f":"IF(U$9<YEAR($H1706),0,IF(U$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:T1706))))*($F1706>=5)","v":0},{"$f":"IF(V$9<YEAR($H1706),0,IF(V$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:U1706))))*($F1706>=5)","v":0},{"$f":"IF(W$9<YEAR($H1706),0,IF(W$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:V1706))))*($F1706>=5)","v":0},{"$f":"IF(X$9<YEAR($H1706),0,IF(X$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:W1706))))*($F1706>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1706),0,IF(Y$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:X1706))))*($F1706>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1706),0,IF(Z$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:Y1706))))*($F1706>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1706),0,IF(AA$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:Z1706))))*($F1706>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1706),0,IF(AB$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AA1706))))*($F1706>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1706),0,IF(AC$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AB1706))))*($F1706>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1706),0,IF(AD$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AC1706))))*($F1706>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1706),0,IF(AE$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AD1706))))*($F1706>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1706),0,IF(AF$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AE1706))))*($F1706>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1706),0,IF(AG$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AF1706))))*($F1706>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1706),0,IF(AH$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AG1706))))*($F1706>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1706),0,IF(AI$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AH1706))))*($F1706>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1706),0,IF(AJ$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AI1706))))*($F1706>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1706),0,IF(AK$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AJ1706))))*($F1706>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1706),0,IF(AL$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AK1706))))*($F1706>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1706),0,IF(AM$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AL1706))))*($F1706>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1706),0,IF(AN$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AM1706))))*($F1706>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1706),0,IF(AO$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AN1706))))*($F1706>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1706),0,IF(AP$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AO1706))))*($F1706>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1706),0,IF(AQ$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AP1706))))*($F1706>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1706),0,IF(AR$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AQ1706))))*($F1706>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1706),0,IF(AS$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AR1706))))*($F1706>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1706),0,IF(AT$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AS1706))))*($F1706>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1706),0,IF(AU$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AT1706))))*($F1706>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1706),0,IF(AV$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AU1706))))*($F1706>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1706),0,IF(AW$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AV1706))))*($F1706>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1706),0,IF(AX$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AW1706))))*($F1706>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1706),0,IF(AY$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AX1706))))*($F1706>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1706),0,IF(AZ$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AY1706))))*($F1706>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1706),0,IF(BA$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:AZ1706))))*($F1706>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1706),0,IF(BB$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:BA1706))))*($F1706>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1706),0,IF(BC$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:BB1706))))*($F1706>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1706),0,IF(BD$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:BC1706))))*($F1706>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1706),0,IF(BE$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:BD1706))))*($F1706>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1706),0,IF(BF$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:BE1706))))*($F1706>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1706),0,IF(BG$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:BF1706))))*($F1706>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1706),0,IF(BH$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:BG1706))))*($F1706>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1706),0,IF(BI$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:BH1706))))*($F1706>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1706),0,IF(BJ$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:BI1706))))*($F1706>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1706),0,IF(BK$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:BJ1706))))*($F1706>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1706),0,IF(BL$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:BK1706))))*($F1706>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1706),0,IF(BM$9=YEAR($H1706),MIN(13-MONTH($H1706),$J1706),MIN(12,$J1706-SUM($N1706:BL1706))))*($F1706>=5)","v":0}]
[null,null,120,"item 120","Land",3,null,{"$f":"Input!H131","v":"2020-01-01"},{"$f":"Input!I131","v":"2020-01-01"},0,0,0,null,null,{"$f":"IF(O$9<YEAR($H1708),0,IF(O$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:N1708))))*($F1708>=5)","v":0},{"$f":"IF(P$9<YEAR($H1708),0,IF(P$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:O1708))))*($F1708>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1708),0,IF(Q$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:P1708))))*($F1708>=5)","v":0},{"$f":"IF(R$9<YEAR($H1708),0,IF(R$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:Q1708))))*($F1708>=5)","v":0},{"$f":"IF(S$9<YEAR($H1708),0,IF(S$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:R1708))))*($F1708>=5)","v":0},{"$f":"IF(T$9<YEAR($H1708),0,IF(T$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:S1708))))*($F1708>=5)","v":0},{"$f":"IF(U$9<YEAR($H1708),0,IF(U$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:T1708))))*($F1708>=5)","v":0},{"$f":"IF(V$9<YEAR($H1708),0,IF(V$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:U1708))))*($F1708>=5)","v":0},{"$f":"IF(W$9<YEAR($H1708),0,IF(W$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:V1708))))*($F1708>=5)","v":0},{"$f":"IF(X$9<YEAR($H1708),0,IF(X$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:W1708))))*($F1708>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1708),0,IF(Y$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:X1708))))*($F1708>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1708),0,IF(Z$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:Y1708))))*($F1708>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1708),0,IF(AA$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:Z1708))))*($F1708>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1708),0,IF(AB$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AA1708))))*($F1708>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1708),0,IF(AC$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AB1708))))*($F1708>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1708),0,IF(AD$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AC1708))))*($F1708>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1708),0,IF(AE$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AD1708))))*($F1708>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1708),0,IF(AF$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AE1708))))*($F1708>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1708),0,IF(AG$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AF1708))))*($F1708>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1708),0,IF(AH$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AG1708))))*($F1708>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1708),0,IF(AI$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AH1708))))*($F1708>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1708),0,IF(AJ$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AI1708))))*($F1708>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1708),0,IF(AK$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AJ1708))))*($F1708>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1708),0,IF(AL$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AK1708))))*($F1708>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1708),0,IF(AM$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AL1708))))*($F1708>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1708),0,IF(AN$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AM1708))))*($F1708>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1708),0,IF(AO$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AN1708))))*($F1708>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1708),0,IF(AP$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AO1708))))*($F1708>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1708),0,IF(AQ$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AP1708))))*($F1708>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1708),0,IF(AR$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AQ1708))))*($F1708>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1708),0,IF(AS$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AR1708))))*($F1708>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1708),0,IF(AT$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AS1708))))*($F1708>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1708),0,IF(AU$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AT1708))))*($F1708>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1708),0,IF(AV$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AU1708))))*($F1708>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1708),0,IF(AW$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AV1708))))*($F1708>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1708),0,IF(AX$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AW1708))))*($F1708>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1708),0,IF(AY$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AX1708))))*($F1708>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1708),0,IF(AZ$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AY1708))))*($F1708>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1708),0,IF(BA$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:AZ1708))))*($F1708>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1708),0,IF(BB$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:BA1708))))*($F1708>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1708),0,IF(BC$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:BB1708))))*($F1708>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1708),0,IF(BD$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:BC1708))))*($F1708>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1708),0,IF(BE$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:BD1708))))*($F1708>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1708),0,IF(BF$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:BE1708))))*($F1708>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1708),0,IF(BG$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:BF1708))))*($F1708>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1708),0,IF(BH$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:BG1708))))*($F1708>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1708),0,IF(BI$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:BH1708))))*($F1708>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1708),0,IF(BJ$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:BI1708))))*($F1708>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1708),0,IF(BK$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:BJ1708))))*($F1708>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1708),0,IF(BL$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:BK1708))))*($F1708>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1708),0,IF(BM$9=YEAR($H1708),MIN(13-MONTH($H1708),$J1708),MIN(12,$J1708-SUM($N1708:BL1708))))*($F1708>=5)","v":0}]
[null,null,123,"item 123","Land",3,null,{"$f":"Input!H134","v":"2020-01-01"},{"$f":"Input!I134","v":"2020-01-01"},0,0,0,null,null,{"$f":"IF(O$9<YEAR($H1711),0,IF(O$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:N1711))))*($F1711>=5)","v":0},{"$f":"IF(P$9<YEAR($H1711),0,IF(P$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:O1711))))*($F1711>=5)","v":0},{"$f":"IF(Q$9<YEAR($H1711),0,IF(Q$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:P1711))))*($F1711>=5)","v":0},{"$f":"IF(R$9<YEAR($H1711),0,IF(R$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:Q1711))))*($F1711>=5)","v":0},{"$f":"IF(S$9<YEAR($H1711),0,IF(S$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:R1711))))*($F1711>=5)","v":0},{"$f":"IF(T$9<YEAR($H1711),0,IF(T$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:S1711))))*($F1711>=5)","v":0},{"$f":"IF(U$9<YEAR($H1711),0,IF(U$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:T1711))))*($F1711>=5)","v":0},{"$f":"IF(V$9<YEAR($H1711),0,IF(V$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:U1711))))*($F1711>=5)","v":0},{"$f":"IF(W$9<YEAR($H1711),0,IF(W$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:V1711))))*($F1711>=5)","v":0},{"$f":"IF(X$9<YEAR($H1711),0,IF(X$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:W1711))))*($F1711>=5)","v":0},{"$f":"IF(Y$9<YEAR($H1711),0,IF(Y$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:X1711))))*($F1711>=5)","v":0},{"$f":"IF(Z$9<YEAR($H1711),0,IF(Z$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:Y1711))))*($F1711>=5)","v":0},{"$f":"IF(AA$9<YEAR($H1711),0,IF(AA$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:Z1711))))*($F1711>=5)","v":0},{"$f":"IF(AB$9<YEAR($H1711),0,IF(AB$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AA1711))))*($F1711>=5)","v":0},{"$f":"IF(AC$9<YEAR($H1711),0,IF(AC$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AB1711))))*($F1711>=5)","v":0},{"$f":"IF(AD$9<YEAR($H1711),0,IF(AD$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AC1711))))*($F1711>=5)","v":0},{"$f":"IF(AE$9<YEAR($H1711),0,IF(AE$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AD1711))))*($F1711>=5)","v":0},{"$f":"IF(AF$9<YEAR($H1711),0,IF(AF$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AE1711))))*($F1711>=5)","v":0},{"$f":"IF(AG$9<YEAR($H1711),0,IF(AG$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AF1711))))*($F1711>=5)","v":0},{"$f":"IF(AH$9<YEAR($H1711),0,IF(AH$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AG1711))))*($F1711>=5)","v":0},{"$f":"IF(AI$9<YEAR($H1711),0,IF(AI$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AH1711))))*($F1711>=5)","v":0},{"$f":"IF(AJ$9<YEAR($H1711),0,IF(AJ$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AI1711))))*($F1711>=5)","v":0},{"$f":"IF(AK$9<YEAR($H1711),0,IF(AK$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AJ1711))))*($F1711>=5)","v":0},{"$f":"IF(AL$9<YEAR($H1711),0,IF(AL$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AK1711))))*($F1711>=5)","v":0},{"$f":"IF(AM$9<YEAR($H1711),0,IF(AM$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AL1711))))*($F1711>=5)","v":0},{"$f":"IF(AN$9<YEAR($H1711),0,IF(AN$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AM1711))))*($F1711>=5)","v":0},{"$f":"IF(AO$9<YEAR($H1711),0,IF(AO$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AN1711))))*($F1711>=5)","v":0},{"$f":"IF(AP$9<YEAR($H1711),0,IF(AP$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AO1711))))*($F1711>=5)","v":0},{"$f":"IF(AQ$9<YEAR($H1711),0,IF(AQ$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AP1711))))*($F1711>=5)","v":0},{"$f":"IF(AR$9<YEAR($H1711),0,IF(AR$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AQ1711))))*($F1711>=5)","v":0},{"$f":"IF(AS$9<YEAR($H1711),0,IF(AS$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AR1711))))*($F1711>=5)","v":0},{"$f":"IF(AT$9<YEAR($H1711),0,IF(AT$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AS1711))))*($F1711>=5)","v":0},{"$f":"IF(AU$9<YEAR($H1711),0,IF(AU$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AT1711))))*($F1711>=5)","v":0},{"$f":"IF(AV$9<YEAR($H1711),0,IF(AV$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AU1711))))*($F1711>=5)","v":0},{"$f":"IF(AW$9<YEAR($H1711),0,IF(AW$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AV1711))))*($F1711>=5)","v":0},{"$f":"IF(AX$9<YEAR($H1711),0,IF(AX$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AW1711))))*($F1711>=5)","v":0},{"$f":"IF(AY$9<YEAR($H1711),0,IF(AY$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AX1711))))*($F1711>=5)","v":0},{"$f":"IF(AZ$9<YEAR($H1711),0,IF(AZ$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AY1711))))*($F1711>=5)","v":0},{"$f":"IF(BA$9<YEAR($H1711),0,IF(BA$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:AZ1711))))*($F1711>=5)","v":0},{"$f":"IF(BB$9<YEAR($H1711),0,IF(BB$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:BA1711))))*($F1711>=5)","v":0},{"$f":"IF(BC$9<YEAR($H1711),0,IF(BC$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:BB1711))))*($F1711>=5)","v":0},{"$f":"IF(BD$9<YEAR($H1711),0,IF(BD$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:BC1711))))*($F1711>=5)","v":0},{"$f":"IF(BE$9<YEAR($H1711),0,IF(BE$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:BD1711))))*($F1711>=5)","v":0},{"$f":"IF(BF$9<YEAR($H1711),0,IF(BF$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:BE1711))))*($F1711>=5)","v":0},{"$f":"IF(BG$9<YEAR($H1711),0,IF(BG$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:BF1711))))*($F1711>=5)","v":0},{"$f":"IF(BH$9<YEAR($H1711),0,IF(BH$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:BG1711))))*($F1711>=5)","v":0},{"$f":"IF(BI$9<YEAR($H1711),0,IF(BI$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:BH1711))))*($F1711>=5)","v":0},{"$f":"IF(BJ$9<YEAR($H1711),0,IF(BJ$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:BI1711))))*($F1711>=5)","v":0},{"$f":"IF(BK$9<YEAR($H1711),0,IF(BK$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:BJ1711))))*($F1711>=5)","v":0},{"$f":"IF(BL$9<YEAR($H1711),0,IF(BL$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:BK1711))))*($F1711>=5)","v":0},{"$f":"IF(BM$9<YEAR($H1711),0,IF(BM$9=YEAR($H1711),MIN(13-MONTH($H1711),$J1711),MIN(12,$J1711-SUM($N1711:BL1711))))*($F1711>=5)","v":0}]
[]
[]
[null,null,null,"Investment Tax Credit (ITC)",null,null,null,"ITC"]
[null,null,4,"3SAR Hot Days Projects","AFUDC Capital",5,null,{"$f":"Input!M15","v":false},null,null,0,0,null,null,{"$f":"O1460*O$1719*($H1725=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1460*AU$1719*($H1725=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"IT CAMS Project - Gulf","AFUDC Capital",5,null,{"$f":"Input!M18","v":false},null,null,0,0,null,null,{"$f":"O1463*O$1719*($H1728=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1463*AU$1719*($H1728=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"North Project","AFUDC Capital",5,null,{"$f":"Input!M22","v":false},null,null,0,0,null,null,{"$f":"O1467*O$1719*($H1732=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1467*AU$1719*($H1732=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"Quarry to ClearSky Major Projects","AFUDC Capital",5,null,{"$f":"Input!M24","v":false},null,null,0,0,null,null,{"$f":"O1469*O$1719*($H1734=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1469*AU$1719*($H1734=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Pensacola UG Modernization","AFUDC Capital",5,null,{"$f":"Input!M29","v":false},null,null,0,0,null,null,{"$f":"O1474*O$1719*($H1739=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1474*AU$1719*($H1739=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Crist Pipeline","AFUDC Capital",5,null,{"$f":"Input!M33","v":false},null,null,0,0,null,null,{"$f":"O1478*O$1719*($H1743=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1478*AU$1719*($H1743=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,"2017 SoBRA","AFUDC Capital",5,null,{"$f":"Input!M37","v":true},null,null,129.56219926571302,116.22260979283868,null,null,{"$f":"O1482*O$1719*($H1747=TRUE)","v":0},115.79346510599999,0.41398174499999524,1.5162941838696042E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1482*AU$1719*($H1747=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,"2018 SoBRA","AFUDC Capital",5,null,{"$f":"Input!M38","v":true},null,null,131.87782939422263,118.28242142700002,null,null,{"$f":"O1483*O$1719*($H1748=TRUE)","v":0},118.088555235,0.18460823700000331,9.2579550000039031E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1483*AU$1719*($H1748=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31,"Mason Solar","AFUDC Capital",5,null,{"$f":"Input!M42","v":true},null,null,28.836241518165068,29.901442416000002,null,null,{"$f":"O1487*O$1719*($H1752=TRUE)","v":0},0,0,29.901442416000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1487*AU$1719*($H1752=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,"Unidentified Future Solar - 2023","AFUDC Capital",5,null,{"$f":"Input!M47","v":true},null,null,125.34116799774263,161.55669806843255,null,null,{"$f":"O1492*O$1719*($H1757=TRUE)","v":0},0,0,0,0,0,161.55669806843255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1492*AU$1719*($H1757=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,39,"Ft. Lauderdale Peakers","AFUDC Capital",5,null,{"$f":"Input!M50","v":false},null,null,0,0,null,null,{"$f":"O1495*O$1719*($H1760=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1495*AU$1719*($H1760=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,41,{"$f":"INDEX(D$157:D$281,$C1762,1)","v":"Ft. Lauderdale Black Start Upgrades"},"AFUDC Capital",5,null,{"$f":"Input!M52","v":false},null,null,0,0,null,null,{"$f":"O1497*O$1719*($H1762=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1497*AU$1719*($H1762=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,47,"New Service","Capital",4,null,{"$f":"Input!M58","v":false},null,null,0,0,null,null,{"$f":"O1503*O$1719*($H1768=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1503*AU$1719*($H1768=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50,"Distribution Expansion","Capital",4,null,{"$f":"Input!M61","v":false},null,null,0,0,null,null,{"$f":"O1506*O$1719*($H1771=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1506*AU$1719*($H1771=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,54,"T&S Planned Reliability","Capital",4,null,{"$f":"Input!M65","v":false},null,null,0,0,null,null,{"$f":"O1510*O$1719*($H1775=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1510*AU$1719*($H1775=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,55,"Distribution Automation","Capital",4,null,{"$f":"Input!M66","v":false},null,null,0,0,null,null,{"$f":"O1511*O$1719*($H1776=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1511*AU$1719*($H1776=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,59,"Other Reliability","Capital",4,null,{"$f":"Input!M70","v":false},null,null,0,0,null,null,{"$f":"O1515*O$1719*($H1780=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1515*AU$1719*($H1780=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,64,"Storm Mitigation","Capital",4,null,{"$f":"Input!M75","v":false},null,null,0,0,null,null,{"$f":"O1520*O$1719*($H1785=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1520*AU$1719*($H1785=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,67,"Relocations","Capital",4,null,{"$f":"Input!M78","v":false},null,null,0,0,null,null,{"$f":"O1523*O$1719*($H1788=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1523*AU$1719*($H1788=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,69,"Compliance","Capital",4,null,{"$f":"Input!M80","v":false},null,null,0,0,null,null,{"$f":"O1525*O$1719*($H1790=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1525*AU$1719*($H1790=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,75,"Other Requests","Capital",4,null,{"$f":"Input!M86","v":false},null,null,0,0,null,null,{"$f":"O1531*O$1719*($H1796=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1531*AU$1719*($H1796=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,78,"CT Parts","Capital",4,null,{"$f":"Input!M89","v":false},null,null,0,0,null,null,{"$f":"O1534*O$1719*($H1799=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1534*AU$1719*($H1799=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,82,"GE DOT05 Tech 2","Capital",4,null,{"$f":"Input!M93","v":false},null,null,0,0,null,null,{"$f":"O1538*O$1719*($H1803=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1538*AU$1719*($H1803=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,83,"Manatee 1&2 Dismantlement","Capital",4,null,{"$f":"Input!M94","v":false},null,null,0,0,null,null,{"$f":"O1539*O$1719*($H1804=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1539*AU$1719*($H1804=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,87,"Turbine Reliability","Capital",4,null,{"$f":"Input!M98","v":false},null,null,0,0,null,null,{"$f":"O1543*O$1719*($H1808=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1543*AU$1719*($H1808=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,91,"Regulatory","Capital",4,null,{"$f":"Input!M102","v":false},null,null,0,0,null,null,{"$f":"O1547*O$1719*($H1812=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1547*AU$1719*($H1812=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,96,"SolarTogether 3","Capital",4,null,{"$f":"Input!M107","v":true},null,null,145.2147112291363,147.85641325683221,null,null,{"$f":"O1552*O$1719*($H1817=TRUE)","v":0},1.3309800000000001E-4,36.130497882,111.72578227683222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1552*AU$1719*($H1817=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,98,"SolarTogether 5","Capital",4,null,{"$f":"Input!M109","v":true},null,null,92.701629430152835,97.500910320988154,null,null,{"$f":"O1554*O$1719*($H1819=TRUE)","v":0},0,4.2468900000000007E-4,77.826347348228026,19.674138283760133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1554*AU$1719*($H1819=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,101,"Safe Harbor Panels - 2022","CWIP Capital",6,null,{"$f":"Input!M112","v":true},null,null,0,0,null,null,{"$f":"O1557*O$1719*($H1822=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1557*AU$1719*($H1822=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,106,"Customer Facing Applications ","Capital",4,null,{"$f":"Input!M117","v":false},null,null,0,0,null,null,{"$f":"O1562*O$1719*($H1827=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1562*AU$1719*($H1827=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,110,"Other ","Capital",4,null,{"$f":"Input!M121","v":false},null,null,0,0,null,null,{"$f":"O1566*O$1719*($H1831=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1566*AU$1719*($H1831=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,111,"PGA Campus","Capital",4,null,{"$f":"Input!M122","v":false},null,null,0,0,null,null,{"$f":"O1567*O$1719*($H1832=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1567*AU$1719*($H1832=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,115,"LED Lighting (Sales Programs)","Capital",4,null,{"$f":"Input!M126","v":false},null,null,0,0,null,null,{"$f":"O1571*O$1719*($H1836=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1571*AU$1719*($H1836=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,119,"item 119","Land",3,null,{"$f":"Input!M130","v":false},null,null,0,0,null,null,{"$f":"O1575*O$1719*($H1840=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1575*AU$1719*($H1840=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,124,"item 124","Land",3,null,{"$f":"Input!M135","v":false},null,null,0,0,null,null,{"$f":"O1580*O$1719*($H1845=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1580*AU$1719*($H1845=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1721","v":"Total Investment Tax Credit (ITC)"},null,null,null,null,null,null,1541.5868144009548,1630.9216860669221,null,null,{"$f":"SUM(O1722:O1846)","v":4.0732190819999996},237.86612477999995,152.93667482099997,571.68456125222121,272.13427239602152,227.5883801952146,161.99722606843255,2.6412274330168701,3.9015600000000002E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1722:AU1846)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ITC Basis Reduction",null,null,null,"ITC","Basis Reduction"]
[null,null,5,"PTN LP Turbine Replacement","AFUDC Capital",5,null,false,0.5,null,0,0,null,null,{"$f":"-O1726*$I1855","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1726*$I1855","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"Corbett-Sugar-Quarry 500 KV Line","AFUDC Capital",5,null,false,0.5,null,0,0,null,null,{"$f":"-O1730*$I1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1730*$I1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"Eau-Gallie Injection","AFUDC Capital",5,null,false,0.5,null,0,0,null,null,{"$f":"-O1731*$I1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1731*$I1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Argyle Injection (PNG-24)","AFUDC Capital",5,null,false,0.5,null,0,0,null,null,{"$f":"-O1735*$I1864","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1735*$I1864","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Pensacola UG Modernization","AFUDC Capital",5,null,false,0.5,null,0,0,null,null,{"$f":"-O1739*$I1868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1739*$I1868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"North Florida Resiliency Connection","AFUDC Capital",5,null,false,0.5,null,0,0,null,null,{"$f":"-O1744*$I1873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1744*$I1873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"2016 Solar","AFUDC Capital",5,null,true,0.5,null,{"$f":"SUMPRODUCT(O1875:BM1875,$O$11:$BM$11)","v":-0.78229466114390112},{"$f":"SUM(O1875:BM1875)","v":-0.66056044049999996},null,null,{"$f":"-O1746*$I1875","v":-0.54775699649999998},-0.11006716349999998,-2.4112034999999921E-3,-3.250769999999736E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,"2020 SoBRA","AFUDC Capital",5,null,true,0.5,null,-57.325051495249106,-59.442619288635335,null,null,{"$f":"-O1750*$I1879","v":0},0,0,-59.442619288635335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,32,"Blue Springs Solar","AFUDC Capital",5,null,true,0.5,null,-13.996641358968768,-15.604186338,null,null,{"$f":"-O1753*$I1882","v":0},0,0,0,-15.604186338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,"Unidentified Future Solar - 2021","AFUDC Capital",5,null,true,0.5,null,-72.29445538094167,-80.597632248795108,null,null,{"$f":"-O1755*$I1884","v":0},0,0,0,-80.597632248795108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,37,"Unidentified Future Solar - 2024","AFUDC Capital",5,null,true,0.5,null,-0.95268929084559939,-1.3206137165084351,null,null,{"$f":"-O1758*$I1887","v":0},0,0,0,0,0,0,-1.3206137165084351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,41,{"$f":"INDEX(D$157:D$281,$C1891,1)","v":"Ft. Lauderdale Black Start Upgrades"},"AFUDC Capital",5,null,false,0.5,null,0,0,null,null,{"$f":"-O1762*$I1891","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,"Other","AFUDC Capital",5,null,false,0.5,null,0,0,null,null,{"$f":"-O1767*$I1896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,49,"T&S Expansion","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1770*$I1899","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,51,"MP Growth","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1772*$I1901","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,57,"Overhead to Underground","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1778*$I1907","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,60,"Feeder Hardening","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1781*$I1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,62,"Lateral Hardening","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1783*$I1912","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,65,"T&S Inspections","Capital",4,null,{"$f":"H1786","v":false},0.5,null,0,0,null,null,{"$f":"-O1786*$I1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,69,"Compliance","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1790*$I1919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,74,"Restoration","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1795*$I1924","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,77,"CT Overhauls (Outage Execution and Not Parts)","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1798*$I1927","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,79,"CT Gas Turbines","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1800*$I1929","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,85,"Scherer 4 Dismantlement","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1806*$I1935","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,"Projects","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1809*$I1938","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,90,"Other Reliability","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1811*$I1940","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,93,"Dania Beach Energy Center","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1814*$I1943","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,97,"SolarTogether 4","Capital",4,null,{"$f":"H1818","v":true},0.5,null,-48.639988781445922,-51.11098999705505,null,null,{"$f":"-O1818*$I1947","v":0},0,-4.0297994999999994E-3,-41.454661864242603,-9.6522983333124461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,101,"Safe Harbor Panels - 2022","CWIP Capital",6,null,true,0.5,null,0,0,null,null,{"$f":"-O1822*$I1951","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,106,"Customer Facing Applications ","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1827*$I1956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,109,"Meters","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1830*$I1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,111,"PGA Campus","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1832*$I1961","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,116,"All Other","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1837*$I1966","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,120,"item 120","Land",3,null,false,0.5,null,0,0,null,null,{"$f":"-O1841*$I1970","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,121,"item 121","Land",3,null,false,0.5,null,0,0,null,null,{"$f":"-O1842*$I1971","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,125,"item 125","Land",3,null,false,0.5,null,0,0,null,null,{"$f":"-O1846*$I1975","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ITC Normalization, After Tax"]
[null,null,5,"PTN LP Turbine Replacement","AFUDC Capital",5,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1726:O1726,N(OFFSET($O420:O420,0,MAX(COLUMN($O420:O420))-COLUMN($O420:O420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:P1726,N(OFFSET($O420:P420,0,MAX(COLUMN($O420:P420))-COLUMN($O420:P420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:Q1726,N(OFFSET($O420:Q420,0,MAX(COLUMN($O420:Q420))-COLUMN($O420:Q420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:R1726,N(OFFSET($O420:R420,0,MAX(COLUMN($O420:R420))-COLUMN($O420:R420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:S1726,N(OFFSET($O420:S420,0,MAX(COLUMN($O420:S420))-COLUMN($O420:S420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:T1726,N(OFFSET($O420:T420,0,MAX(COLUMN($O420:T420))-COLUMN($O420:T420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:U1726,N(OFFSET($O420:U420,0,MAX(COLUMN($O420:U420))-COLUMN($O420:U420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:V1726,N(OFFSET($O420:V420,0,MAX(COLUMN($O420:V420))-COLUMN($O420:V420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:W1726,N(OFFSET($O420:W420,0,MAX(COLUMN($O420:W420))-COLUMN($O420:W420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:X1726,N(OFFSET($O420:X420,0,MAX(COLUMN($O420:X420))-COLUMN($O420:X420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:Y1726,N(OFFSET($O420:Y420,0,MAX(COLUMN($O420:Y420))-COLUMN($O420:Y420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:Z1726,N(OFFSET($O420:Z420,0,MAX(COLUMN($O420:Z420))-COLUMN($O420:Z420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AA1726,N(OFFSET($O420:AA420,0,MAX(COLUMN($O420:AA420))-COLUMN($O420:AA420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AB1726,N(OFFSET($O420:AB420,0,MAX(COLUMN($O420:AB420))-COLUMN($O420:AB420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AC1726,N(OFFSET($O420:AC420,0,MAX(COLUMN($O420:AC420))-COLUMN($O420:AC420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AD1726,N(OFFSET($O420:AD420,0,MAX(COLUMN($O420:AD420))-COLUMN($O420:AD420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AE1726,N(OFFSET($O420:AE420,0,MAX(COLUMN($O420:AE420))-COLUMN($O420:AE420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AF1726,N(OFFSET($O420:AF420,0,MAX(COLUMN($O420:AF420))-COLUMN($O420:AF420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AG1726,N(OFFSET($O420:AG420,0,MAX(COLUMN($O420:AG420))-COLUMN($O420:AG420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AH1726,N(OFFSET($O420:AH420,0,MAX(COLUMN($O420:AH420))-COLUMN($O420:AH420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AI1726,N(OFFSET($O420:AI420,0,MAX(COLUMN($O420:AI420))-COLUMN($O420:AI420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AJ1726,N(OFFSET($O420:AJ420,0,MAX(COLUMN($O420:AJ420))-COLUMN($O420:AJ420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AK1726,N(OFFSET($O420:AK420,0,MAX(COLUMN($O420:AK420))-COLUMN($O420:AK420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AL1726,N(OFFSET($O420:AL420,0,MAX(COLUMN($O420:AL420))-COLUMN($O420:AL420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AM1726,N(OFFSET($O420:AM420,0,MAX(COLUMN($O420:AM420))-COLUMN($O420:AM420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AN1726,N(OFFSET($O420:AN420,0,MAX(COLUMN($O420:AN420))-COLUMN($O420:AN420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AO1726,N(OFFSET($O420:AO420,0,MAX(COLUMN($O420:AO420))-COLUMN($O420:AO420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AP1726,N(OFFSET($O420:AP420,0,MAX(COLUMN($O420:AP420))-COLUMN($O420:AP420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AQ1726,N(OFFSET($O420:AQ420,0,MAX(COLUMN($O420:AQ420))-COLUMN($O420:AQ420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AR1726,N(OFFSET($O420:AR420,0,MAX(COLUMN($O420:AR420))-COLUMN($O420:AR420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AS1726,N(OFFSET($O420:AS420,0,MAX(COLUMN($O420:AS420))-COLUMN($O420:AS420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AT1726,N(OFFSET($O420:AT420,0,MAX(COLUMN($O420:AT420))-COLUMN($O420:AT420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AU1726,N(OFFSET($O420:AU420,0,MAX(COLUMN($O420:AU420))-COLUMN($O420:AU420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AV1726,N(OFFSET($O420:AV420,0,MAX(COLUMN($O420:AV420))-COLUMN($O420:AV420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AW1726,N(OFFSET($O420:AW420,0,MAX(COLUMN($O420:AW420))-COLUMN($O420:AW420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AX1726,N(OFFSET($O420:AX420,0,MAX(COLUMN($O420:AX420))-COLUMN($O420:AX420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AY1726,N(OFFSET($O420:AY420,0,MAX(COLUMN($O420:AY420))-COLUMN($O420:AY420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:AZ1726,N(OFFSET($O420:AZ420,0,MAX(COLUMN($O420:AZ420))-COLUMN($O420:AZ420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:BA1726,N(OFFSET($O420:BA420,0,MAX(COLUMN($O420:BA420))-COLUMN($O420:BA420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:BB1726,N(OFFSET($O420:BB420,0,MAX(COLUMN($O420:BB420))-COLUMN($O420:BB420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:BC1726,N(OFFSET($O420:BC420,0,MAX(COLUMN($O420:BC420))-COLUMN($O420:BC420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:BD1726,N(OFFSET($O420:BD420,0,MAX(COLUMN($O420:BD420))-COLUMN($O420:BD420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:BE1726,N(OFFSET($O420:BE420,0,MAX(COLUMN($O420:BE420))-COLUMN($O420:BE420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:BF1726,N(OFFSET($O420:BF420,0,MAX(COLUMN($O420:BF420))-COLUMN($O420:BF420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:BG1726,N(OFFSET($O420:BG420,0,MAX(COLUMN($O420:BG420))-COLUMN($O420:BG420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:BH1726,N(OFFSET($O420:BH420,0,MAX(COLUMN($O420:BH420))-COLUMN($O420:BH420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:BI1726,N(OFFSET($O420:BI420,0,MAX(COLUMN($O420:BI420))-COLUMN($O420:BI420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:BJ1726,N(OFFSET($O420:BJ420,0,MAX(COLUMN($O420:BJ420))-COLUMN($O420:BJ420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:BK1726,N(OFFSET($O420:BK420,0,MAX(COLUMN($O420:BK420))-COLUMN($O420:BK420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:BL1726,N(OFFSET($O420:BL420,0,MAX(COLUMN($O420:BL420))-COLUMN($O420:BL420),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1726:BM1726,N(OFFSET($O420:BM420,0,MAX(COLUMN($O420:BM420))-COLUMN($O420:BM420),1,1)))","v":0}]
[null,null,8,"500kV Improvement","AFUDC Capital",5,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1729:O1729,N(OFFSET($O423:O423,0,MAX(COLUMN($O423:O423))-COLUMN($O423:O423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:P1729,N(OFFSET($O423:P423,0,MAX(COLUMN($O423:P423))-COLUMN($O423:P423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:Q1729,N(OFFSET($O423:Q423,0,MAX(COLUMN($O423:Q423))-COLUMN($O423:Q423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:R1729,N(OFFSET($O423:R423,0,MAX(COLUMN($O423:R423))-COLUMN($O423:R423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:S1729,N(OFFSET($O423:S423,0,MAX(COLUMN($O423:S423))-COLUMN($O423:S423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:T1729,N(OFFSET($O423:T423,0,MAX(COLUMN($O423:T423))-COLUMN($O423:T423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:U1729,N(OFFSET($O423:U423,0,MAX(COLUMN($O423:U423))-COLUMN($O423:U423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:V1729,N(OFFSET($O423:V423,0,MAX(COLUMN($O423:V423))-COLUMN($O423:V423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:W1729,N(OFFSET($O423:W423,0,MAX(COLUMN($O423:W423))-COLUMN($O423:W423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:X1729,N(OFFSET($O423:X423,0,MAX(COLUMN($O423:X423))-COLUMN($O423:X423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:Y1729,N(OFFSET($O423:Y423,0,MAX(COLUMN($O423:Y423))-COLUMN($O423:Y423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:Z1729,N(OFFSET($O423:Z423,0,MAX(COLUMN($O423:Z423))-COLUMN($O423:Z423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AA1729,N(OFFSET($O423:AA423,0,MAX(COLUMN($O423:AA423))-COLUMN($O423:AA423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AB1729,N(OFFSET($O423:AB423,0,MAX(COLUMN($O423:AB423))-COLUMN($O423:AB423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AC1729,N(OFFSET($O423:AC423,0,MAX(COLUMN($O423:AC423))-COLUMN($O423:AC423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AD1729,N(OFFSET($O423:AD423,0,MAX(COLUMN($O423:AD423))-COLUMN($O423:AD423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AE1729,N(OFFSET($O423:AE423,0,MAX(COLUMN($O423:AE423))-COLUMN($O423:AE423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AF1729,N(OFFSET($O423:AF423,0,MAX(COLUMN($O423:AF423))-COLUMN($O423:AF423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AG1729,N(OFFSET($O423:AG423,0,MAX(COLUMN($O423:AG423))-COLUMN($O423:AG423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AH1729,N(OFFSET($O423:AH423,0,MAX(COLUMN($O423:AH423))-COLUMN($O423:AH423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AI1729,N(OFFSET($O423:AI423,0,MAX(COLUMN($O423:AI423))-COLUMN($O423:AI423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AJ1729,N(OFFSET($O423:AJ423,0,MAX(COLUMN($O423:AJ423))-COLUMN($O423:AJ423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AK1729,N(OFFSET($O423:AK423,0,MAX(COLUMN($O423:AK423))-COLUMN($O423:AK423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AL1729,N(OFFSET($O423:AL423,0,MAX(COLUMN($O423:AL423))-COLUMN($O423:AL423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AM1729,N(OFFSET($O423:AM423,0,MAX(COLUMN($O423:AM423))-COLUMN($O423:AM423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AN1729,N(OFFSET($O423:AN423,0,MAX(COLUMN($O423:AN423))-COLUMN($O423:AN423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AO1729,N(OFFSET($O423:AO423,0,MAX(COLUMN($O423:AO423))-COLUMN($O423:AO423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AP1729,N(OFFSET($O423:AP423,0,MAX(COLUMN($O423:AP423))-COLUMN($O423:AP423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AQ1729,N(OFFSET($O423:AQ423,0,MAX(COLUMN($O423:AQ423))-COLUMN($O423:AQ423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AR1729,N(OFFSET($O423:AR423,0,MAX(COLUMN($O423:AR423))-COLUMN($O423:AR423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AS1729,N(OFFSET($O423:AS423,0,MAX(COLUMN($O423:AS423))-COLUMN($O423:AS423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AT1729,N(OFFSET($O423:AT423,0,MAX(COLUMN($O423:AT423))-COLUMN($O423:AT423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AU1729,N(OFFSET($O423:AU423,0,MAX(COLUMN($O423:AU423))-COLUMN($O423:AU423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AV1729,N(OFFSET($O423:AV423,0,MAX(COLUMN($O423:AV423))-COLUMN($O423:AV423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AW1729,N(OFFSET($O423:AW423,0,MAX(COLUMN($O423:AW423))-COLUMN($O423:AW423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AX1729,N(OFFSET($O423:AX423,0,MAX(COLUMN($O423:AX423))-COLUMN($O423:AX423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AY1729,N(OFFSET($O423:AY423,0,MAX(COLUMN($O423:AY423))-COLUMN($O423:AY423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:AZ1729,N(OFFSET($O423:AZ423,0,MAX(COLUMN($O423:AZ423))-COLUMN($O423:AZ423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:BA1729,N(OFFSET($O423:BA423,0,MAX(COLUMN($O423:BA423))-COLUMN($O423:BA423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:BB1729,N(OFFSET($O423:BB423,0,MAX(COLUMN($O423:BB423))-COLUMN($O423:BB423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:BC1729,N(OFFSET($O423:BC423,0,MAX(COLUMN($O423:BC423))-COLUMN($O423:BC423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:BD1729,N(OFFSET($O423:BD423,0,MAX(COLUMN($O423:BD423))-COLUMN($O423:BD423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:BE1729,N(OFFSET($O423:BE423,0,MAX(COLUMN($O423:BE423))-COLUMN($O423:BE423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:BF1729,N(OFFSET($O423:BF423,0,MAX(COLUMN($O423:BF423))-COLUMN($O423:BF423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:BG1729,N(OFFSET($O423:BG423,0,MAX(COLUMN($O423:BG423))-COLUMN($O423:BG423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:BH1729,N(OFFSET($O423:BH423,0,MAX(COLUMN($O423:BH423))-COLUMN($O423:BH423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:BI1729,N(OFFSET($O423:BI423,0,MAX(COLUMN($O423:BI423))-COLUMN($O423:BI423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:BJ1729,N(OFFSET($O423:BJ423,0,MAX(COLUMN($O423:BJ423))-COLUMN($O423:BJ423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:BK1729,N(OFFSET($O423:BK423,0,MAX(COLUMN($O423:BK423))-COLUMN($O423:BK423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:BL1729,N(OFFSET($O423:BL423,0,MAX(COLUMN($O423:BL423))-COLUMN($O423:BL423),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1729:BM1729,N(OFFSET($O423:BM423,0,MAX(COLUMN($O423:BM423))-COLUMN($O423:BM423),1,1)))","v":0}]
[null,null,10,"Eau-Gallie Injection","AFUDC Capital",5,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1731:O1731,N(OFFSET($O425:O425,0,MAX(COLUMN($O425:O425))-COLUMN($O425:O425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:P1731,N(OFFSET($O425:P425,0,MAX(COLUMN($O425:P425))-COLUMN($O425:P425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:Q1731,N(OFFSET($O425:Q425,0,MAX(COLUMN($O425:Q425))-COLUMN($O425:Q425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:R1731,N(OFFSET($O425:R425,0,MAX(COLUMN($O425:R425))-COLUMN($O425:R425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:S1731,N(OFFSET($O425:S425,0,MAX(COLUMN($O425:S425))-COLUMN($O425:S425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:T1731,N(OFFSET($O425:T425,0,MAX(COLUMN($O425:T425))-COLUMN($O425:T425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:U1731,N(OFFSET($O425:U425,0,MAX(COLUMN($O425:U425))-COLUMN($O425:U425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:V1731,N(OFFSET($O425:V425,0,MAX(COLUMN($O425:V425))-COLUMN($O425:V425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:W1731,N(OFFSET($O425:W425,0,MAX(COLUMN($O425:W425))-COLUMN($O425:W425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:X1731,N(OFFSET($O425:X425,0,MAX(COLUMN($O425:X425))-COLUMN($O425:X425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:Y1731,N(OFFSET($O425:Y425,0,MAX(COLUMN($O425:Y425))-COLUMN($O425:Y425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:Z1731,N(OFFSET($O425:Z425,0,MAX(COLUMN($O425:Z425))-COLUMN($O425:Z425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AA1731,N(OFFSET($O425:AA425,0,MAX(COLUMN($O425:AA425))-COLUMN($O425:AA425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AB1731,N(OFFSET($O425:AB425,0,MAX(COLUMN($O425:AB425))-COLUMN($O425:AB425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AC1731,N(OFFSET($O425:AC425,0,MAX(COLUMN($O425:AC425))-COLUMN($O425:AC425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AD1731,N(OFFSET($O425:AD425,0,MAX(COLUMN($O425:AD425))-COLUMN($O425:AD425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AE1731,N(OFFSET($O425:AE425,0,MAX(COLUMN($O425:AE425))-COLUMN($O425:AE425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AF1731,N(OFFSET($O425:AF425,0,MAX(COLUMN($O425:AF425))-COLUMN($O425:AF425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AG1731,N(OFFSET($O425:AG425,0,MAX(COLUMN($O425:AG425))-COLUMN($O425:AG425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AH1731,N(OFFSET($O425:AH425,0,MAX(COLUMN($O425:AH425))-COLUMN($O425:AH425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AI1731,N(OFFSET($O425:AI425,0,MAX(COLUMN($O425:AI425))-COLUMN($O425:AI425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AJ1731,N(OFFSET($O425:AJ425,0,MAX(COLUMN($O425:AJ425))-COLUMN($O425:AJ425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AK1731,N(OFFSET($O425:AK425,0,MAX(COLUMN($O425:AK425))-COLUMN($O425:AK425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AL1731,N(OFFSET($O425:AL425,0,MAX(COLUMN($O425:AL425))-COLUMN($O425:AL425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AM1731,N(OFFSET($O425:AM425,0,MAX(COLUMN($O425:AM425))-COLUMN($O425:AM425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AN1731,N(OFFSET($O425:AN425,0,MAX(COLUMN($O425:AN425))-COLUMN($O425:AN425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AO1731,N(OFFSET($O425:AO425,0,MAX(COLUMN($O425:AO425))-COLUMN($O425:AO425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AP1731,N(OFFSET($O425:AP425,0,MAX(COLUMN($O425:AP425))-COLUMN($O425:AP425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AQ1731,N(OFFSET($O425:AQ425,0,MAX(COLUMN($O425:AQ425))-COLUMN($O425:AQ425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AR1731,N(OFFSET($O425:AR425,0,MAX(COLUMN($O425:AR425))-COLUMN($O425:AR425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AS1731,N(OFFSET($O425:AS425,0,MAX(COLUMN($O425:AS425))-COLUMN($O425:AS425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AT1731,N(OFFSET($O425:AT425,0,MAX(COLUMN($O425:AT425))-COLUMN($O425:AT425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AU1731,N(OFFSET($O425:AU425,0,MAX(COLUMN($O425:AU425))-COLUMN($O425:AU425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AV1731,N(OFFSET($O425:AV425,0,MAX(COLUMN($O425:AV425))-COLUMN($O425:AV425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AW1731,N(OFFSET($O425:AW425,0,MAX(COLUMN($O425:AW425))-COLUMN($O425:AW425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AX1731,N(OFFSET($O425:AX425,0,MAX(COLUMN($O425:AX425))-COLUMN($O425:AX425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AY1731,N(OFFSET($O425:AY425,0,MAX(COLUMN($O425:AY425))-COLUMN($O425:AY425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:AZ1731,N(OFFSET($O425:AZ425,0,MAX(COLUMN($O425:AZ425))-COLUMN($O425:AZ425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:BA1731,N(OFFSET($O425:BA425,0,MAX(COLUMN($O425:BA425))-COLUMN($O425:BA425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:BB1731,N(OFFSET($O425:BB425,0,MAX(COLUMN($O425:BB425))-COLUMN($O425:BB425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:BC1731,N(OFFSET($O425:BC425,0,MAX(COLUMN($O425:BC425))-COLUMN($O425:BC425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:BD1731,N(OFFSET($O425:BD425,0,MAX(COLUMN($O425:BD425))-COLUMN($O425:BD425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:BE1731,N(OFFSET($O425:BE425,0,MAX(COLUMN($O425:BE425))-COLUMN($O425:BE425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:BF1731,N(OFFSET($O425:BF425,0,MAX(COLUMN($O425:BF425))-COLUMN($O425:BF425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:BG1731,N(OFFSET($O425:BG425,0,MAX(COLUMN($O425:BG425))-COLUMN($O425:BG425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:BH1731,N(OFFSET($O425:BH425,0,MAX(COLUMN($O425:BH425))-COLUMN($O425:BH425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:BI1731,N(OFFSET($O425:BI425,0,MAX(COLUMN($O425:BI425))-COLUMN($O425:BI425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:BJ1731,N(OFFSET($O425:BJ425,0,MAX(COLUMN($O425:BJ425))-COLUMN($O425:BJ425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:BK1731,N(OFFSET($O425:BK425,0,MAX(COLUMN($O425:BK425))-COLUMN($O425:BK425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:BL1731,N(OFFSET($O425:BL425,0,MAX(COLUMN($O425:BL425))-COLUMN($O425:BL425),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1731:BM1731,N(OFFSET($O425:BM425,0,MAX(COLUMN($O425:BM425))-COLUMN($O425:BM425),1,1)))","v":0}]
[null,null,15,"Deaton Injection (PNG-28)","AFUDC Capital",5,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1736:O1736,N(OFFSET($O430:O430,0,MAX(COLUMN($O430:O430))-COLUMN($O430:O430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:P1736,N(OFFSET($O430:P430,0,MAX(COLUMN($O430:P430))-COLUMN($O430:P430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:Q1736,N(OFFSET($O430:Q430,0,MAX(COLUMN($O430:Q430))-COLUMN($O430:Q430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:R1736,N(OFFSET($O430:R430,0,MAX(COLUMN($O430:R430))-COLUMN($O430:R430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:S1736,N(OFFSET($O430:S430,0,MAX(COLUMN($O430:S430))-COLUMN($O430:S430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:T1736,N(OFFSET($O430:T430,0,MAX(COLUMN($O430:T430))-COLUMN($O430:T430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:U1736,N(OFFSET($O430:U430,0,MAX(COLUMN($O430:U430))-COLUMN($O430:U430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:V1736,N(OFFSET($O430:V430,0,MAX(COLUMN($O430:V430))-COLUMN($O430:V430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:W1736,N(OFFSET($O430:W430,0,MAX(COLUMN($O430:W430))-COLUMN($O430:W430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:X1736,N(OFFSET($O430:X430,0,MAX(COLUMN($O430:X430))-COLUMN($O430:X430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:Y1736,N(OFFSET($O430:Y430,0,MAX(COLUMN($O430:Y430))-COLUMN($O430:Y430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:Z1736,N(OFFSET($O430:Z430,0,MAX(COLUMN($O430:Z430))-COLUMN($O430:Z430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AA1736,N(OFFSET($O430:AA430,0,MAX(COLUMN($O430:AA430))-COLUMN($O430:AA430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AB1736,N(OFFSET($O430:AB430,0,MAX(COLUMN($O430:AB430))-COLUMN($O430:AB430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AC1736,N(OFFSET($O430:AC430,0,MAX(COLUMN($O430:AC430))-COLUMN($O430:AC430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AD1736,N(OFFSET($O430:AD430,0,MAX(COLUMN($O430:AD430))-COLUMN($O430:AD430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AE1736,N(OFFSET($O430:AE430,0,MAX(COLUMN($O430:AE430))-COLUMN($O430:AE430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AF1736,N(OFFSET($O430:AF430,0,MAX(COLUMN($O430:AF430))-COLUMN($O430:AF430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AG1736,N(OFFSET($O430:AG430,0,MAX(COLUMN($O430:AG430))-COLUMN($O430:AG430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AH1736,N(OFFSET($O430:AH430,0,MAX(COLUMN($O430:AH430))-COLUMN($O430:AH430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AI1736,N(OFFSET($O430:AI430,0,MAX(COLUMN($O430:AI430))-COLUMN($O430:AI430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AJ1736,N(OFFSET($O430:AJ430,0,MAX(COLUMN($O430:AJ430))-COLUMN($O430:AJ430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AK1736,N(OFFSET($O430:AK430,0,MAX(COLUMN($O430:AK430))-COLUMN($O430:AK430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AL1736,N(OFFSET($O430:AL430,0,MAX(COLUMN($O430:AL430))-COLUMN($O430:AL430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AM1736,N(OFFSET($O430:AM430,0,MAX(COLUMN($O430:AM430))-COLUMN($O430:AM430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AN1736,N(OFFSET($O430:AN430,0,MAX(COLUMN($O430:AN430))-COLUMN($O430:AN430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AO1736,N(OFFSET($O430:AO430,0,MAX(COLUMN($O430:AO430))-COLUMN($O430:AO430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AP1736,N(OFFSET($O430:AP430,0,MAX(COLUMN($O430:AP430))-COLUMN($O430:AP430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AQ1736,N(OFFSET($O430:AQ430,0,MAX(COLUMN($O430:AQ430))-COLUMN($O430:AQ430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AR1736,N(OFFSET($O430:AR430,0,MAX(COLUMN($O430:AR430))-COLUMN($O430:AR430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AS1736,N(OFFSET($O430:AS430,0,MAX(COLUMN($O430:AS430))-COLUMN($O430:AS430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AT1736,N(OFFSET($O430:AT430,0,MAX(COLUMN($O430:AT430))-COLUMN($O430:AT430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AU1736,N(OFFSET($O430:AU430,0,MAX(COLUMN($O430:AU430))-COLUMN($O430:AU430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AV1736,N(OFFSET($O430:AV430,0,MAX(COLUMN($O430:AV430))-COLUMN($O430:AV430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AW1736,N(OFFSET($O430:AW430,0,MAX(COLUMN($O430:AW430))-COLUMN($O430:AW430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AX1736,N(OFFSET($O430:AX430,0,MAX(COLUMN($O430:AX430))-COLUMN($O430:AX430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AY1736,N(OFFSET($O430:AY430,0,MAX(COLUMN($O430:AY430))-COLUMN($O430:AY430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:AZ1736,N(OFFSET($O430:AZ430,0,MAX(COLUMN($O430:AZ430))-COLUMN($O430:AZ430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:BA1736,N(OFFSET($O430:BA430,0,MAX(COLUMN($O430:BA430))-COLUMN($O430:BA430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:BB1736,N(OFFSET($O430:BB430,0,MAX(COLUMN($O430:BB430))-COLUMN($O430:BB430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:BC1736,N(OFFSET($O430:BC430,0,MAX(COLUMN($O430:BC430))-COLUMN($O430:BC430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:BD1736,N(OFFSET($O430:BD430,0,MAX(COLUMN($O430:BD430))-COLUMN($O430:BD430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:BE1736,N(OFFSET($O430:BE430,0,MAX(COLUMN($O430:BE430))-COLUMN($O430:BE430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:BF1736,N(OFFSET($O430:BF430,0,MAX(COLUMN($O430:BF430))-COLUMN($O430:BF430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:BG1736,N(OFFSET($O430:BG430,0,MAX(COLUMN($O430:BG430))-COLUMN($O430:BG430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:BH1736,N(OFFSET($O430:BH430,0,MAX(COLUMN($O430:BH430))-COLUMN($O430:BH430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:BI1736,N(OFFSET($O430:BI430,0,MAX(COLUMN($O430:BI430))-COLUMN($O430:BI430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:BJ1736,N(OFFSET($O430:BJ430,0,MAX(COLUMN($O430:BJ430))-COLUMN($O430:BJ430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:BK1736,N(OFFSET($O430:BK430,0,MAX(COLUMN($O430:BK430))-COLUMN($O430:BK430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:BL1736,N(OFFSET($O430:BL430,0,MAX(COLUMN($O430:BL430))-COLUMN($O430:BL430),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1736:BM1736,N(OFFSET($O430:BM430,0,MAX(COLUMN($O430:BM430))-COLUMN($O430:BM430),1,1)))","v":0}]
[null,null,19,"Other","AFUDC Capital",5,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1740:O1740,N(OFFSET($O434:O434,0,MAX(COLUMN($O434:O434))-COLUMN($O434:O434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:P1740,N(OFFSET($O434:P434,0,MAX(COLUMN($O434:P434))-COLUMN($O434:P434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:Q1740,N(OFFSET($O434:Q434,0,MAX(COLUMN($O434:Q434))-COLUMN($O434:Q434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:R1740,N(OFFSET($O434:R434,0,MAX(COLUMN($O434:R434))-COLUMN($O434:R434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:S1740,N(OFFSET($O434:S434,0,MAX(COLUMN($O434:S434))-COLUMN($O434:S434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:T1740,N(OFFSET($O434:T434,0,MAX(COLUMN($O434:T434))-COLUMN($O434:T434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:U1740,N(OFFSET($O434:U434,0,MAX(COLUMN($O434:U434))-COLUMN($O434:U434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:V1740,N(OFFSET($O434:V434,0,MAX(COLUMN($O434:V434))-COLUMN($O434:V434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:W1740,N(OFFSET($O434:W434,0,MAX(COLUMN($O434:W434))-COLUMN($O434:W434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:X1740,N(OFFSET($O434:X434,0,MAX(COLUMN($O434:X434))-COLUMN($O434:X434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:Y1740,N(OFFSET($O434:Y434,0,MAX(COLUMN($O434:Y434))-COLUMN($O434:Y434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:Z1740,N(OFFSET($O434:Z434,0,MAX(COLUMN($O434:Z434))-COLUMN($O434:Z434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AA1740,N(OFFSET($O434:AA434,0,MAX(COLUMN($O434:AA434))-COLUMN($O434:AA434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AB1740,N(OFFSET($O434:AB434,0,MAX(COLUMN($O434:AB434))-COLUMN($O434:AB434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AC1740,N(OFFSET($O434:AC434,0,MAX(COLUMN($O434:AC434))-COLUMN($O434:AC434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AD1740,N(OFFSET($O434:AD434,0,MAX(COLUMN($O434:AD434))-COLUMN($O434:AD434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AE1740,N(OFFSET($O434:AE434,0,MAX(COLUMN($O434:AE434))-COLUMN($O434:AE434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AF1740,N(OFFSET($O434:AF434,0,MAX(COLUMN($O434:AF434))-COLUMN($O434:AF434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AG1740,N(OFFSET($O434:AG434,0,MAX(COLUMN($O434:AG434))-COLUMN($O434:AG434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AH1740,N(OFFSET($O434:AH434,0,MAX(COLUMN($O434:AH434))-COLUMN($O434:AH434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AI1740,N(OFFSET($O434:AI434,0,MAX(COLUMN($O434:AI434))-COLUMN($O434:AI434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AJ1740,N(OFFSET($O434:AJ434,0,MAX(COLUMN($O434:AJ434))-COLUMN($O434:AJ434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AK1740,N(OFFSET($O434:AK434,0,MAX(COLUMN($O434:AK434))-COLUMN($O434:AK434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AL1740,N(OFFSET($O434:AL434,0,MAX(COLUMN($O434:AL434))-COLUMN($O434:AL434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AM1740,N(OFFSET($O434:AM434,0,MAX(COLUMN($O434:AM434))-COLUMN($O434:AM434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AN1740,N(OFFSET($O434:AN434,0,MAX(COLUMN($O434:AN434))-COLUMN($O434:AN434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AO1740,N(OFFSET($O434:AO434,0,MAX(COLUMN($O434:AO434))-COLUMN($O434:AO434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AP1740,N(OFFSET($O434:AP434,0,MAX(COLUMN($O434:AP434))-COLUMN($O434:AP434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AQ1740,N(OFFSET($O434:AQ434,0,MAX(COLUMN($O434:AQ434))-COLUMN($O434:AQ434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AR1740,N(OFFSET($O434:AR434,0,MAX(COLUMN($O434:AR434))-COLUMN($O434:AR434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AS1740,N(OFFSET($O434:AS434,0,MAX(COLUMN($O434:AS434))-COLUMN($O434:AS434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AT1740,N(OFFSET($O434:AT434,0,MAX(COLUMN($O434:AT434))-COLUMN($O434:AT434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AU1740,N(OFFSET($O434:AU434,0,MAX(COLUMN($O434:AU434))-COLUMN($O434:AU434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AV1740,N(OFFSET($O434:AV434,0,MAX(COLUMN($O434:AV434))-COLUMN($O434:AV434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AW1740,N(OFFSET($O434:AW434,0,MAX(COLUMN($O434:AW434))-COLUMN($O434:AW434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AX1740,N(OFFSET($O434:AX434,0,MAX(COLUMN($O434:AX434))-COLUMN($O434:AX434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AY1740,N(OFFSET($O434:AY434,0,MAX(COLUMN($O434:AY434))-COLUMN($O434:AY434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:AZ1740,N(OFFSET($O434:AZ434,0,MAX(COLUMN($O434:AZ434))-COLUMN($O434:AZ434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:BA1740,N(OFFSET($O434:BA434,0,MAX(COLUMN($O434:BA434))-COLUMN($O434:BA434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:BB1740,N(OFFSET($O434:BB434,0,MAX(COLUMN($O434:BB434))-COLUMN($O434:BB434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:BC1740,N(OFFSET($O434:BC434,0,MAX(COLUMN($O434:BC434))-COLUMN($O434:BC434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:BD1740,N(OFFSET($O434:BD434,0,MAX(COLUMN($O434:BD434))-COLUMN($O434:BD434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:BE1740,N(OFFSET($O434:BE434,0,MAX(COLUMN($O434:BE434))-COLUMN($O434:BE434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:BF1740,N(OFFSET($O434:BF434,0,MAX(COLUMN($O434:BF434))-COLUMN($O434:BF434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:BG1740,N(OFFSET($O434:BG434,0,MAX(COLUMN($O434:BG434))-COLUMN($O434:BG434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:BH1740,N(OFFSET($O434:BH434,0,MAX(COLUMN($O434:BH434))-COLUMN($O434:BH434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:BI1740,N(OFFSET($O434:BI434,0,MAX(COLUMN($O434:BI434))-COLUMN($O434:BI434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:BJ1740,N(OFFSET($O434:BJ434,0,MAX(COLUMN($O434:BJ434))-COLUMN($O434:BJ434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:BK1740,N(OFFSET($O434:BK434,0,MAX(COLUMN($O434:BK434))-COLUMN($O434:BK434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:BL1740,N(OFFSET($O434:BL434,0,MAX(COLUMN($O434:BL434))-COLUMN($O434:BL434),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1740:BM1740,N(OFFSET($O434:BM434,0,MAX(COLUMN($O434:BM434))-COLUMN($O434:BM434),1,1)))","v":0}]
[null,null,20,"Okeechobee Energy Center","AFUDC Capital",5,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1741:O1741,N(OFFSET($O435:O435,0,MAX(COLUMN($O435:O435))-COLUMN($O435:O435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:P1741,N(OFFSET($O435:P435,0,MAX(COLUMN($O435:P435))-COLUMN($O435:P435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:Q1741,N(OFFSET($O435:Q435,0,MAX(COLUMN($O435:Q435))-COLUMN($O435:Q435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:R1741,N(OFFSET($O435:R435,0,MAX(COLUMN($O435:R435))-COLUMN($O435:R435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:S1741,N(OFFSET($O435:S435,0,MAX(COLUMN($O435:S435))-COLUMN($O435:S435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:T1741,N(OFFSET($O435:T435,0,MAX(COLUMN($O435:T435))-COLUMN($O435:T435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:U1741,N(OFFSET($O435:U435,0,MAX(COLUMN($O435:U435))-COLUMN($O435:U435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:V1741,N(OFFSET($O435:V435,0,MAX(COLUMN($O435:V435))-COLUMN($O435:V435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:W1741,N(OFFSET($O435:W435,0,MAX(COLUMN($O435:W435))-COLUMN($O435:W435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:X1741,N(OFFSET($O435:X435,0,MAX(COLUMN($O435:X435))-COLUMN($O435:X435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:Y1741,N(OFFSET($O435:Y435,0,MAX(COLUMN($O435:Y435))-COLUMN($O435:Y435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:Z1741,N(OFFSET($O435:Z435,0,MAX(COLUMN($O435:Z435))-COLUMN($O435:Z435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AA1741,N(OFFSET($O435:AA435,0,MAX(COLUMN($O435:AA435))-COLUMN($O435:AA435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AB1741,N(OFFSET($O435:AB435,0,MAX(COLUMN($O435:AB435))-COLUMN($O435:AB435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AC1741,N(OFFSET($O435:AC435,0,MAX(COLUMN($O435:AC435))-COLUMN($O435:AC435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AD1741,N(OFFSET($O435:AD435,0,MAX(COLUMN($O435:AD435))-COLUMN($O435:AD435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AE1741,N(OFFSET($O435:AE435,0,MAX(COLUMN($O435:AE435))-COLUMN($O435:AE435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AF1741,N(OFFSET($O435:AF435,0,MAX(COLUMN($O435:AF435))-COLUMN($O435:AF435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AG1741,N(OFFSET($O435:AG435,0,MAX(COLUMN($O435:AG435))-COLUMN($O435:AG435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AH1741,N(OFFSET($O435:AH435,0,MAX(COLUMN($O435:AH435))-COLUMN($O435:AH435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AI1741,N(OFFSET($O435:AI435,0,MAX(COLUMN($O435:AI435))-COLUMN($O435:AI435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AJ1741,N(OFFSET($O435:AJ435,0,MAX(COLUMN($O435:AJ435))-COLUMN($O435:AJ435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AK1741,N(OFFSET($O435:AK435,0,MAX(COLUMN($O435:AK435))-COLUMN($O435:AK435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AL1741,N(OFFSET($O435:AL435,0,MAX(COLUMN($O435:AL435))-COLUMN($O435:AL435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AM1741,N(OFFSET($O435:AM435,0,MAX(COLUMN($O435:AM435))-COLUMN($O435:AM435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AN1741,N(OFFSET($O435:AN435,0,MAX(COLUMN($O435:AN435))-COLUMN($O435:AN435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AO1741,N(OFFSET($O435:AO435,0,MAX(COLUMN($O435:AO435))-COLUMN($O435:AO435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AP1741,N(OFFSET($O435:AP435,0,MAX(COLUMN($O435:AP435))-COLUMN($O435:AP435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AQ1741,N(OFFSET($O435:AQ435,0,MAX(COLUMN($O435:AQ435))-COLUMN($O435:AQ435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AR1741,N(OFFSET($O435:AR435,0,MAX(COLUMN($O435:AR435))-COLUMN($O435:AR435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AS1741,N(OFFSET($O435:AS435,0,MAX(COLUMN($O435:AS435))-COLUMN($O435:AS435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AT1741,N(OFFSET($O435:AT435,0,MAX(COLUMN($O435:AT435))-COLUMN($O435:AT435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AU1741,N(OFFSET($O435:AU435,0,MAX(COLUMN($O435:AU435))-COLUMN($O435:AU435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AV1741,N(OFFSET($O435:AV435,0,MAX(COLUMN($O435:AV435))-COLUMN($O435:AV435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AW1741,N(OFFSET($O435:AW435,0,MAX(COLUMN($O435:AW435))-COLUMN($O435:AW435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AX1741,N(OFFSET($O435:AX435,0,MAX(COLUMN($O435:AX435))-COLUMN($O435:AX435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AY1741,N(OFFSET($O435:AY435,0,MAX(COLUMN($O435:AY435))-COLUMN($O435:AY435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:AZ1741,N(OFFSET($O435:AZ435,0,MAX(COLUMN($O435:AZ435))-COLUMN($O435:AZ435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:BA1741,N(OFFSET($O435:BA435,0,MAX(COLUMN($O435:BA435))-COLUMN($O435:BA435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:BB1741,N(OFFSET($O435:BB435,0,MAX(COLUMN($O435:BB435))-COLUMN($O435:BB435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:BC1741,N(OFFSET($O435:BC435,0,MAX(COLUMN($O435:BC435))-COLUMN($O435:BC435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:BD1741,N(OFFSET($O435:BD435,0,MAX(COLUMN($O435:BD435))-COLUMN($O435:BD435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:BE1741,N(OFFSET($O435:BE435,0,MAX(COLUMN($O435:BE435))-COLUMN($O435:BE435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:BF1741,N(OFFSET($O435:BF435,0,MAX(COLUMN($O435:BF435))-COLUMN($O435:BF435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:BG1741,N(OFFSET($O435:BG435,0,MAX(COLUMN($O435:BG435))-COLUMN($O435:BG435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:BH1741,N(OFFSET($O435:BH435,0,MAX(COLUMN($O435:BH435))-COLUMN($O435:BH435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:BI1741,N(OFFSET($O435:BI435,0,MAX(COLUMN($O435:BI435))-COLUMN($O435:BI435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:BJ1741,N(OFFSET($O435:BJ435,0,MAX(COLUMN($O435:BJ435))-COLUMN($O435:BJ435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:BK1741,N(OFFSET($O435:BK435,0,MAX(COLUMN($O435:BK435))-COLUMN($O435:BK435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:BL1741,N(OFFSET($O435:BL435,0,MAX(COLUMN($O435:BL435))-COLUMN($O435:BL435),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1741:BM1741,N(OFFSET($O435:BM435,0,MAX(COLUMN($O435:BM435))-COLUMN($O435:BM435),1,1)))","v":0}]
[null,null,24,"Plant Crist Combustion","AFUDC Capital",5,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1745:O1745,N(OFFSET($O439:O439,0,MAX(COLUMN($O439:O439))-COLUMN($O439:O439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:P1745,N(OFFSET($O439:P439,0,MAX(COLUMN($O439:P439))-COLUMN($O439:P439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:Q1745,N(OFFSET($O439:Q439,0,MAX(COLUMN($O439:Q439))-COLUMN($O439:Q439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:R1745,N(OFFSET($O439:R439,0,MAX(COLUMN($O439:R439))-COLUMN($O439:R439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:S1745,N(OFFSET($O439:S439,0,MAX(COLUMN($O439:S439))-COLUMN($O439:S439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:T1745,N(OFFSET($O439:T439,0,MAX(COLUMN($O439:T439))-COLUMN($O439:T439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:U1745,N(OFFSET($O439:U439,0,MAX(COLUMN($O439:U439))-COLUMN($O439:U439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:V1745,N(OFFSET($O439:V439,0,MAX(COLUMN($O439:V439))-COLUMN($O439:V439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:W1745,N(OFFSET($O439:W439,0,MAX(COLUMN($O439:W439))-COLUMN($O439:W439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:X1745,N(OFFSET($O439:X439,0,MAX(COLUMN($O439:X439))-COLUMN($O439:X439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:Y1745,N(OFFSET($O439:Y439,0,MAX(COLUMN($O439:Y439))-COLUMN($O439:Y439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:Z1745,N(OFFSET($O439:Z439,0,MAX(COLUMN($O439:Z439))-COLUMN($O439:Z439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AA1745,N(OFFSET($O439:AA439,0,MAX(COLUMN($O439:AA439))-COLUMN($O439:AA439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AB1745,N(OFFSET($O439:AB439,0,MAX(COLUMN($O439:AB439))-COLUMN($O439:AB439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AC1745,N(OFFSET($O439:AC439,0,MAX(COLUMN($O439:AC439))-COLUMN($O439:AC439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AD1745,N(OFFSET($O439:AD439,0,MAX(COLUMN($O439:AD439))-COLUMN($O439:AD439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AE1745,N(OFFSET($O439:AE439,0,MAX(COLUMN($O439:AE439))-COLUMN($O439:AE439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AF1745,N(OFFSET($O439:AF439,0,MAX(COLUMN($O439:AF439))-COLUMN($O439:AF439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AG1745,N(OFFSET($O439:AG439,0,MAX(COLUMN($O439:AG439))-COLUMN($O439:AG439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AH1745,N(OFFSET($O439:AH439,0,MAX(COLUMN($O439:AH439))-COLUMN($O439:AH439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AI1745,N(OFFSET($O439:AI439,0,MAX(COLUMN($O439:AI439))-COLUMN($O439:AI439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AJ1745,N(OFFSET($O439:AJ439,0,MAX(COLUMN($O439:AJ439))-COLUMN($O439:AJ439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AK1745,N(OFFSET($O439:AK439,0,MAX(COLUMN($O439:AK439))-COLUMN($O439:AK439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AL1745,N(OFFSET($O439:AL439,0,MAX(COLUMN($O439:AL439))-COLUMN($O439:AL439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AM1745,N(OFFSET($O439:AM439,0,MAX(COLUMN($O439:AM439))-COLUMN($O439:AM439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AN1745,N(OFFSET($O439:AN439,0,MAX(COLUMN($O439:AN439))-COLUMN($O439:AN439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AO1745,N(OFFSET($O439:AO439,0,MAX(COLUMN($O439:AO439))-COLUMN($O439:AO439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AP1745,N(OFFSET($O439:AP439,0,MAX(COLUMN($O439:AP439))-COLUMN($O439:AP439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AQ1745,N(OFFSET($O439:AQ439,0,MAX(COLUMN($O439:AQ439))-COLUMN($O439:AQ439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AR1745,N(OFFSET($O439:AR439,0,MAX(COLUMN($O439:AR439))-COLUMN($O439:AR439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AS1745,N(OFFSET($O439:AS439,0,MAX(COLUMN($O439:AS439))-COLUMN($O439:AS439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AT1745,N(OFFSET($O439:AT439,0,MAX(COLUMN($O439:AT439))-COLUMN($O439:AT439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AU1745,N(OFFSET($O439:AU439,0,MAX(COLUMN($O439:AU439))-COLUMN($O439:AU439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AV1745,N(OFFSET($O439:AV439,0,MAX(COLUMN($O439:AV439))-COLUMN($O439:AV439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AW1745,N(OFFSET($O439:AW439,0,MAX(COLUMN($O439:AW439))-COLUMN($O439:AW439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AX1745,N(OFFSET($O439:AX439,0,MAX(COLUMN($O439:AX439))-COLUMN($O439:AX439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AY1745,N(OFFSET($O439:AY439,0,MAX(COLUMN($O439:AY439))-COLUMN($O439:AY439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:AZ1745,N(OFFSET($O439:AZ439,0,MAX(COLUMN($O439:AZ439))-COLUMN($O439:AZ439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:BA1745,N(OFFSET($O439:BA439,0,MAX(COLUMN($O439:BA439))-COLUMN($O439:BA439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:BB1745,N(OFFSET($O439:BB439,0,MAX(COLUMN($O439:BB439))-COLUMN($O439:BB439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:BC1745,N(OFFSET($O439:BC439,0,MAX(COLUMN($O439:BC439))-COLUMN($O439:BC439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:BD1745,N(OFFSET($O439:BD439,0,MAX(COLUMN($O439:BD439))-COLUMN($O439:BD439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:BE1745,N(OFFSET($O439:BE439,0,MAX(COLUMN($O439:BE439))-COLUMN($O439:BE439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:BF1745,N(OFFSET($O439:BF439,0,MAX(COLUMN($O439:BF439))-COLUMN($O439:BF439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:BG1745,N(OFFSET($O439:BG439,0,MAX(COLUMN($O439:BG439))-COLUMN($O439:BG439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:BH1745,N(OFFSET($O439:BH439,0,MAX(COLUMN($O439:BH439))-COLUMN($O439:BH439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:BI1745,N(OFFSET($O439:BI439,0,MAX(COLUMN($O439:BI439))-COLUMN($O439:BI439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:BJ1745,N(OFFSET($O439:BJ439,0,MAX(COLUMN($O439:BJ439))-COLUMN($O439:BJ439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:BK1745,N(OFFSET($O439:BK439,0,MAX(COLUMN($O439:BK439))-COLUMN($O439:BK439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:BL1745,N(OFFSET($O439:BL439,0,MAX(COLUMN($O439:BL439))-COLUMN($O439:BL439),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1745:BM1745,N(OFFSET($O439:BM439,0,MAX(COLUMN($O439:BM439))-COLUMN($O439:BM439),1,1)))","v":0}]
[null,null,28,"2019 SoBRA","AFUDC Capital",5,null,null,null,null,-50.4741411741322,-113.67889153499988,null,null,{"$f":"-SUMPRODUCT($O1749:O1749,N(OFFSET($O443:O443,0,MAX(COLUMN($O443:O443))-COLUMN($O443:O443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:P1749,N(OFFSET($O443:P443,0,MAX(COLUMN($O443:P443))-COLUMN($O443:P443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:Q1749,N(OFFSET($O443:Q443,0,MAX(COLUMN($O443:Q443))-COLUMN($O443:Q443),1,1)))","v":-3.8646192294359993},{"$f":"-SUMPRODUCT($O1749:R1749,N(OFFSET($O443:R443,0,MAX(COLUMN($O443:R443))-COLUMN($O443:R443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:S1749,N(OFFSET($O443:S443,0,MAX(COLUMN($O443:S443))-COLUMN($O443:S443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:T1749,N(OFFSET($O443:T443,0,MAX(COLUMN($O443:T443))-COLUMN($O443:T443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:U1749,N(OFFSET($O443:U443,0,MAX(COLUMN($O443:U443))-COLUMN($O443:U443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:V1749,N(OFFSET($O443:V443,0,MAX(COLUMN($O443:V443))-COLUMN($O443:V443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:W1749,N(OFFSET($O443:W443,0,MAX(COLUMN($O443:W443))-COLUMN($O443:W443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:X1749,N(OFFSET($O443:X443,0,MAX(COLUMN($O443:X443))-COLUMN($O443:X443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:Y1749,N(OFFSET($O443:Y443,0,MAX(COLUMN($O443:Y443))-COLUMN($O443:Y443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:Z1749,N(OFFSET($O443:Z443,0,MAX(COLUMN($O443:Z443))-COLUMN($O443:Z443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AA1749,N(OFFSET($O443:AA443,0,MAX(COLUMN($O443:AA443))-COLUMN($O443:AA443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AB1749,N(OFFSET($O443:AB443,0,MAX(COLUMN($O443:AB443))-COLUMN($O443:AB443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AC1749,N(OFFSET($O443:AC443,0,MAX(COLUMN($O443:AC443))-COLUMN($O443:AC443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AD1749,N(OFFSET($O443:AD443,0,MAX(COLUMN($O443:AD443))-COLUMN($O443:AD443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AE1749,N(OFFSET($O443:AE443,0,MAX(COLUMN($O443:AE443))-COLUMN($O443:AE443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AF1749,N(OFFSET($O443:AF443,0,MAX(COLUMN($O443:AF443))-COLUMN($O443:AF443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AG1749,N(OFFSET($O443:AG443,0,MAX(COLUMN($O443:AG443))-COLUMN($O443:AG443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AH1749,N(OFFSET($O443:AH443,0,MAX(COLUMN($O443:AH443))-COLUMN($O443:AH443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AI1749,N(OFFSET($O443:AI443,0,MAX(COLUMN($O443:AI443))-COLUMN($O443:AI443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AJ1749,N(OFFSET($O443:AJ443,0,MAX(COLUMN($O443:AJ443))-COLUMN($O443:AJ443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AK1749,N(OFFSET($O443:AK443,0,MAX(COLUMN($O443:AK443))-COLUMN($O443:AK443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AL1749,N(OFFSET($O443:AL443,0,MAX(COLUMN($O443:AL443))-COLUMN($O443:AL443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AM1749,N(OFFSET($O443:AM443,0,MAX(COLUMN($O443:AM443))-COLUMN($O443:AM443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AN1749,N(OFFSET($O443:AN443,0,MAX(COLUMN($O443:AN443))-COLUMN($O443:AN443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AO1749,N(OFFSET($O443:AO443,0,MAX(COLUMN($O443:AO443))-COLUMN($O443:AO443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AP1749,N(OFFSET($O443:AP443,0,MAX(COLUMN($O443:AP443))-COLUMN($O443:AP443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AQ1749,N(OFFSET($O443:AQ443,0,MAX(COLUMN($O443:AQ443))-COLUMN($O443:AQ443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AR1749,N(OFFSET($O443:AR443,0,MAX(COLUMN($O443:AR443))-COLUMN($O443:AR443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AS1749,N(OFFSET($O443:AS443,0,MAX(COLUMN($O443:AS443))-COLUMN($O443:AS443),1,1)))","v":-3.8650823121899993},{"$f":"-SUMPRODUCT($O1749:AT1749,N(OFFSET($O443:AT443,0,MAX(COLUMN($O443:AT443))-COLUMN($O443:AT443),1,1)))","v":-1.5917768831099255},{"$f":"-SUMPRODUCT($O1749:AU1749,N(OFFSET($O443:AU443,0,MAX(COLUMN($O443:AU443))-COLUMN($O443:AU443),1,1)))","v":-1.9068113400005834E-4},{"$f":"-SUMPRODUCT($O1749:AV1749,N(OFFSET($O443:AV443,0,MAX(COLUMN($O443:AV443))-COLUMN($O443:AV443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:AW1749,N(OFFSET($O443:AW443,0,MAX(COLUMN($O443:AW443))-COLUMN($O443:AW443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:AX1749,N(OFFSET($O443:AX443,0,MAX(COLUMN($O443:AX443))-COLUMN($O443:AX443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:AY1749,N(OFFSET($O443:AY443,0,MAX(COLUMN($O443:AY443))-COLUMN($O443:AY443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:AZ1749,N(OFFSET($O443:AZ443,0,MAX(COLUMN($O443:AZ443))-COLUMN($O443:AZ443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:BA1749,N(OFFSET($O443:BA443,0,MAX(COLUMN($O443:BA443))-COLUMN($O443:BA443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:BB1749,N(OFFSET($O443:BB443,0,MAX(COLUMN($O443:BB443))-COLUMN($O443:BB443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:BC1749,N(OFFSET($O443:BC443,0,MAX(COLUMN($O443:BC443))-COLUMN($O443:BC443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:BD1749,N(OFFSET($O443:BD443,0,MAX(COLUMN($O443:BD443))-COLUMN($O443:BD443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:BE1749,N(OFFSET($O443:BE443,0,MAX(COLUMN($O443:BE443))-COLUMN($O443:BE443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:BF1749,N(OFFSET($O443:BF443,0,MAX(COLUMN($O443:BF443))-COLUMN($O443:BF443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:BG1749,N(OFFSET($O443:BG443,0,MAX(COLUMN($O443:BG443))-COLUMN($O443:BG443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:BH1749,N(OFFSET($O443:BH443,0,MAX(COLUMN($O443:BH443))-COLUMN($O443:BH443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:BI1749,N(OFFSET($O443:BI443,0,MAX(COLUMN($O443:BI443))-COLUMN($O443:BI443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:BJ1749,N(OFFSET($O443:BJ443,0,MAX(COLUMN($O443:BJ443))-COLUMN($O443:BJ443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:BK1749,N(OFFSET($O443:BK443,0,MAX(COLUMN($O443:BK443))-COLUMN($O443:BK443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:BL1749,N(OFFSET($O443:BL443,0,MAX(COLUMN($O443:BL443))-COLUMN($O443:BL443),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1749:BM1749,N(OFFSET($O443:BM443,0,MAX(COLUMN($O443:BM443))-COLUMN($O443:BM443),1,1)))","v":0}]
[null,null,33,"Cotton Creek Solar","AFUDC Capital",5,null,null,null,null,-10.242180156234063,-32.088276203999989,null,null,{"$f":"-SUMPRODUCT($O1754:O1754,N(OFFSET($O448:O448,0,MAX(COLUMN($O448:O448))-COLUMN($O448:O448),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1754:P1754,N(OFFSET($O448:P448,0,MAX(COLUMN($O448:P448))-COLUMN($O448:P448),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1754:Q1754,N(OFFSET($O448:Q448,0,MAX(COLUMN($O448:Q448))-COLUMN($O448:Q448),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1754:R1754,N(OFFSET($O448:R448,0,MAX(COLUMN($O448:R448))-COLUMN($O448:R448),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1754:S1754,N(OFFSET($O448:S448,0,MAX(COLUMN($O448:S448))-COLUMN($O448:S448),1,1)))","v":-7.7546667492999988E-2},{"$f":"-SUMPRODUCT($O1754:T1754,N(OFFSET($O448:T448,0,MAX(COLUMN($O448:T448))-COLUMN($O448:T448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:U1754,N(OFFSET($O448:U448,0,MAX(COLUMN($O448:U448))-COLUMN($O448:U448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:V1754,N(OFFSET($O448:V448,0,MAX(COLUMN($O448:V448))-COLUMN($O448:V448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:W1754,N(OFFSET($O448:W448,0,MAX(COLUMN($O448:W448))-COLUMN($O448:W448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:X1754,N(OFFSET($O448:X448,0,MAX(COLUMN($O448:X448))-COLUMN($O448:X448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:Y1754,N(OFFSET($O448:Y448,0,MAX(COLUMN($O448:Y448))-COLUMN($O448:Y448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:Z1754,N(OFFSET($O448:Z448,0,MAX(COLUMN($O448:Z448))-COLUMN($O448:Z448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AA1754,N(OFFSET($O448:AA448,0,MAX(COLUMN($O448:AA448))-COLUMN($O448:AA448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AB1754,N(OFFSET($O448:AB448,0,MAX(COLUMN($O448:AB448))-COLUMN($O448:AB448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AC1754,N(OFFSET($O448:AC448,0,MAX(COLUMN($O448:AC448))-COLUMN($O448:AC448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AD1754,N(OFFSET($O448:AD448,0,MAX(COLUMN($O448:AD448))-COLUMN($O448:AD448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AE1754,N(OFFSET($O448:AE448,0,MAX(COLUMN($O448:AE448))-COLUMN($O448:AE448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AF1754,N(OFFSET($O448:AF448,0,MAX(COLUMN($O448:AF448))-COLUMN($O448:AF448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AG1754,N(OFFSET($O448:AG448,0,MAX(COLUMN($O448:AG448))-COLUMN($O448:AG448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AH1754,N(OFFSET($O448:AH448,0,MAX(COLUMN($O448:AH448))-COLUMN($O448:AH448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AI1754,N(OFFSET($O448:AI448,0,MAX(COLUMN($O448:AI448))-COLUMN($O448:AI448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AJ1754,N(OFFSET($O448:AJ448,0,MAX(COLUMN($O448:AJ448))-COLUMN($O448:AJ448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AK1754,N(OFFSET($O448:AK448,0,MAX(COLUMN($O448:AK448))-COLUMN($O448:AK448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AL1754,N(OFFSET($O448:AL448,0,MAX(COLUMN($O448:AL448))-COLUMN($O448:AL448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AM1754,N(OFFSET($O448:AM448,0,MAX(COLUMN($O448:AM448))-COLUMN($O448:AM448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AN1754,N(OFFSET($O448:AN448,0,MAX(COLUMN($O448:AN448))-COLUMN($O448:AN448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AO1754,N(OFFSET($O448:AO448,0,MAX(COLUMN($O448:AO448))-COLUMN($O448:AO448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AP1754,N(OFFSET($O448:AP448,0,MAX(COLUMN($O448:AP448))-COLUMN($O448:AP448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AQ1754,N(OFFSET($O448:AQ448,0,MAX(COLUMN($O448:AQ448))-COLUMN($O448:AQ448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AR1754,N(OFFSET($O448:AR448,0,MAX(COLUMN($O448:AR448))-COLUMN($O448:AR448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AS1754,N(OFFSET($O448:AS448,0,MAX(COLUMN($O448:AS448))-COLUMN($O448:AS448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AT1754,N(OFFSET($O448:AT448,0,MAX(COLUMN($O448:AT448))-COLUMN($O448:AT448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AU1754,N(OFFSET($O448:AU448,0,MAX(COLUMN($O448:AU448))-COLUMN($O448:AU448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AV1754,N(OFFSET($O448:AV448,0,MAX(COLUMN($O448:AV448))-COLUMN($O448:AV448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AW1754,N(OFFSET($O448:AW448,0,MAX(COLUMN($O448:AW448))-COLUMN($O448:AW448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AX1754,N(OFFSET($O448:AX448,0,MAX(COLUMN($O448:AX448))-COLUMN($O448:AX448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AY1754,N(OFFSET($O448:AY448,0,MAX(COLUMN($O448:AY448))-COLUMN($O448:AY448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:AZ1754,N(OFFSET($O448:AZ448,0,MAX(COLUMN($O448:AZ448))-COLUMN($O448:AZ448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:BA1754,N(OFFSET($O448:BA448,0,MAX(COLUMN($O448:BA448))-COLUMN($O448:BA448),1,1)))","v":-0.93056000991600007},{"$f":"-SUMPRODUCT($O1754:BB1754,N(OFFSET($O448:BB448,0,MAX(COLUMN($O448:BB448))-COLUMN($O448:BB448),1,1)))","v":-0.37168919936298039},{"$f":"-SUMPRODUCT($O1754:BC1754,N(OFFSET($O448:BC448,0,MAX(COLUMN($O448:BC448))-COLUMN($O448:BC448),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1754:BD1754,N(OFFSET($O448:BD448,0,MAX(COLUMN($O448:BD448))-COLUMN($O448:BD448),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1754:BE1754,N(OFFSET($O448:BE448,0,MAX(COLUMN($O448:BE448))-COLUMN($O448:BE448),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1754:BF1754,N(OFFSET($O448:BF448,0,MAX(COLUMN($O448:BF448))-COLUMN($O448:BF448),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1754:BG1754,N(OFFSET($O448:BG448,0,MAX(COLUMN($O448:BG448))-COLUMN($O448:BG448),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1754:BH1754,N(OFFSET($O448:BH448,0,MAX(COLUMN($O448:BH448))-COLUMN($O448:BH448),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1754:BI1754,N(OFFSET($O448:BI448,0,MAX(COLUMN($O448:BI448))-COLUMN($O448:BI448),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1754:BJ1754,N(OFFSET($O448:BJ448,0,MAX(COLUMN($O448:BJ448))-COLUMN($O448:BJ448),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1754:BK1754,N(OFFSET($O448:BK448,0,MAX(COLUMN($O448:BK448))-COLUMN($O448:BK448),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1754:BL1754,N(OFFSET($O448:BL448,0,MAX(COLUMN($O448:BL448))-COLUMN($O448:BL448),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1754:BM1754,N(OFFSET($O448:BM448,0,MAX(COLUMN($O448:BM448))-COLUMN($O448:BM448),1,1)))","v":0}]
[null,null,36,"Unidentified Future Solar - 2023","AFUDC Capital",5,null,null,null,null,-50.212784830840931,-161.55669806843255,null,null,{"$f":"-SUMPRODUCT($O1757:O1757,N(OFFSET($O451:O451,0,MAX(COLUMN($O451:O451))-COLUMN($O451:O451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:P1757,N(OFFSET($O451:P451,0,MAX(COLUMN($O451:P451))-COLUMN($O451:P451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:Q1757,N(OFFSET($O451:Q451,0,MAX(COLUMN($O451:Q451))-COLUMN($O451:Q451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:R1757,N(OFFSET($O451:R451,0,MAX(COLUMN($O451:R451))-COLUMN($O451:R451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:S1757,N(OFFSET($O451:S451,0,MAX(COLUMN($O451:S451))-COLUMN($O451:S451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:T1757,N(OFFSET($O451:T451,0,MAX(COLUMN($O451:T451))-COLUMN($O451:T451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:U1757,N(OFFSET($O451:U451,0,MAX(COLUMN($O451:U451))-COLUMN($O451:U451),1,1)))","v":-0.45774397786055893},{"$f":"-SUMPRODUCT($O1757:V1757,N(OFFSET($O451:V451,0,MAX(COLUMN($O451:V451))-COLUMN($O451:V451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:W1757,N(OFFSET($O451:W451,0,MAX(COLUMN($O451:W451))-COLUMN($O451:W451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:X1757,N(OFFSET($O451:X451,0,MAX(COLUMN($O451:X451))-COLUMN($O451:X451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:Y1757,N(OFFSET($O451:Y451,0,MAX(COLUMN($O451:Y451))-COLUMN($O451:Y451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:Z1757,N(OFFSET($O451:Z451,0,MAX(COLUMN($O451:Z451))-COLUMN($O451:Z451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AA1757,N(OFFSET($O451:AA451,0,MAX(COLUMN($O451:AA451))-COLUMN($O451:AA451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AB1757,N(OFFSET($O451:AB451,0,MAX(COLUMN($O451:AB451))-COLUMN($O451:AB451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AC1757,N(OFFSET($O451:AC451,0,MAX(COLUMN($O451:AC451))-COLUMN($O451:AC451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AD1757,N(OFFSET($O451:AD451,0,MAX(COLUMN($O451:AD451))-COLUMN($O451:AD451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AE1757,N(OFFSET($O451:AE451,0,MAX(COLUMN($O451:AE451))-COLUMN($O451:AE451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AF1757,N(OFFSET($O451:AF451,0,MAX(COLUMN($O451:AF451))-COLUMN($O451:AF451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AG1757,N(OFFSET($O451:AG451,0,MAX(COLUMN($O451:AG451))-COLUMN($O451:AG451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AH1757,N(OFFSET($O451:AH451,0,MAX(COLUMN($O451:AH451))-COLUMN($O451:AH451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AI1757,N(OFFSET($O451:AI451,0,MAX(COLUMN($O451:AI451))-COLUMN($O451:AI451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AJ1757,N(OFFSET($O451:AJ451,0,MAX(COLUMN($O451:AJ451))-COLUMN($O451:AJ451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AK1757,N(OFFSET($O451:AK451,0,MAX(COLUMN($O451:AK451))-COLUMN($O451:AK451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AL1757,N(OFFSET($O451:AL451,0,MAX(COLUMN($O451:AL451))-COLUMN($O451:AL451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AM1757,N(OFFSET($O451:AM451,0,MAX(COLUMN($O451:AM451))-COLUMN($O451:AM451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AN1757,N(OFFSET($O451:AN451,0,MAX(COLUMN($O451:AN451))-COLUMN($O451:AN451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AO1757,N(OFFSET($O451:AO451,0,MAX(COLUMN($O451:AO451))-COLUMN($O451:AO451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AP1757,N(OFFSET($O451:AP451,0,MAX(COLUMN($O451:AP451))-COLUMN($O451:AP451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AQ1757,N(OFFSET($O451:AQ451,0,MAX(COLUMN($O451:AQ451))-COLUMN($O451:AQ451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AR1757,N(OFFSET($O451:AR451,0,MAX(COLUMN($O451:AR451))-COLUMN($O451:AR451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AS1757,N(OFFSET($O451:AS451,0,MAX(COLUMN($O451:AS451))-COLUMN($O451:AS451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AT1757,N(OFFSET($O451:AT451,0,MAX(COLUMN($O451:AT451))-COLUMN($O451:AT451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AU1757,N(OFFSET($O451:AU451,0,MAX(COLUMN($O451:AU451))-COLUMN($O451:AU451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AV1757,N(OFFSET($O451:AV451,0,MAX(COLUMN($O451:AV451))-COLUMN($O451:AV451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AW1757,N(OFFSET($O451:AW451,0,MAX(COLUMN($O451:AW451))-COLUMN($O451:AW451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AX1757,N(OFFSET($O451:AX451,0,MAX(COLUMN($O451:AX451))-COLUMN($O451:AX451),1,1)))","v":-5.4929277343267069},{"$f":"-SUMPRODUCT($O1757:AY1757,N(OFFSET($O451:AY451,0,MAX(COLUMN($O451:AY451))-COLUMN($O451:AY451),1,1)))","v":-1.8040497950973879},{"$f":"-SUMPRODUCT($O1757:AZ1757,N(OFFSET($O451:AZ451,0,MAX(COLUMN($O451:AZ451))-COLUMN($O451:AZ451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:BA1757,N(OFFSET($O451:BA451,0,MAX(COLUMN($O451:BA451))-COLUMN($O451:BA451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:BB1757,N(OFFSET($O451:BB451,0,MAX(COLUMN($O451:BB451))-COLUMN($O451:BB451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:BC1757,N(OFFSET($O451:BC451,0,MAX(COLUMN($O451:BC451))-COLUMN($O451:BC451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:BD1757,N(OFFSET($O451:BD451,0,MAX(COLUMN($O451:BD451))-COLUMN($O451:BD451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:BE1757,N(OFFSET($O451:BE451,0,MAX(COLUMN($O451:BE451))-COLUMN($O451:BE451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:BF1757,N(OFFSET($O451:BF451,0,MAX(COLUMN($O451:BF451))-COLUMN($O451:BF451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:BG1757,N(OFFSET($O451:BG451,0,MAX(COLUMN($O451:BG451))-COLUMN($O451:BG451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:BH1757,N(OFFSET($O451:BH451,0,MAX(COLUMN($O451:BH451))-COLUMN($O451:BH451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:BI1757,N(OFFSET($O451:BI451,0,MAX(COLUMN($O451:BI451))-COLUMN($O451:BI451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:BJ1757,N(OFFSET($O451:BJ451,0,MAX(COLUMN($O451:BJ451))-COLUMN($O451:BJ451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:BK1757,N(OFFSET($O451:BK451,0,MAX(COLUMN($O451:BK451))-COLUMN($O451:BK451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:BL1757,N(OFFSET($O451:BL451,0,MAX(COLUMN($O451:BL451))-COLUMN($O451:BL451),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1757:BM1757,N(OFFSET($O451:BM451,0,MAX(COLUMN($O451:BM451))-COLUMN($O451:BM451),1,1)))","v":0}]
[null,null,38,"Unidentified Future Solar - 2025","AFUDC Capital",5,null,null,null,null,-1.0487545851085012E-8,-3.9015599999999955E-8,null,null,{"$f":"-SUMPRODUCT($O1759:O1759,N(OFFSET($O453:O453,0,MAX(COLUMN($O453:O453))-COLUMN($O453:O453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:P1759,N(OFFSET($O453:P453,0,MAX(COLUMN($O453:P453))-COLUMN($O453:P453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:Q1759,N(OFFSET($O453:Q453,0,MAX(COLUMN($O453:Q453))-COLUMN($O453:Q453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:R1759,N(OFFSET($O453:R453,0,MAX(COLUMN($O453:R453))-COLUMN($O453:R453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:S1759,N(OFFSET($O453:S453,0,MAX(COLUMN($O453:S453))-COLUMN($O453:S453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:T1759,N(OFFSET($O453:T453,0,MAX(COLUMN($O453:T453))-COLUMN($O453:T453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:U1759,N(OFFSET($O453:U453,0,MAX(COLUMN($O453:U453))-COLUMN($O453:U453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:V1759,N(OFFSET($O453:V453,0,MAX(COLUMN($O453:V453))-COLUMN($O453:V453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:W1759,N(OFFSET($O453:W453,0,MAX(COLUMN($O453:W453))-COLUMN($O453:W453),1,1)))","v":-1.1054420000000001E-10},{"$f":"-SUMPRODUCT($O1759:X1759,N(OFFSET($O453:X453,0,MAX(COLUMN($O453:X453))-COLUMN($O453:X453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:Y1759,N(OFFSET($O453:Y453,0,MAX(COLUMN($O453:Y453))-COLUMN($O453:Y453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:Z1759,N(OFFSET($O453:Z453,0,MAX(COLUMN($O453:Z453))-COLUMN($O453:Z453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AA1759,N(OFFSET($O453:AA453,0,MAX(COLUMN($O453:AA453))-COLUMN($O453:AA453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AB1759,N(OFFSET($O453:AB453,0,MAX(COLUMN($O453:AB453))-COLUMN($O453:AB453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AC1759,N(OFFSET($O453:AC453,0,MAX(COLUMN($O453:AC453))-COLUMN($O453:AC453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AD1759,N(OFFSET($O453:AD453,0,MAX(COLUMN($O453:AD453))-COLUMN($O453:AD453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AE1759,N(OFFSET($O453:AE453,0,MAX(COLUMN($O453:AE453))-COLUMN($O453:AE453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AF1759,N(OFFSET($O453:AF453,0,MAX(COLUMN($O453:AF453))-COLUMN($O453:AF453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AG1759,N(OFFSET($O453:AG453,0,MAX(COLUMN($O453:AG453))-COLUMN($O453:AG453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AH1759,N(OFFSET($O453:AH453,0,MAX(COLUMN($O453:AH453))-COLUMN($O453:AH453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AI1759,N(OFFSET($O453:AI453,0,MAX(COLUMN($O453:AI453))-COLUMN($O453:AI453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AJ1759,N(OFFSET($O453:AJ453,0,MAX(COLUMN($O453:AJ453))-COLUMN($O453:AJ453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AK1759,N(OFFSET($O453:AK453,0,MAX(COLUMN($O453:AK453))-COLUMN($O453:AK453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AL1759,N(OFFSET($O453:AL453,0,MAX(COLUMN($O453:AL453))-COLUMN($O453:AL453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AM1759,N(OFFSET($O453:AM453,0,MAX(COLUMN($O453:AM453))-COLUMN($O453:AM453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AN1759,N(OFFSET($O453:AN453,0,MAX(COLUMN($O453:AN453))-COLUMN($O453:AN453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AO1759,N(OFFSET($O453:AO453,0,MAX(COLUMN($O453:AO453))-COLUMN($O453:AO453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AP1759,N(OFFSET($O453:AP453,0,MAX(COLUMN($O453:AP453))-COLUMN($O453:AP453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AQ1759,N(OFFSET($O453:AQ453,0,MAX(COLUMN($O453:AQ453))-COLUMN($O453:AQ453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AR1759,N(OFFSET($O453:AR453,0,MAX(COLUMN($O453:AR453))-COLUMN($O453:AR453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AS1759,N(OFFSET($O453:AS453,0,MAX(COLUMN($O453:AS453))-COLUMN($O453:AS453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AT1759,N(OFFSET($O453:AT453,0,MAX(COLUMN($O453:AT453))-COLUMN($O453:AT453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AU1759,N(OFFSET($O453:AU453,0,MAX(COLUMN($O453:AU453))-COLUMN($O453:AU453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AV1759,N(OFFSET($O453:AV453,0,MAX(COLUMN($O453:AV453))-COLUMN($O453:AV453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AW1759,N(OFFSET($O453:AW453,0,MAX(COLUMN($O453:AW453))-COLUMN($O453:AW453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AX1759,N(OFFSET($O453:AX453,0,MAX(COLUMN($O453:AX453))-COLUMN($O453:AX453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AY1759,N(OFFSET($O453:AY453,0,MAX(COLUMN($O453:AY453))-COLUMN($O453:AY453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:AZ1759,N(OFFSET($O453:AZ453,0,MAX(COLUMN($O453:AZ453))-COLUMN($O453:AZ453),1,1)))","v":-1.3265304000000001E-9},{"$f":"-SUMPRODUCT($O1759:BA1759,N(OFFSET($O453:BA453,0,MAX(COLUMN($O453:BA453))-COLUMN($O453:BA453),1,1)))","v":-4.3567419999997369E-10},{"$f":"-SUMPRODUCT($O1759:BB1759,N(OFFSET($O453:BB453,0,MAX(COLUMN($O453:BB453))-COLUMN($O453:BB453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:BC1759,N(OFFSET($O453:BC453,0,MAX(COLUMN($O453:BC453))-COLUMN($O453:BC453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:BD1759,N(OFFSET($O453:BD453,0,MAX(COLUMN($O453:BD453))-COLUMN($O453:BD453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:BE1759,N(OFFSET($O453:BE453,0,MAX(COLUMN($O453:BE453))-COLUMN($O453:BE453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:BF1759,N(OFFSET($O453:BF453,0,MAX(COLUMN($O453:BF453))-COLUMN($O453:BF453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:BG1759,N(OFFSET($O453:BG453,0,MAX(COLUMN($O453:BG453))-COLUMN($O453:BG453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:BH1759,N(OFFSET($O453:BH453,0,MAX(COLUMN($O453:BH453))-COLUMN($O453:BH453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:BI1759,N(OFFSET($O453:BI453,0,MAX(COLUMN($O453:BI453))-COLUMN($O453:BI453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:BJ1759,N(OFFSET($O453:BJ453,0,MAX(COLUMN($O453:BJ453))-COLUMN($O453:BJ453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:BK1759,N(OFFSET($O453:BK453,0,MAX(COLUMN($O453:BK453))-COLUMN($O453:BK453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:BL1759,N(OFFSET($O453:BL453,0,MAX(COLUMN($O453:BL453))-COLUMN($O453:BL453),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1759:BM1759,N(OFFSET($O453:BM453,0,MAX(COLUMN($O453:BM453))-COLUMN($O453:BM453),1,1)))","v":0}]
[null,null,43,"Ft Myers Black Start Upgrades","AFUDC Capital",5,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1764:O1764,N(OFFSET($O458:O458,0,MAX(COLUMN($O458:O458))-COLUMN($O458:O458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:P1764,N(OFFSET($O458:P458,0,MAX(COLUMN($O458:P458))-COLUMN($O458:P458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:Q1764,N(OFFSET($O458:Q458,0,MAX(COLUMN($O458:Q458))-COLUMN($O458:Q458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:R1764,N(OFFSET($O458:R458,0,MAX(COLUMN($O458:R458))-COLUMN($O458:R458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:S1764,N(OFFSET($O458:S458,0,MAX(COLUMN($O458:S458))-COLUMN($O458:S458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:T1764,N(OFFSET($O458:T458,0,MAX(COLUMN($O458:T458))-COLUMN($O458:T458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:U1764,N(OFFSET($O458:U458,0,MAX(COLUMN($O458:U458))-COLUMN($O458:U458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:V1764,N(OFFSET($O458:V458,0,MAX(COLUMN($O458:V458))-COLUMN($O458:V458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:W1764,N(OFFSET($O458:W458,0,MAX(COLUMN($O458:W458))-COLUMN($O458:W458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:X1764,N(OFFSET($O458:X458,0,MAX(COLUMN($O458:X458))-COLUMN($O458:X458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:Y1764,N(OFFSET($O458:Y458,0,MAX(COLUMN($O458:Y458))-COLUMN($O458:Y458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:Z1764,N(OFFSET($O458:Z458,0,MAX(COLUMN($O458:Z458))-COLUMN($O458:Z458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AA1764,N(OFFSET($O458:AA458,0,MAX(COLUMN($O458:AA458))-COLUMN($O458:AA458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AB1764,N(OFFSET($O458:AB458,0,MAX(COLUMN($O458:AB458))-COLUMN($O458:AB458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AC1764,N(OFFSET($O458:AC458,0,MAX(COLUMN($O458:AC458))-COLUMN($O458:AC458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AD1764,N(OFFSET($O458:AD458,0,MAX(COLUMN($O458:AD458))-COLUMN($O458:AD458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AE1764,N(OFFSET($O458:AE458,0,MAX(COLUMN($O458:AE458))-COLUMN($O458:AE458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AF1764,N(OFFSET($O458:AF458,0,MAX(COLUMN($O458:AF458))-COLUMN($O458:AF458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AG1764,N(OFFSET($O458:AG458,0,MAX(COLUMN($O458:AG458))-COLUMN($O458:AG458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AH1764,N(OFFSET($O458:AH458,0,MAX(COLUMN($O458:AH458))-COLUMN($O458:AH458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AI1764,N(OFFSET($O458:AI458,0,MAX(COLUMN($O458:AI458))-COLUMN($O458:AI458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AJ1764,N(OFFSET($O458:AJ458,0,MAX(COLUMN($O458:AJ458))-COLUMN($O458:AJ458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AK1764,N(OFFSET($O458:AK458,0,MAX(COLUMN($O458:AK458))-COLUMN($O458:AK458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AL1764,N(OFFSET($O458:AL458,0,MAX(COLUMN($O458:AL458))-COLUMN($O458:AL458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AM1764,N(OFFSET($O458:AM458,0,MAX(COLUMN($O458:AM458))-COLUMN($O458:AM458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AN1764,N(OFFSET($O458:AN458,0,MAX(COLUMN($O458:AN458))-COLUMN($O458:AN458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AO1764,N(OFFSET($O458:AO458,0,MAX(COLUMN($O458:AO458))-COLUMN($O458:AO458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AP1764,N(OFFSET($O458:AP458,0,MAX(COLUMN($O458:AP458))-COLUMN($O458:AP458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AQ1764,N(OFFSET($O458:AQ458,0,MAX(COLUMN($O458:AQ458))-COLUMN($O458:AQ458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AR1764,N(OFFSET($O458:AR458,0,MAX(COLUMN($O458:AR458))-COLUMN($O458:AR458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AS1764,N(OFFSET($O458:AS458,0,MAX(COLUMN($O458:AS458))-COLUMN($O458:AS458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AT1764,N(OFFSET($O458:AT458,0,MAX(COLUMN($O458:AT458))-COLUMN($O458:AT458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AU1764,N(OFFSET($O458:AU458,0,MAX(COLUMN($O458:AU458))-COLUMN($O458:AU458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AV1764,N(OFFSET($O458:AV458,0,MAX(COLUMN($O458:AV458))-COLUMN($O458:AV458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AW1764,N(OFFSET($O458:AW458,0,MAX(COLUMN($O458:AW458))-COLUMN($O458:AW458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AX1764,N(OFFSET($O458:AX458,0,MAX(COLUMN($O458:AX458))-COLUMN($O458:AX458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AY1764,N(OFFSET($O458:AY458,0,MAX(COLUMN($O458:AY458))-COLUMN($O458:AY458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:AZ1764,N(OFFSET($O458:AZ458,0,MAX(COLUMN($O458:AZ458))-COLUMN($O458:AZ458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:BA1764,N(OFFSET($O458:BA458,0,MAX(COLUMN($O458:BA458))-COLUMN($O458:BA458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:BB1764,N(OFFSET($O458:BB458,0,MAX(COLUMN($O458:BB458))-COLUMN($O458:BB458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:BC1764,N(OFFSET($O458:BC458,0,MAX(COLUMN($O458:BC458))-COLUMN($O458:BC458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:BD1764,N(OFFSET($O458:BD458,0,MAX(COLUMN($O458:BD458))-COLUMN($O458:BD458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:BE1764,N(OFFSET($O458:BE458,0,MAX(COLUMN($O458:BE458))-COLUMN($O458:BE458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:BF1764,N(OFFSET($O458:BF458,0,MAX(COLUMN($O458:BF458))-COLUMN($O458:BF458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:BG1764,N(OFFSET($O458:BG458,0,MAX(COLUMN($O458:BG458))-COLUMN($O458:BG458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:BH1764,N(OFFSET($O458:BH458,0,MAX(COLUMN($O458:BH458))-COLUMN($O458:BH458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:BI1764,N(OFFSET($O458:BI458,0,MAX(COLUMN($O458:BI458))-COLUMN($O458:BI458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:BJ1764,N(OFFSET($O458:BJ458,0,MAX(COLUMN($O458:BJ458))-COLUMN($O458:BJ458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:BK1764,N(OFFSET($O458:BK458,0,MAX(COLUMN($O458:BK458))-COLUMN($O458:BK458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:BL1764,N(OFFSET($O458:BL458,0,MAX(COLUMN($O458:BL458))-COLUMN($O458:BL458),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1764:BM1764,N(OFFSET($O458:BM458,0,MAX(COLUMN($O458:BM458))-COLUMN($O458:BM458),1,1)))","v":0}]
[null,null,44,"Manatee Battery Storage","AFUDC Capital",5,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1765:O1765,N(OFFSET($O459:O459,0,MAX(COLUMN($O459:O459))-COLUMN($O459:O459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:P1765,N(OFFSET($O459:P459,0,MAX(COLUMN($O459:P459))-COLUMN($O459:P459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:Q1765,N(OFFSET($O459:Q459,0,MAX(COLUMN($O459:Q459))-COLUMN($O459:Q459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:R1765,N(OFFSET($O459:R459,0,MAX(COLUMN($O459:R459))-COLUMN($O459:R459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:S1765,N(OFFSET($O459:S459,0,MAX(COLUMN($O459:S459))-COLUMN($O459:S459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:T1765,N(OFFSET($O459:T459,0,MAX(COLUMN($O459:T459))-COLUMN($O459:T459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:U1765,N(OFFSET($O459:U459,0,MAX(COLUMN($O459:U459))-COLUMN($O459:U459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:V1765,N(OFFSET($O459:V459,0,MAX(COLUMN($O459:V459))-COLUMN($O459:V459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:W1765,N(OFFSET($O459:W459,0,MAX(COLUMN($O459:W459))-COLUMN($O459:W459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:X1765,N(OFFSET($O459:X459,0,MAX(COLUMN($O459:X459))-COLUMN($O459:X459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:Y1765,N(OFFSET($O459:Y459,0,MAX(COLUMN($O459:Y459))-COLUMN($O459:Y459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:Z1765,N(OFFSET($O459:Z459,0,MAX(COLUMN($O459:Z459))-COLUMN($O459:Z459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AA1765,N(OFFSET($O459:AA459,0,MAX(COLUMN($O459:AA459))-COLUMN($O459:AA459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AB1765,N(OFFSET($O459:AB459,0,MAX(COLUMN($O459:AB459))-COLUMN($O459:AB459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AC1765,N(OFFSET($O459:AC459,0,MAX(COLUMN($O459:AC459))-COLUMN($O459:AC459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AD1765,N(OFFSET($O459:AD459,0,MAX(COLUMN($O459:AD459))-COLUMN($O459:AD459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AE1765,N(OFFSET($O459:AE459,0,MAX(COLUMN($O459:AE459))-COLUMN($O459:AE459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AF1765,N(OFFSET($O459:AF459,0,MAX(COLUMN($O459:AF459))-COLUMN($O459:AF459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AG1765,N(OFFSET($O459:AG459,0,MAX(COLUMN($O459:AG459))-COLUMN($O459:AG459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AH1765,N(OFFSET($O459:AH459,0,MAX(COLUMN($O459:AH459))-COLUMN($O459:AH459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AI1765,N(OFFSET($O459:AI459,0,MAX(COLUMN($O459:AI459))-COLUMN($O459:AI459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AJ1765,N(OFFSET($O459:AJ459,0,MAX(COLUMN($O459:AJ459))-COLUMN($O459:AJ459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AK1765,N(OFFSET($O459:AK459,0,MAX(COLUMN($O459:AK459))-COLUMN($O459:AK459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AL1765,N(OFFSET($O459:AL459,0,MAX(COLUMN($O459:AL459))-COLUMN($O459:AL459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AM1765,N(OFFSET($O459:AM459,0,MAX(COLUMN($O459:AM459))-COLUMN($O459:AM459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AN1765,N(OFFSET($O459:AN459,0,MAX(COLUMN($O459:AN459))-COLUMN($O459:AN459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AO1765,N(OFFSET($O459:AO459,0,MAX(COLUMN($O459:AO459))-COLUMN($O459:AO459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AP1765,N(OFFSET($O459:AP459,0,MAX(COLUMN($O459:AP459))-COLUMN($O459:AP459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AQ1765,N(OFFSET($O459:AQ459,0,MAX(COLUMN($O459:AQ459))-COLUMN($O459:AQ459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AR1765,N(OFFSET($O459:AR459,0,MAX(COLUMN($O459:AR459))-COLUMN($O459:AR459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AS1765,N(OFFSET($O459:AS459,0,MAX(COLUMN($O459:AS459))-COLUMN($O459:AS459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AT1765,N(OFFSET($O459:AT459,0,MAX(COLUMN($O459:AT459))-COLUMN($O459:AT459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AU1765,N(OFFSET($O459:AU459,0,MAX(COLUMN($O459:AU459))-COLUMN($O459:AU459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AV1765,N(OFFSET($O459:AV459,0,MAX(COLUMN($O459:AV459))-COLUMN($O459:AV459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AW1765,N(OFFSET($O459:AW459,0,MAX(COLUMN($O459:AW459))-COLUMN($O459:AW459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AX1765,N(OFFSET($O459:AX459,0,MAX(COLUMN($O459:AX459))-COLUMN($O459:AX459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AY1765,N(OFFSET($O459:AY459,0,MAX(COLUMN($O459:AY459))-COLUMN($O459:AY459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:AZ1765,N(OFFSET($O459:AZ459,0,MAX(COLUMN($O459:AZ459))-COLUMN($O459:AZ459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:BA1765,N(OFFSET($O459:BA459,0,MAX(COLUMN($O459:BA459))-COLUMN($O459:BA459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:BB1765,N(OFFSET($O459:BB459,0,MAX(COLUMN($O459:BB459))-COLUMN($O459:BB459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:BC1765,N(OFFSET($O459:BC459,0,MAX(COLUMN($O459:BC459))-COLUMN($O459:BC459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:BD1765,N(OFFSET($O459:BD459,0,MAX(COLUMN($O459:BD459))-COLUMN($O459:BD459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:BE1765,N(OFFSET($O459:BE459,0,MAX(COLUMN($O459:BE459))-COLUMN($O459:BE459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:BF1765,N(OFFSET($O459:BF459,0,MAX(COLUMN($O459:BF459))-COLUMN($O459:BF459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:BG1765,N(OFFSET($O459:BG459,0,MAX(COLUMN($O459:BG459))-COLUMN($O459:BG459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:BH1765,N(OFFSET($O459:BH459,0,MAX(COLUMN($O459:BH459))-COLUMN($O459:BH459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:BI1765,N(OFFSET($O459:BI459,0,MAX(COLUMN($O459:BI459))-COLUMN($O459:BI459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:BJ1765,N(OFFSET($O459:BJ459,0,MAX(COLUMN($O459:BJ459))-COLUMN($O459:BJ459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:BK1765,N(OFFSET($O459:BK459,0,MAX(COLUMN($O459:BK459))-COLUMN($O459:BK459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:BL1765,N(OFFSET($O459:BL459,0,MAX(COLUMN($O459:BL459))-COLUMN($O459:BL459),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1765:BM1765,N(OFFSET($O459:BM459,0,MAX(COLUMN($O459:BM459))-COLUMN($O459:BM459),1,1)))","v":0}]
[null,null,47,"New Service","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1768:O1768,N(OFFSET($O462:O462,0,MAX(COLUMN($O462:O462))-COLUMN($O462:O462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:P1768,N(OFFSET($O462:P462,0,MAX(COLUMN($O462:P462))-COLUMN($O462:P462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:Q1768,N(OFFSET($O462:Q462,0,MAX(COLUMN($O462:Q462))-COLUMN($O462:Q462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:R1768,N(OFFSET($O462:R462,0,MAX(COLUMN($O462:R462))-COLUMN($O462:R462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:S1768,N(OFFSET($O462:S462,0,MAX(COLUMN($O462:S462))-COLUMN($O462:S462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:T1768,N(OFFSET($O462:T462,0,MAX(COLUMN($O462:T462))-COLUMN($O462:T462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:U1768,N(OFFSET($O462:U462,0,MAX(COLUMN($O462:U462))-COLUMN($O462:U462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:V1768,N(OFFSET($O462:V462,0,MAX(COLUMN($O462:V462))-COLUMN($O462:V462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:W1768,N(OFFSET($O462:W462,0,MAX(COLUMN($O462:W462))-COLUMN($O462:W462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:X1768,N(OFFSET($O462:X462,0,MAX(COLUMN($O462:X462))-COLUMN($O462:X462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:Y1768,N(OFFSET($O462:Y462,0,MAX(COLUMN($O462:Y462))-COLUMN($O462:Y462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:Z1768,N(OFFSET($O462:Z462,0,MAX(COLUMN($O462:Z462))-COLUMN($O462:Z462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AA1768,N(OFFSET($O462:AA462,0,MAX(COLUMN($O462:AA462))-COLUMN($O462:AA462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AB1768,N(OFFSET($O462:AB462,0,MAX(COLUMN($O462:AB462))-COLUMN($O462:AB462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AC1768,N(OFFSET($O462:AC462,0,MAX(COLUMN($O462:AC462))-COLUMN($O462:AC462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AD1768,N(OFFSET($O462:AD462,0,MAX(COLUMN($O462:AD462))-COLUMN($O462:AD462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AE1768,N(OFFSET($O462:AE462,0,MAX(COLUMN($O462:AE462))-COLUMN($O462:AE462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AF1768,N(OFFSET($O462:AF462,0,MAX(COLUMN($O462:AF462))-COLUMN($O462:AF462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AG1768,N(OFFSET($O462:AG462,0,MAX(COLUMN($O462:AG462))-COLUMN($O462:AG462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AH1768,N(OFFSET($O462:AH462,0,MAX(COLUMN($O462:AH462))-COLUMN($O462:AH462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AI1768,N(OFFSET($O462:AI462,0,MAX(COLUMN($O462:AI462))-COLUMN($O462:AI462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AJ1768,N(OFFSET($O462:AJ462,0,MAX(COLUMN($O462:AJ462))-COLUMN($O462:AJ462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AK1768,N(OFFSET($O462:AK462,0,MAX(COLUMN($O462:AK462))-COLUMN($O462:AK462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AL1768,N(OFFSET($O462:AL462,0,MAX(COLUMN($O462:AL462))-COLUMN($O462:AL462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AM1768,N(OFFSET($O462:AM462,0,MAX(COLUMN($O462:AM462))-COLUMN($O462:AM462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AN1768,N(OFFSET($O462:AN462,0,MAX(COLUMN($O462:AN462))-COLUMN($O462:AN462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AO1768,N(OFFSET($O462:AO462,0,MAX(COLUMN($O462:AO462))-COLUMN($O462:AO462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AP1768,N(OFFSET($O462:AP462,0,MAX(COLUMN($O462:AP462))-COLUMN($O462:AP462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AQ1768,N(OFFSET($O462:AQ462,0,MAX(COLUMN($O462:AQ462))-COLUMN($O462:AQ462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AR1768,N(OFFSET($O462:AR462,0,MAX(COLUMN($O462:AR462))-COLUMN($O462:AR462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AS1768,N(OFFSET($O462:AS462,0,MAX(COLUMN($O462:AS462))-COLUMN($O462:AS462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AT1768,N(OFFSET($O462:AT462,0,MAX(COLUMN($O462:AT462))-COLUMN($O462:AT462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AU1768,N(OFFSET($O462:AU462,0,MAX(COLUMN($O462:AU462))-COLUMN($O462:AU462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AV1768,N(OFFSET($O462:AV462,0,MAX(COLUMN($O462:AV462))-COLUMN($O462:AV462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AW1768,N(OFFSET($O462:AW462,0,MAX(COLUMN($O462:AW462))-COLUMN($O462:AW462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AX1768,N(OFFSET($O462:AX462,0,MAX(COLUMN($O462:AX462))-COLUMN($O462:AX462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AY1768,N(OFFSET($O462:AY462,0,MAX(COLUMN($O462:AY462))-COLUMN($O462:AY462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:AZ1768,N(OFFSET($O462:AZ462,0,MAX(COLUMN($O462:AZ462))-COLUMN($O462:AZ462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:BA1768,N(OFFSET($O462:BA462,0,MAX(COLUMN($O462:BA462))-COLUMN($O462:BA462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:BB1768,N(OFFSET($O462:BB462,0,MAX(COLUMN($O462:BB462))-COLUMN($O462:BB462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:BC1768,N(OFFSET($O462:BC462,0,MAX(COLUMN($O462:BC462))-COLUMN($O462:BC462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:BD1768,N(OFFSET($O462:BD462,0,MAX(COLUMN($O462:BD462))-COLUMN($O462:BD462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:BE1768,N(OFFSET($O462:BE462,0,MAX(COLUMN($O462:BE462))-COLUMN($O462:BE462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:BF1768,N(OFFSET($O462:BF462,0,MAX(COLUMN($O462:BF462))-COLUMN($O462:BF462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:BG1768,N(OFFSET($O462:BG462,0,MAX(COLUMN($O462:BG462))-COLUMN($O462:BG462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:BH1768,N(OFFSET($O462:BH462,0,MAX(COLUMN($O462:BH462))-COLUMN($O462:BH462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:BI1768,N(OFFSET($O462:BI462,0,MAX(COLUMN($O462:BI462))-COLUMN($O462:BI462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:BJ1768,N(OFFSET($O462:BJ462,0,MAX(COLUMN($O462:BJ462))-COLUMN($O462:BJ462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:BK1768,N(OFFSET($O462:BK462,0,MAX(COLUMN($O462:BK462))-COLUMN($O462:BK462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:BL1768,N(OFFSET($O462:BL462,0,MAX(COLUMN($O462:BL462))-COLUMN($O462:BL462),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1768:BM1768,N(OFFSET($O462:BM462,0,MAX(COLUMN($O462:BM462))-COLUMN($O462:BM462),1,1)))","v":0}]
[null,null,52,"Existing Customer Increase","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1773:O1773,N(OFFSET($O467:O467,0,MAX(COLUMN($O467:O467))-COLUMN($O467:O467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:P1773,N(OFFSET($O467:P467,0,MAX(COLUMN($O467:P467))-COLUMN($O467:P467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:Q1773,N(OFFSET($O467:Q467,0,MAX(COLUMN($O467:Q467))-COLUMN($O467:Q467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:R1773,N(OFFSET($O467:R467,0,MAX(COLUMN($O467:R467))-COLUMN($O467:R467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:S1773,N(OFFSET($O467:S467,0,MAX(COLUMN($O467:S467))-COLUMN($O467:S467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:T1773,N(OFFSET($O467:T467,0,MAX(COLUMN($O467:T467))-COLUMN($O467:T467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:U1773,N(OFFSET($O467:U467,0,MAX(COLUMN($O467:U467))-COLUMN($O467:U467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:V1773,N(OFFSET($O467:V467,0,MAX(COLUMN($O467:V467))-COLUMN($O467:V467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:W1773,N(OFFSET($O467:W467,0,MAX(COLUMN($O467:W467))-COLUMN($O467:W467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:X1773,N(OFFSET($O467:X467,0,MAX(COLUMN($O467:X467))-COLUMN($O467:X467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:Y1773,N(OFFSET($O467:Y467,0,MAX(COLUMN($O467:Y467))-COLUMN($O467:Y467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:Z1773,N(OFFSET($O467:Z467,0,MAX(COLUMN($O467:Z467))-COLUMN($O467:Z467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AA1773,N(OFFSET($O467:AA467,0,MAX(COLUMN($O467:AA467))-COLUMN($O467:AA467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AB1773,N(OFFSET($O467:AB467,0,MAX(COLUMN($O467:AB467))-COLUMN($O467:AB467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AC1773,N(OFFSET($O467:AC467,0,MAX(COLUMN($O467:AC467))-COLUMN($O467:AC467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AD1773,N(OFFSET($O467:AD467,0,MAX(COLUMN($O467:AD467))-COLUMN($O467:AD467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AE1773,N(OFFSET($O467:AE467,0,MAX(COLUMN($O467:AE467))-COLUMN($O467:AE467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AF1773,N(OFFSET($O467:AF467,0,MAX(COLUMN($O467:AF467))-COLUMN($O467:AF467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AG1773,N(OFFSET($O467:AG467,0,MAX(COLUMN($O467:AG467))-COLUMN($O467:AG467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AH1773,N(OFFSET($O467:AH467,0,MAX(COLUMN($O467:AH467))-COLUMN($O467:AH467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AI1773,N(OFFSET($O467:AI467,0,MAX(COLUMN($O467:AI467))-COLUMN($O467:AI467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AJ1773,N(OFFSET($O467:AJ467,0,MAX(COLUMN($O467:AJ467))-COLUMN($O467:AJ467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AK1773,N(OFFSET($O467:AK467,0,MAX(COLUMN($O467:AK467))-COLUMN($O467:AK467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AL1773,N(OFFSET($O467:AL467,0,MAX(COLUMN($O467:AL467))-COLUMN($O467:AL467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AM1773,N(OFFSET($O467:AM467,0,MAX(COLUMN($O467:AM467))-COLUMN($O467:AM467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AN1773,N(OFFSET($O467:AN467,0,MAX(COLUMN($O467:AN467))-COLUMN($O467:AN467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AO1773,N(OFFSET($O467:AO467,0,MAX(COLUMN($O467:AO467))-COLUMN($O467:AO467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AP1773,N(OFFSET($O467:AP467,0,MAX(COLUMN($O467:AP467))-COLUMN($O467:AP467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AQ1773,N(OFFSET($O467:AQ467,0,MAX(COLUMN($O467:AQ467))-COLUMN($O467:AQ467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AR1773,N(OFFSET($O467:AR467,0,MAX(COLUMN($O467:AR467))-COLUMN($O467:AR467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AS1773,N(OFFSET($O467:AS467,0,MAX(COLUMN($O467:AS467))-COLUMN($O467:AS467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AT1773,N(OFFSET($O467:AT467,0,MAX(COLUMN($O467:AT467))-COLUMN($O467:AT467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AU1773,N(OFFSET($O467:AU467,0,MAX(COLUMN($O467:AU467))-COLUMN($O467:AU467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AV1773,N(OFFSET($O467:AV467,0,MAX(COLUMN($O467:AV467))-COLUMN($O467:AV467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AW1773,N(OFFSET($O467:AW467,0,MAX(COLUMN($O467:AW467))-COLUMN($O467:AW467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AX1773,N(OFFSET($O467:AX467,0,MAX(COLUMN($O467:AX467))-COLUMN($O467:AX467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AY1773,N(OFFSET($O467:AY467,0,MAX(COLUMN($O467:AY467))-COLUMN($O467:AY467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:AZ1773,N(OFFSET($O467:AZ467,0,MAX(COLUMN($O467:AZ467))-COLUMN($O467:AZ467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:BA1773,N(OFFSET($O467:BA467,0,MAX(COLUMN($O467:BA467))-COLUMN($O467:BA467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:BB1773,N(OFFSET($O467:BB467,0,MAX(COLUMN($O467:BB467))-COLUMN($O467:BB467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:BC1773,N(OFFSET($O467:BC467,0,MAX(COLUMN($O467:BC467))-COLUMN($O467:BC467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:BD1773,N(OFFSET($O467:BD467,0,MAX(COLUMN($O467:BD467))-COLUMN($O467:BD467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:BE1773,N(OFFSET($O467:BE467,0,MAX(COLUMN($O467:BE467))-COLUMN($O467:BE467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:BF1773,N(OFFSET($O467:BF467,0,MAX(COLUMN($O467:BF467))-COLUMN($O467:BF467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:BG1773,N(OFFSET($O467:BG467,0,MAX(COLUMN($O467:BG467))-COLUMN($O467:BG467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:BH1773,N(OFFSET($O467:BH467,0,MAX(COLUMN($O467:BH467))-COLUMN($O467:BH467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:BI1773,N(OFFSET($O467:BI467,0,MAX(COLUMN($O467:BI467))-COLUMN($O467:BI467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:BJ1773,N(OFFSET($O467:BJ467,0,MAX(COLUMN($O467:BJ467))-COLUMN($O467:BJ467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:BK1773,N(OFFSET($O467:BK467,0,MAX(COLUMN($O467:BK467))-COLUMN($O467:BK467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:BL1773,N(OFFSET($O467:BL467,0,MAX(COLUMN($O467:BL467))-COLUMN($O467:BL467),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1773:BM1773,N(OFFSET($O467:BM467,0,MAX(COLUMN($O467:BM467))-COLUMN($O467:BM467),1,1)))","v":0}]
[null,null,56,"Cable Rehab","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1777:O1777,N(OFFSET($O471:O471,0,MAX(COLUMN($O471:O471))-COLUMN($O471:O471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:P1777,N(OFFSET($O471:P471,0,MAX(COLUMN($O471:P471))-COLUMN($O471:P471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:Q1777,N(OFFSET($O471:Q471,0,MAX(COLUMN($O471:Q471))-COLUMN($O471:Q471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:R1777,N(OFFSET($O471:R471,0,MAX(COLUMN($O471:R471))-COLUMN($O471:R471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:S1777,N(OFFSET($O471:S471,0,MAX(COLUMN($O471:S471))-COLUMN($O471:S471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:T1777,N(OFFSET($O471:T471,0,MAX(COLUMN($O471:T471))-COLUMN($O471:T471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:U1777,N(OFFSET($O471:U471,0,MAX(COLUMN($O471:U471))-COLUMN($O471:U471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:V1777,N(OFFSET($O471:V471,0,MAX(COLUMN($O471:V471))-COLUMN($O471:V471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:W1777,N(OFFSET($O471:W471,0,MAX(COLUMN($O471:W471))-COLUMN($O471:W471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:X1777,N(OFFSET($O471:X471,0,MAX(COLUMN($O471:X471))-COLUMN($O471:X471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:Y1777,N(OFFSET($O471:Y471,0,MAX(COLUMN($O471:Y471))-COLUMN($O471:Y471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:Z1777,N(OFFSET($O471:Z471,0,MAX(COLUMN($O471:Z471))-COLUMN($O471:Z471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AA1777,N(OFFSET($O471:AA471,0,MAX(COLUMN($O471:AA471))-COLUMN($O471:AA471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AB1777,N(OFFSET($O471:AB471,0,MAX(COLUMN($O471:AB471))-COLUMN($O471:AB471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AC1777,N(OFFSET($O471:AC471,0,MAX(COLUMN($O471:AC471))-COLUMN($O471:AC471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AD1777,N(OFFSET($O471:AD471,0,MAX(COLUMN($O471:AD471))-COLUMN($O471:AD471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AE1777,N(OFFSET($O471:AE471,0,MAX(COLUMN($O471:AE471))-COLUMN($O471:AE471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AF1777,N(OFFSET($O471:AF471,0,MAX(COLUMN($O471:AF471))-COLUMN($O471:AF471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AG1777,N(OFFSET($O471:AG471,0,MAX(COLUMN($O471:AG471))-COLUMN($O471:AG471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AH1777,N(OFFSET($O471:AH471,0,MAX(COLUMN($O471:AH471))-COLUMN($O471:AH471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AI1777,N(OFFSET($O471:AI471,0,MAX(COLUMN($O471:AI471))-COLUMN($O471:AI471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AJ1777,N(OFFSET($O471:AJ471,0,MAX(COLUMN($O471:AJ471))-COLUMN($O471:AJ471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AK1777,N(OFFSET($O471:AK471,0,MAX(COLUMN($O471:AK471))-COLUMN($O471:AK471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AL1777,N(OFFSET($O471:AL471,0,MAX(COLUMN($O471:AL471))-COLUMN($O471:AL471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AM1777,N(OFFSET($O471:AM471,0,MAX(COLUMN($O471:AM471))-COLUMN($O471:AM471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AN1777,N(OFFSET($O471:AN471,0,MAX(COLUMN($O471:AN471))-COLUMN($O471:AN471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AO1777,N(OFFSET($O471:AO471,0,MAX(COLUMN($O471:AO471))-COLUMN($O471:AO471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AP1777,N(OFFSET($O471:AP471,0,MAX(COLUMN($O471:AP471))-COLUMN($O471:AP471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AQ1777,N(OFFSET($O471:AQ471,0,MAX(COLUMN($O471:AQ471))-COLUMN($O471:AQ471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AR1777,N(OFFSET($O471:AR471,0,MAX(COLUMN($O471:AR471))-COLUMN($O471:AR471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AS1777,N(OFFSET($O471:AS471,0,MAX(COLUMN($O471:AS471))-COLUMN($O471:AS471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AT1777,N(OFFSET($O471:AT471,0,MAX(COLUMN($O471:AT471))-COLUMN($O471:AT471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AU1777,N(OFFSET($O471:AU471,0,MAX(COLUMN($O471:AU471))-COLUMN($O471:AU471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AV1777,N(OFFSET($O471:AV471,0,MAX(COLUMN($O471:AV471))-COLUMN($O471:AV471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AW1777,N(OFFSET($O471:AW471,0,MAX(COLUMN($O471:AW471))-COLUMN($O471:AW471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AX1777,N(OFFSET($O471:AX471,0,MAX(COLUMN($O471:AX471))-COLUMN($O471:AX471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AY1777,N(OFFSET($O471:AY471,0,MAX(COLUMN($O471:AY471))-COLUMN($O471:AY471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:AZ1777,N(OFFSET($O471:AZ471,0,MAX(COLUMN($O471:AZ471))-COLUMN($O471:AZ471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:BA1777,N(OFFSET($O471:BA471,0,MAX(COLUMN($O471:BA471))-COLUMN($O471:BA471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:BB1777,N(OFFSET($O471:BB471,0,MAX(COLUMN($O471:BB471))-COLUMN($O471:BB471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:BC1777,N(OFFSET($O471:BC471,0,MAX(COLUMN($O471:BC471))-COLUMN($O471:BC471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:BD1777,N(OFFSET($O471:BD471,0,MAX(COLUMN($O471:BD471))-COLUMN($O471:BD471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:BE1777,N(OFFSET($O471:BE471,0,MAX(COLUMN($O471:BE471))-COLUMN($O471:BE471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:BF1777,N(OFFSET($O471:BF471,0,MAX(COLUMN($O471:BF471))-COLUMN($O471:BF471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:BG1777,N(OFFSET($O471:BG471,0,MAX(COLUMN($O471:BG471))-COLUMN($O471:BG471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:BH1777,N(OFFSET($O471:BH471,0,MAX(COLUMN($O471:BH471))-COLUMN($O471:BH471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:BI1777,N(OFFSET($O471:BI471,0,MAX(COLUMN($O471:BI471))-COLUMN($O471:BI471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:BJ1777,N(OFFSET($O471:BJ471,0,MAX(COLUMN($O471:BJ471))-COLUMN($O471:BJ471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:BK1777,N(OFFSET($O471:BK471,0,MAX(COLUMN($O471:BK471))-COLUMN($O471:BK471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:BL1777,N(OFFSET($O471:BL471,0,MAX(COLUMN($O471:BL471))-COLUMN($O471:BL471),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1777:BM1777,N(OFFSET($O471:BM471,0,MAX(COLUMN($O471:BM471))-COLUMN($O471:BM471),1,1)))","v":0}]
[null,null,59,"Other Reliability","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1780:O1780,N(OFFSET($O474:O474,0,MAX(COLUMN($O474:O474))-COLUMN($O474:O474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:P1780,N(OFFSET($O474:P474,0,MAX(COLUMN($O474:P474))-COLUMN($O474:P474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:Q1780,N(OFFSET($O474:Q474,0,MAX(COLUMN($O474:Q474))-COLUMN($O474:Q474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:R1780,N(OFFSET($O474:R474,0,MAX(COLUMN($O474:R474))-COLUMN($O474:R474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:S1780,N(OFFSET($O474:S474,0,MAX(COLUMN($O474:S474))-COLUMN($O474:S474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:T1780,N(OFFSET($O474:T474,0,MAX(COLUMN($O474:T474))-COLUMN($O474:T474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:U1780,N(OFFSET($O474:U474,0,MAX(COLUMN($O474:U474))-COLUMN($O474:U474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:V1780,N(OFFSET($O474:V474,0,MAX(COLUMN($O474:V474))-COLUMN($O474:V474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:W1780,N(OFFSET($O474:W474,0,MAX(COLUMN($O474:W474))-COLUMN($O474:W474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:X1780,N(OFFSET($O474:X474,0,MAX(COLUMN($O474:X474))-COLUMN($O474:X474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:Y1780,N(OFFSET($O474:Y474,0,MAX(COLUMN($O474:Y474))-COLUMN($O474:Y474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:Z1780,N(OFFSET($O474:Z474,0,MAX(COLUMN($O474:Z474))-COLUMN($O474:Z474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AA1780,N(OFFSET($O474:AA474,0,MAX(COLUMN($O474:AA474))-COLUMN($O474:AA474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AB1780,N(OFFSET($O474:AB474,0,MAX(COLUMN($O474:AB474))-COLUMN($O474:AB474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AC1780,N(OFFSET($O474:AC474,0,MAX(COLUMN($O474:AC474))-COLUMN($O474:AC474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AD1780,N(OFFSET($O474:AD474,0,MAX(COLUMN($O474:AD474))-COLUMN($O474:AD474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AE1780,N(OFFSET($O474:AE474,0,MAX(COLUMN($O474:AE474))-COLUMN($O474:AE474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AF1780,N(OFFSET($O474:AF474,0,MAX(COLUMN($O474:AF474))-COLUMN($O474:AF474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AG1780,N(OFFSET($O474:AG474,0,MAX(COLUMN($O474:AG474))-COLUMN($O474:AG474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AH1780,N(OFFSET($O474:AH474,0,MAX(COLUMN($O474:AH474))-COLUMN($O474:AH474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AI1780,N(OFFSET($O474:AI474,0,MAX(COLUMN($O474:AI474))-COLUMN($O474:AI474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AJ1780,N(OFFSET($O474:AJ474,0,MAX(COLUMN($O474:AJ474))-COLUMN($O474:AJ474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AK1780,N(OFFSET($O474:AK474,0,MAX(COLUMN($O474:AK474))-COLUMN($O474:AK474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AL1780,N(OFFSET($O474:AL474,0,MAX(COLUMN($O474:AL474))-COLUMN($O474:AL474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AM1780,N(OFFSET($O474:AM474,0,MAX(COLUMN($O474:AM474))-COLUMN($O474:AM474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AN1780,N(OFFSET($O474:AN474,0,MAX(COLUMN($O474:AN474))-COLUMN($O474:AN474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AO1780,N(OFFSET($O474:AO474,0,MAX(COLUMN($O474:AO474))-COLUMN($O474:AO474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AP1780,N(OFFSET($O474:AP474,0,MAX(COLUMN($O474:AP474))-COLUMN($O474:AP474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AQ1780,N(OFFSET($O474:AQ474,0,MAX(COLUMN($O474:AQ474))-COLUMN($O474:AQ474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AR1780,N(OFFSET($O474:AR474,0,MAX(COLUMN($O474:AR474))-COLUMN($O474:AR474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AS1780,N(OFFSET($O474:AS474,0,MAX(COLUMN($O474:AS474))-COLUMN($O474:AS474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AT1780,N(OFFSET($O474:AT474,0,MAX(COLUMN($O474:AT474))-COLUMN($O474:AT474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AU1780,N(OFFSET($O474:AU474,0,MAX(COLUMN($O474:AU474))-COLUMN($O474:AU474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AV1780,N(OFFSET($O474:AV474,0,MAX(COLUMN($O474:AV474))-COLUMN($O474:AV474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AW1780,N(OFFSET($O474:AW474,0,MAX(COLUMN($O474:AW474))-COLUMN($O474:AW474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AX1780,N(OFFSET($O474:AX474,0,MAX(COLUMN($O474:AX474))-COLUMN($O474:AX474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AY1780,N(OFFSET($O474:AY474,0,MAX(COLUMN($O474:AY474))-COLUMN($O474:AY474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:AZ1780,N(OFFSET($O474:AZ474,0,MAX(COLUMN($O474:AZ474))-COLUMN($O474:AZ474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:BA1780,N(OFFSET($O474:BA474,0,MAX(COLUMN($O474:BA474))-COLUMN($O474:BA474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:BB1780,N(OFFSET($O474:BB474,0,MAX(COLUMN($O474:BB474))-COLUMN($O474:BB474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:BC1780,N(OFFSET($O474:BC474,0,MAX(COLUMN($O474:BC474))-COLUMN($O474:BC474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:BD1780,N(OFFSET($O474:BD474,0,MAX(COLUMN($O474:BD474))-COLUMN($O474:BD474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:BE1780,N(OFFSET($O474:BE474,0,MAX(COLUMN($O474:BE474))-COLUMN($O474:BE474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:BF1780,N(OFFSET($O474:BF474,0,MAX(COLUMN($O474:BF474))-COLUMN($O474:BF474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:BG1780,N(OFFSET($O474:BG474,0,MAX(COLUMN($O474:BG474))-COLUMN($O474:BG474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:BH1780,N(OFFSET($O474:BH474,0,MAX(COLUMN($O474:BH474))-COLUMN($O474:BH474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:BI1780,N(OFFSET($O474:BI474,0,MAX(COLUMN($O474:BI474))-COLUMN($O474:BI474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:BJ1780,N(OFFSET($O474:BJ474,0,MAX(COLUMN($O474:BJ474))-COLUMN($O474:BJ474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:BK1780,N(OFFSET($O474:BK474,0,MAX(COLUMN($O474:BK474))-COLUMN($O474:BK474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:BL1780,N(OFFSET($O474:BL474,0,MAX(COLUMN($O474:BL474))-COLUMN($O474:BL474),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1780:BM1780,N(OFFSET($O474:BM474,0,MAX(COLUMN($O474:BM474))-COLUMN($O474:BM474),1,1)))","v":0}]
[null,null,61,{"$f":"INDEX(D$157:D$281,$C2040,1)","v":"Pole Program"},"Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1782:O1782,N(OFFSET($O476:O476,0,MAX(COLUMN($O476:O476))-COLUMN($O476:O476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:P1782,N(OFFSET($O476:P476,0,MAX(COLUMN($O476:P476))-COLUMN($O476:P476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:Q1782,N(OFFSET($O476:Q476,0,MAX(COLUMN($O476:Q476))-COLUMN($O476:Q476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:R1782,N(OFFSET($O476:R476,0,MAX(COLUMN($O476:R476))-COLUMN($O476:R476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:S1782,N(OFFSET($O476:S476,0,MAX(COLUMN($O476:S476))-COLUMN($O476:S476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:T1782,N(OFFSET($O476:T476,0,MAX(COLUMN($O476:T476))-COLUMN($O476:T476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:U1782,N(OFFSET($O476:U476,0,MAX(COLUMN($O476:U476))-COLUMN($O476:U476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:V1782,N(OFFSET($O476:V476,0,MAX(COLUMN($O476:V476))-COLUMN($O476:V476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:W1782,N(OFFSET($O476:W476,0,MAX(COLUMN($O476:W476))-COLUMN($O476:W476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:X1782,N(OFFSET($O476:X476,0,MAX(COLUMN($O476:X476))-COLUMN($O476:X476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:Y1782,N(OFFSET($O476:Y476,0,MAX(COLUMN($O476:Y476))-COLUMN($O476:Y476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:Z1782,N(OFFSET($O476:Z476,0,MAX(COLUMN($O476:Z476))-COLUMN($O476:Z476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AA1782,N(OFFSET($O476:AA476,0,MAX(COLUMN($O476:AA476))-COLUMN($O476:AA476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AB1782,N(OFFSET($O476:AB476,0,MAX(COLUMN($O476:AB476))-COLUMN($O476:AB476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AC1782,N(OFFSET($O476:AC476,0,MAX(COLUMN($O476:AC476))-COLUMN($O476:AC476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AD1782,N(OFFSET($O476:AD476,0,MAX(COLUMN($O476:AD476))-COLUMN($O476:AD476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AE1782,N(OFFSET($O476:AE476,0,MAX(COLUMN($O476:AE476))-COLUMN($O476:AE476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AF1782,N(OFFSET($O476:AF476,0,MAX(COLUMN($O476:AF476))-COLUMN($O476:AF476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AG1782,N(OFFSET($O476:AG476,0,MAX(COLUMN($O476:AG476))-COLUMN($O476:AG476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AH1782,N(OFFSET($O476:AH476,0,MAX(COLUMN($O476:AH476))-COLUMN($O476:AH476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AI1782,N(OFFSET($O476:AI476,0,MAX(COLUMN($O476:AI476))-COLUMN($O476:AI476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AJ1782,N(OFFSET($O476:AJ476,0,MAX(COLUMN($O476:AJ476))-COLUMN($O476:AJ476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AK1782,N(OFFSET($O476:AK476,0,MAX(COLUMN($O476:AK476))-COLUMN($O476:AK476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AL1782,N(OFFSET($O476:AL476,0,MAX(COLUMN($O476:AL476))-COLUMN($O476:AL476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AM1782,N(OFFSET($O476:AM476,0,MAX(COLUMN($O476:AM476))-COLUMN($O476:AM476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AN1782,N(OFFSET($O476:AN476,0,MAX(COLUMN($O476:AN476))-COLUMN($O476:AN476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AO1782,N(OFFSET($O476:AO476,0,MAX(COLUMN($O476:AO476))-COLUMN($O476:AO476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AP1782,N(OFFSET($O476:AP476,0,MAX(COLUMN($O476:AP476))-COLUMN($O476:AP476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AQ1782,N(OFFSET($O476:AQ476,0,MAX(COLUMN($O476:AQ476))-COLUMN($O476:AQ476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AR1782,N(OFFSET($O476:AR476,0,MAX(COLUMN($O476:AR476))-COLUMN($O476:AR476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AS1782,N(OFFSET($O476:AS476,0,MAX(COLUMN($O476:AS476))-COLUMN($O476:AS476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AT1782,N(OFFSET($O476:AT476,0,MAX(COLUMN($O476:AT476))-COLUMN($O476:AT476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AU1782,N(OFFSET($O476:AU476,0,MAX(COLUMN($O476:AU476))-COLUMN($O476:AU476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AV1782,N(OFFSET($O476:AV476,0,MAX(COLUMN($O476:AV476))-COLUMN($O476:AV476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AW1782,N(OFFSET($O476:AW476,0,MAX(COLUMN($O476:AW476))-COLUMN($O476:AW476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AX1782,N(OFFSET($O476:AX476,0,MAX(COLUMN($O476:AX476))-COLUMN($O476:AX476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AY1782,N(OFFSET($O476:AY476,0,MAX(COLUMN($O476:AY476))-COLUMN($O476:AY476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:AZ1782,N(OFFSET($O476:AZ476,0,MAX(COLUMN($O476:AZ476))-COLUMN($O476:AZ476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:BA1782,N(OFFSET($O476:BA476,0,MAX(COLUMN($O476:BA476))-COLUMN($O476:BA476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:BB1782,N(OFFSET($O476:BB476,0,MAX(COLUMN($O476:BB476))-COLUMN($O476:BB476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:BC1782,N(OFFSET($O476:BC476,0,MAX(COLUMN($O476:BC476))-COLUMN($O476:BC476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:BD1782,N(OFFSET($O476:BD476,0,MAX(COLUMN($O476:BD476))-COLUMN($O476:BD476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:BE1782,N(OFFSET($O476:BE476,0,MAX(COLUMN($O476:BE476))-COLUMN($O476:BE476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:BF1782,N(OFFSET($O476:BF476,0,MAX(COLUMN($O476:BF476))-COLUMN($O476:BF476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:BG1782,N(OFFSET($O476:BG476,0,MAX(COLUMN($O476:BG476))-COLUMN($O476:BG476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:BH1782,N(OFFSET($O476:BH476,0,MAX(COLUMN($O476:BH476))-COLUMN($O476:BH476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:BI1782,N(OFFSET($O476:BI476,0,MAX(COLUMN($O476:BI476))-COLUMN($O476:BI476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:BJ1782,N(OFFSET($O476:BJ476,0,MAX(COLUMN($O476:BJ476))-COLUMN($O476:BJ476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:BK1782,N(OFFSET($O476:BK476,0,MAX(COLUMN($O476:BK476))-COLUMN($O476:BK476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:BL1782,N(OFFSET($O476:BL476,0,MAX(COLUMN($O476:BL476))-COLUMN($O476:BL476),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1782:BM1782,N(OFFSET($O476:BM476,0,MAX(COLUMN($O476:BM476))-COLUMN($O476:BM476),1,1)))","v":0}]
[null,null,67,"Relocations","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1788:O1788,N(OFFSET($O482:O482,0,MAX(COLUMN($O482:O482))-COLUMN($O482:O482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:P1788,N(OFFSET($O482:P482,0,MAX(COLUMN($O482:P482))-COLUMN($O482:P482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:Q1788,N(OFFSET($O482:Q482,0,MAX(COLUMN($O482:Q482))-COLUMN($O482:Q482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:R1788,N(OFFSET($O482:R482,0,MAX(COLUMN($O482:R482))-COLUMN($O482:R482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:S1788,N(OFFSET($O482:S482,0,MAX(COLUMN($O482:S482))-COLUMN($O482:S482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:T1788,N(OFFSET($O482:T482,0,MAX(COLUMN($O482:T482))-COLUMN($O482:T482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:U1788,N(OFFSET($O482:U482,0,MAX(COLUMN($O482:U482))-COLUMN($O482:U482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:V1788,N(OFFSET($O482:V482,0,MAX(COLUMN($O482:V482))-COLUMN($O482:V482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:W1788,N(OFFSET($O482:W482,0,MAX(COLUMN($O482:W482))-COLUMN($O482:W482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:X1788,N(OFFSET($O482:X482,0,MAX(COLUMN($O482:X482))-COLUMN($O482:X482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:Y1788,N(OFFSET($O482:Y482,0,MAX(COLUMN($O482:Y482))-COLUMN($O482:Y482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:Z1788,N(OFFSET($O482:Z482,0,MAX(COLUMN($O482:Z482))-COLUMN($O482:Z482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AA1788,N(OFFSET($O482:AA482,0,MAX(COLUMN($O482:AA482))-COLUMN($O482:AA482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AB1788,N(OFFSET($O482:AB482,0,MAX(COLUMN($O482:AB482))-COLUMN($O482:AB482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AC1788,N(OFFSET($O482:AC482,0,MAX(COLUMN($O482:AC482))-COLUMN($O482:AC482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AD1788,N(OFFSET($O482:AD482,0,MAX(COLUMN($O482:AD482))-COLUMN($O482:AD482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AE1788,N(OFFSET($O482:AE482,0,MAX(COLUMN($O482:AE482))-COLUMN($O482:AE482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AF1788,N(OFFSET($O482:AF482,0,MAX(COLUMN($O482:AF482))-COLUMN($O482:AF482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AG1788,N(OFFSET($O482:AG482,0,MAX(COLUMN($O482:AG482))-COLUMN($O482:AG482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AH1788,N(OFFSET($O482:AH482,0,MAX(COLUMN($O482:AH482))-COLUMN($O482:AH482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AI1788,N(OFFSET($O482:AI482,0,MAX(COLUMN($O482:AI482))-COLUMN($O482:AI482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AJ1788,N(OFFSET($O482:AJ482,0,MAX(COLUMN($O482:AJ482))-COLUMN($O482:AJ482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AK1788,N(OFFSET($O482:AK482,0,MAX(COLUMN($O482:AK482))-COLUMN($O482:AK482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AL1788,N(OFFSET($O482:AL482,0,MAX(COLUMN($O482:AL482))-COLUMN($O482:AL482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AM1788,N(OFFSET($O482:AM482,0,MAX(COLUMN($O482:AM482))-COLUMN($O482:AM482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AN1788,N(OFFSET($O482:AN482,0,MAX(COLUMN($O482:AN482))-COLUMN($O482:AN482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AO1788,N(OFFSET($O482:AO482,0,MAX(COLUMN($O482:AO482))-COLUMN($O482:AO482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AP1788,N(OFFSET($O482:AP482,0,MAX(COLUMN($O482:AP482))-COLUMN($O482:AP482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AQ1788,N(OFFSET($O482:AQ482,0,MAX(COLUMN($O482:AQ482))-COLUMN($O482:AQ482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AR1788,N(OFFSET($O482:AR482,0,MAX(COLUMN($O482:AR482))-COLUMN($O482:AR482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AS1788,N(OFFSET($O482:AS482,0,MAX(COLUMN($O482:AS482))-COLUMN($O482:AS482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AT1788,N(OFFSET($O482:AT482,0,MAX(COLUMN($O482:AT482))-COLUMN($O482:AT482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AU1788,N(OFFSET($O482:AU482,0,MAX(COLUMN($O482:AU482))-COLUMN($O482:AU482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AV1788,N(OFFSET($O482:AV482,0,MAX(COLUMN($O482:AV482))-COLUMN($O482:AV482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AW1788,N(OFFSET($O482:AW482,0,MAX(COLUMN($O482:AW482))-COLUMN($O482:AW482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AX1788,N(OFFSET($O482:AX482,0,MAX(COLUMN($O482:AX482))-COLUMN($O482:AX482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AY1788,N(OFFSET($O482:AY482,0,MAX(COLUMN($O482:AY482))-COLUMN($O482:AY482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:AZ1788,N(OFFSET($O482:AZ482,0,MAX(COLUMN($O482:AZ482))-COLUMN($O482:AZ482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:BA1788,N(OFFSET($O482:BA482,0,MAX(COLUMN($O482:BA482))-COLUMN($O482:BA482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:BB1788,N(OFFSET($O482:BB482,0,MAX(COLUMN($O482:BB482))-COLUMN($O482:BB482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:BC1788,N(OFFSET($O482:BC482,0,MAX(COLUMN($O482:BC482))-COLUMN($O482:BC482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:BD1788,N(OFFSET($O482:BD482,0,MAX(COLUMN($O482:BD482))-COLUMN($O482:BD482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:BE1788,N(OFFSET($O482:BE482,0,MAX(COLUMN($O482:BE482))-COLUMN($O482:BE482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:BF1788,N(OFFSET($O482:BF482,0,MAX(COLUMN($O482:BF482))-COLUMN($O482:BF482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:BG1788,N(OFFSET($O482:BG482,0,MAX(COLUMN($O482:BG482))-COLUMN($O482:BG482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:BH1788,N(OFFSET($O482:BH482,0,MAX(COLUMN($O482:BH482))-COLUMN($O482:BH482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:BI1788,N(OFFSET($O482:BI482,0,MAX(COLUMN($O482:BI482))-COLUMN($O482:BI482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:BJ1788,N(OFFSET($O482:BJ482,0,MAX(COLUMN($O482:BJ482))-COLUMN($O482:BJ482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:BK1788,N(OFFSET($O482:BK482,0,MAX(COLUMN($O482:BK482))-COLUMN($O482:BK482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:BL1788,N(OFFSET($O482:BL482,0,MAX(COLUMN($O482:BL482))-COLUMN($O482:BL482),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1788:BM1788,N(OFFSET($O482:BM482,0,MAX(COLUMN($O482:BM482))-COLUMN($O482:BM482),1,1)))","v":0}]
[null,null,70,"Fleet","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1791:O1791,N(OFFSET($O485:O485,0,MAX(COLUMN($O485:O485))-COLUMN($O485:O485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:P1791,N(OFFSET($O485:P485,0,MAX(COLUMN($O485:P485))-COLUMN($O485:P485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:Q1791,N(OFFSET($O485:Q485,0,MAX(COLUMN($O485:Q485))-COLUMN($O485:Q485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:R1791,N(OFFSET($O485:R485,0,MAX(COLUMN($O485:R485))-COLUMN($O485:R485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:S1791,N(OFFSET($O485:S485,0,MAX(COLUMN($O485:S485))-COLUMN($O485:S485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:T1791,N(OFFSET($O485:T485,0,MAX(COLUMN($O485:T485))-COLUMN($O485:T485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:U1791,N(OFFSET($O485:U485,0,MAX(COLUMN($O485:U485))-COLUMN($O485:U485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:V1791,N(OFFSET($O485:V485,0,MAX(COLUMN($O485:V485))-COLUMN($O485:V485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:W1791,N(OFFSET($O485:W485,0,MAX(COLUMN($O485:W485))-COLUMN($O485:W485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:X1791,N(OFFSET($O485:X485,0,MAX(COLUMN($O485:X485))-COLUMN($O485:X485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:Y1791,N(OFFSET($O485:Y485,0,MAX(COLUMN($O485:Y485))-COLUMN($O485:Y485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:Z1791,N(OFFSET($O485:Z485,0,MAX(COLUMN($O485:Z485))-COLUMN($O485:Z485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AA1791,N(OFFSET($O485:AA485,0,MAX(COLUMN($O485:AA485))-COLUMN($O485:AA485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AB1791,N(OFFSET($O485:AB485,0,MAX(COLUMN($O485:AB485))-COLUMN($O485:AB485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AC1791,N(OFFSET($O485:AC485,0,MAX(COLUMN($O485:AC485))-COLUMN($O485:AC485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AD1791,N(OFFSET($O485:AD485,0,MAX(COLUMN($O485:AD485))-COLUMN($O485:AD485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AE1791,N(OFFSET($O485:AE485,0,MAX(COLUMN($O485:AE485))-COLUMN($O485:AE485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AF1791,N(OFFSET($O485:AF485,0,MAX(COLUMN($O485:AF485))-COLUMN($O485:AF485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AG1791,N(OFFSET($O485:AG485,0,MAX(COLUMN($O485:AG485))-COLUMN($O485:AG485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AH1791,N(OFFSET($O485:AH485,0,MAX(COLUMN($O485:AH485))-COLUMN($O485:AH485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AI1791,N(OFFSET($O485:AI485,0,MAX(COLUMN($O485:AI485))-COLUMN($O485:AI485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AJ1791,N(OFFSET($O485:AJ485,0,MAX(COLUMN($O485:AJ485))-COLUMN($O485:AJ485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AK1791,N(OFFSET($O485:AK485,0,MAX(COLUMN($O485:AK485))-COLUMN($O485:AK485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AL1791,N(OFFSET($O485:AL485,0,MAX(COLUMN($O485:AL485))-COLUMN($O485:AL485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AM1791,N(OFFSET($O485:AM485,0,MAX(COLUMN($O485:AM485))-COLUMN($O485:AM485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AN1791,N(OFFSET($O485:AN485,0,MAX(COLUMN($O485:AN485))-COLUMN($O485:AN485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AO1791,N(OFFSET($O485:AO485,0,MAX(COLUMN($O485:AO485))-COLUMN($O485:AO485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AP1791,N(OFFSET($O485:AP485,0,MAX(COLUMN($O485:AP485))-COLUMN($O485:AP485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AQ1791,N(OFFSET($O485:AQ485,0,MAX(COLUMN($O485:AQ485))-COLUMN($O485:AQ485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AR1791,N(OFFSET($O485:AR485,0,MAX(COLUMN($O485:AR485))-COLUMN($O485:AR485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AS1791,N(OFFSET($O485:AS485,0,MAX(COLUMN($O485:AS485))-COLUMN($O485:AS485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AT1791,N(OFFSET($O485:AT485,0,MAX(COLUMN($O485:AT485))-COLUMN($O485:AT485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AU1791,N(OFFSET($O485:AU485,0,MAX(COLUMN($O485:AU485))-COLUMN($O485:AU485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AV1791,N(OFFSET($O485:AV485,0,MAX(COLUMN($O485:AV485))-COLUMN($O485:AV485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AW1791,N(OFFSET($O485:AW485,0,MAX(COLUMN($O485:AW485))-COLUMN($O485:AW485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AX1791,N(OFFSET($O485:AX485,0,MAX(COLUMN($O485:AX485))-COLUMN($O485:AX485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AY1791,N(OFFSET($O485:AY485,0,MAX(COLUMN($O485:AY485))-COLUMN($O485:AY485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:AZ1791,N(OFFSET($O485:AZ485,0,MAX(COLUMN($O485:AZ485))-COLUMN($O485:AZ485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:BA1791,N(OFFSET($O485:BA485,0,MAX(COLUMN($O485:BA485))-COLUMN($O485:BA485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:BB1791,N(OFFSET($O485:BB485,0,MAX(COLUMN($O485:BB485))-COLUMN($O485:BB485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:BC1791,N(OFFSET($O485:BC485,0,MAX(COLUMN($O485:BC485))-COLUMN($O485:BC485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:BD1791,N(OFFSET($O485:BD485,0,MAX(COLUMN($O485:BD485))-COLUMN($O485:BD485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:BE1791,N(OFFSET($O485:BE485,0,MAX(COLUMN($O485:BE485))-COLUMN($O485:BE485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:BF1791,N(OFFSET($O485:BF485,0,MAX(COLUMN($O485:BF485))-COLUMN($O485:BF485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:BG1791,N(OFFSET($O485:BG485,0,MAX(COLUMN($O485:BG485))-COLUMN($O485:BG485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:BH1791,N(OFFSET($O485:BH485,0,MAX(COLUMN($O485:BH485))-COLUMN($O485:BH485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:BI1791,N(OFFSET($O485:BI485,0,MAX(COLUMN($O485:BI485))-COLUMN($O485:BI485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:BJ1791,N(OFFSET($O485:BJ485,0,MAX(COLUMN($O485:BJ485))-COLUMN($O485:BJ485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:BK1791,N(OFFSET($O485:BK485,0,MAX(COLUMN($O485:BK485))-COLUMN($O485:BK485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:BL1791,N(OFFSET($O485:BL485,0,MAX(COLUMN($O485:BL485))-COLUMN($O485:BL485),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1791:BM1791,N(OFFSET($O485:BM485,0,MAX(COLUMN($O485:BM485))-COLUMN($O485:BM485),1,1)))","v":0}]
[null,null,72,"MP Outside Requests","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1793:O1793,N(OFFSET($O487:O487,0,MAX(COLUMN($O487:O487))-COLUMN($O487:O487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:P1793,N(OFFSET($O487:P487,0,MAX(COLUMN($O487:P487))-COLUMN($O487:P487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:Q1793,N(OFFSET($O487:Q487,0,MAX(COLUMN($O487:Q487))-COLUMN($O487:Q487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:R1793,N(OFFSET($O487:R487,0,MAX(COLUMN($O487:R487))-COLUMN($O487:R487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:S1793,N(OFFSET($O487:S487,0,MAX(COLUMN($O487:S487))-COLUMN($O487:S487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:T1793,N(OFFSET($O487:T487,0,MAX(COLUMN($O487:T487))-COLUMN($O487:T487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:U1793,N(OFFSET($O487:U487,0,MAX(COLUMN($O487:U487))-COLUMN($O487:U487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:V1793,N(OFFSET($O487:V487,0,MAX(COLUMN($O487:V487))-COLUMN($O487:V487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:W1793,N(OFFSET($O487:W487,0,MAX(COLUMN($O487:W487))-COLUMN($O487:W487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:X1793,N(OFFSET($O487:X487,0,MAX(COLUMN($O487:X487))-COLUMN($O487:X487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:Y1793,N(OFFSET($O487:Y487,0,MAX(COLUMN($O487:Y487))-COLUMN($O487:Y487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:Z1793,N(OFFSET($O487:Z487,0,MAX(COLUMN($O487:Z487))-COLUMN($O487:Z487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AA1793,N(OFFSET($O487:AA487,0,MAX(COLUMN($O487:AA487))-COLUMN($O487:AA487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AB1793,N(OFFSET($O487:AB487,0,MAX(COLUMN($O487:AB487))-COLUMN($O487:AB487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AC1793,N(OFFSET($O487:AC487,0,MAX(COLUMN($O487:AC487))-COLUMN($O487:AC487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AD1793,N(OFFSET($O487:AD487,0,MAX(COLUMN($O487:AD487))-COLUMN($O487:AD487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AE1793,N(OFFSET($O487:AE487,0,MAX(COLUMN($O487:AE487))-COLUMN($O487:AE487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AF1793,N(OFFSET($O487:AF487,0,MAX(COLUMN($O487:AF487))-COLUMN($O487:AF487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AG1793,N(OFFSET($O487:AG487,0,MAX(COLUMN($O487:AG487))-COLUMN($O487:AG487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AH1793,N(OFFSET($O487:AH487,0,MAX(COLUMN($O487:AH487))-COLUMN($O487:AH487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AI1793,N(OFFSET($O487:AI487,0,MAX(COLUMN($O487:AI487))-COLUMN($O487:AI487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AJ1793,N(OFFSET($O487:AJ487,0,MAX(COLUMN($O487:AJ487))-COLUMN($O487:AJ487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AK1793,N(OFFSET($O487:AK487,0,MAX(COLUMN($O487:AK487))-COLUMN($O487:AK487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AL1793,N(OFFSET($O487:AL487,0,MAX(COLUMN($O487:AL487))-COLUMN($O487:AL487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AM1793,N(OFFSET($O487:AM487,0,MAX(COLUMN($O487:AM487))-COLUMN($O487:AM487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AN1793,N(OFFSET($O487:AN487,0,MAX(COLUMN($O487:AN487))-COLUMN($O487:AN487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AO1793,N(OFFSET($O487:AO487,0,MAX(COLUMN($O487:AO487))-COLUMN($O487:AO487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AP1793,N(OFFSET($O487:AP487,0,MAX(COLUMN($O487:AP487))-COLUMN($O487:AP487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AQ1793,N(OFFSET($O487:AQ487,0,MAX(COLUMN($O487:AQ487))-COLUMN($O487:AQ487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AR1793,N(OFFSET($O487:AR487,0,MAX(COLUMN($O487:AR487))-COLUMN($O487:AR487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AS1793,N(OFFSET($O487:AS487,0,MAX(COLUMN($O487:AS487))-COLUMN($O487:AS487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AT1793,N(OFFSET($O487:AT487,0,MAX(COLUMN($O487:AT487))-COLUMN($O487:AT487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AU1793,N(OFFSET($O487:AU487,0,MAX(COLUMN($O487:AU487))-COLUMN($O487:AU487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AV1793,N(OFFSET($O487:AV487,0,MAX(COLUMN($O487:AV487))-COLUMN($O487:AV487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AW1793,N(OFFSET($O487:AW487,0,MAX(COLUMN($O487:AW487))-COLUMN($O487:AW487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AX1793,N(OFFSET($O487:AX487,0,MAX(COLUMN($O487:AX487))-COLUMN($O487:AX487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AY1793,N(OFFSET($O487:AY487,0,MAX(COLUMN($O487:AY487))-COLUMN($O487:AY487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:AZ1793,N(OFFSET($O487:AZ487,0,MAX(COLUMN($O487:AZ487))-COLUMN($O487:AZ487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:BA1793,N(OFFSET($O487:BA487,0,MAX(COLUMN($O487:BA487))-COLUMN($O487:BA487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:BB1793,N(OFFSET($O487:BB487,0,MAX(COLUMN($O487:BB487))-COLUMN($O487:BB487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:BC1793,N(OFFSET($O487:BC487,0,MAX(COLUMN($O487:BC487))-COLUMN($O487:BC487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:BD1793,N(OFFSET($O487:BD487,0,MAX(COLUMN($O487:BD487))-COLUMN($O487:BD487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:BE1793,N(OFFSET($O487:BE487,0,MAX(COLUMN($O487:BE487))-COLUMN($O487:BE487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:BF1793,N(OFFSET($O487:BF487,0,MAX(COLUMN($O487:BF487))-COLUMN($O487:BF487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:BG1793,N(OFFSET($O487:BG487,0,MAX(COLUMN($O487:BG487))-COLUMN($O487:BG487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:BH1793,N(OFFSET($O487:BH487,0,MAX(COLUMN($O487:BH487))-COLUMN($O487:BH487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:BI1793,N(OFFSET($O487:BI487,0,MAX(COLUMN($O487:BI487))-COLUMN($O487:BI487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:BJ1793,N(OFFSET($O487:BJ487,0,MAX(COLUMN($O487:BJ487))-COLUMN($O487:BJ487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:BK1793,N(OFFSET($O487:BK487,0,MAX(COLUMN($O487:BK487))-COLUMN($O487:BK487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:BL1793,N(OFFSET($O487:BL487,0,MAX(COLUMN($O487:BL487))-COLUMN($O487:BL487),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1793:BM1793,N(OFFSET($O487:BM487,0,MAX(COLUMN($O487:BM487))-COLUMN($O487:BM487),1,1)))","v":0}]
[null,null,75,"Other Requests","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1796:O1796,N(OFFSET($O490:O490,0,MAX(COLUMN($O490:O490))-COLUMN($O490:O490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:P1796,N(OFFSET($O490:P490,0,MAX(COLUMN($O490:P490))-COLUMN($O490:P490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:Q1796,N(OFFSET($O490:Q490,0,MAX(COLUMN($O490:Q490))-COLUMN($O490:Q490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:R1796,N(OFFSET($O490:R490,0,MAX(COLUMN($O490:R490))-COLUMN($O490:R490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:S1796,N(OFFSET($O490:S490,0,MAX(COLUMN($O490:S490))-COLUMN($O490:S490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:T1796,N(OFFSET($O490:T490,0,MAX(COLUMN($O490:T490))-COLUMN($O490:T490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:U1796,N(OFFSET($O490:U490,0,MAX(COLUMN($O490:U490))-COLUMN($O490:U490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:V1796,N(OFFSET($O490:V490,0,MAX(COLUMN($O490:V490))-COLUMN($O490:V490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:W1796,N(OFFSET($O490:W490,0,MAX(COLUMN($O490:W490))-COLUMN($O490:W490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:X1796,N(OFFSET($O490:X490,0,MAX(COLUMN($O490:X490))-COLUMN($O490:X490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:Y1796,N(OFFSET($O490:Y490,0,MAX(COLUMN($O490:Y490))-COLUMN($O490:Y490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:Z1796,N(OFFSET($O490:Z490,0,MAX(COLUMN($O490:Z490))-COLUMN($O490:Z490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AA1796,N(OFFSET($O490:AA490,0,MAX(COLUMN($O490:AA490))-COLUMN($O490:AA490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AB1796,N(OFFSET($O490:AB490,0,MAX(COLUMN($O490:AB490))-COLUMN($O490:AB490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AC1796,N(OFFSET($O490:AC490,0,MAX(COLUMN($O490:AC490))-COLUMN($O490:AC490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AD1796,N(OFFSET($O490:AD490,0,MAX(COLUMN($O490:AD490))-COLUMN($O490:AD490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AE1796,N(OFFSET($O490:AE490,0,MAX(COLUMN($O490:AE490))-COLUMN($O490:AE490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AF1796,N(OFFSET($O490:AF490,0,MAX(COLUMN($O490:AF490))-COLUMN($O490:AF490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AG1796,N(OFFSET($O490:AG490,0,MAX(COLUMN($O490:AG490))-COLUMN($O490:AG490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AH1796,N(OFFSET($O490:AH490,0,MAX(COLUMN($O490:AH490))-COLUMN($O490:AH490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AI1796,N(OFFSET($O490:AI490,0,MAX(COLUMN($O490:AI490))-COLUMN($O490:AI490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AJ1796,N(OFFSET($O490:AJ490,0,MAX(COLUMN($O490:AJ490))-COLUMN($O490:AJ490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AK1796,N(OFFSET($O490:AK490,0,MAX(COLUMN($O490:AK490))-COLUMN($O490:AK490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AL1796,N(OFFSET($O490:AL490,0,MAX(COLUMN($O490:AL490))-COLUMN($O490:AL490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AM1796,N(OFFSET($O490:AM490,0,MAX(COLUMN($O490:AM490))-COLUMN($O490:AM490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AN1796,N(OFFSET($O490:AN490,0,MAX(COLUMN($O490:AN490))-COLUMN($O490:AN490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AO1796,N(OFFSET($O490:AO490,0,MAX(COLUMN($O490:AO490))-COLUMN($O490:AO490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AP1796,N(OFFSET($O490:AP490,0,MAX(COLUMN($O490:AP490))-COLUMN($O490:AP490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AQ1796,N(OFFSET($O490:AQ490,0,MAX(COLUMN($O490:AQ490))-COLUMN($O490:AQ490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AR1796,N(OFFSET($O490:AR490,0,MAX(COLUMN($O490:AR490))-COLUMN($O490:AR490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AS1796,N(OFFSET($O490:AS490,0,MAX(COLUMN($O490:AS490))-COLUMN($O490:AS490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AT1796,N(OFFSET($O490:AT490,0,MAX(COLUMN($O490:AT490))-COLUMN($O490:AT490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AU1796,N(OFFSET($O490:AU490,0,MAX(COLUMN($O490:AU490))-COLUMN($O490:AU490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AV1796,N(OFFSET($O490:AV490,0,MAX(COLUMN($O490:AV490))-COLUMN($O490:AV490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AW1796,N(OFFSET($O490:AW490,0,MAX(COLUMN($O490:AW490))-COLUMN($O490:AW490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AX1796,N(OFFSET($O490:AX490,0,MAX(COLUMN($O490:AX490))-COLUMN($O490:AX490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AY1796,N(OFFSET($O490:AY490,0,MAX(COLUMN($O490:AY490))-COLUMN($O490:AY490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:AZ1796,N(OFFSET($O490:AZ490,0,MAX(COLUMN($O490:AZ490))-COLUMN($O490:AZ490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:BA1796,N(OFFSET($O490:BA490,0,MAX(COLUMN($O490:BA490))-COLUMN($O490:BA490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:BB1796,N(OFFSET($O490:BB490,0,MAX(COLUMN($O490:BB490))-COLUMN($O490:BB490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:BC1796,N(OFFSET($O490:BC490,0,MAX(COLUMN($O490:BC490))-COLUMN($O490:BC490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:BD1796,N(OFFSET($O490:BD490,0,MAX(COLUMN($O490:BD490))-COLUMN($O490:BD490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:BE1796,N(OFFSET($O490:BE490,0,MAX(COLUMN($O490:BE490))-COLUMN($O490:BE490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:BF1796,N(OFFSET($O490:BF490,0,MAX(COLUMN($O490:BF490))-COLUMN($O490:BF490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:BG1796,N(OFFSET($O490:BG490,0,MAX(COLUMN($O490:BG490))-COLUMN($O490:BG490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:BH1796,N(OFFSET($O490:BH490,0,MAX(COLUMN($O490:BH490))-COLUMN($O490:BH490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:BI1796,N(OFFSET($O490:BI490,0,MAX(COLUMN($O490:BI490))-COLUMN($O490:BI490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:BJ1796,N(OFFSET($O490:BJ490,0,MAX(COLUMN($O490:BJ490))-COLUMN($O490:BJ490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:BK1796,N(OFFSET($O490:BK490,0,MAX(COLUMN($O490:BK490))-COLUMN($O490:BK490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:BL1796,N(OFFSET($O490:BL490,0,MAX(COLUMN($O490:BL490))-COLUMN($O490:BL490),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1796:BM1796,N(OFFSET($O490:BM490,0,MAX(COLUMN($O490:BM490))-COLUMN($O490:BM490),1,1)))","v":0}]
[null,null,80,"Coal Sites","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1801:O1801,N(OFFSET($O495:O495,0,MAX(COLUMN($O495:O495))-COLUMN($O495:O495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:P1801,N(OFFSET($O495:P495,0,MAX(COLUMN($O495:P495))-COLUMN($O495:P495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:Q1801,N(OFFSET($O495:Q495,0,MAX(COLUMN($O495:Q495))-COLUMN($O495:Q495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:R1801,N(OFFSET($O495:R495,0,MAX(COLUMN($O495:R495))-COLUMN($O495:R495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:S1801,N(OFFSET($O495:S495,0,MAX(COLUMN($O495:S495))-COLUMN($O495:S495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:T1801,N(OFFSET($O495:T495,0,MAX(COLUMN($O495:T495))-COLUMN($O495:T495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:U1801,N(OFFSET($O495:U495,0,MAX(COLUMN($O495:U495))-COLUMN($O495:U495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:V1801,N(OFFSET($O495:V495,0,MAX(COLUMN($O495:V495))-COLUMN($O495:V495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:W1801,N(OFFSET($O495:W495,0,MAX(COLUMN($O495:W495))-COLUMN($O495:W495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:X1801,N(OFFSET($O495:X495,0,MAX(COLUMN($O495:X495))-COLUMN($O495:X495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:Y1801,N(OFFSET($O495:Y495,0,MAX(COLUMN($O495:Y495))-COLUMN($O495:Y495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:Z1801,N(OFFSET($O495:Z495,0,MAX(COLUMN($O495:Z495))-COLUMN($O495:Z495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AA1801,N(OFFSET($O495:AA495,0,MAX(COLUMN($O495:AA495))-COLUMN($O495:AA495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AB1801,N(OFFSET($O495:AB495,0,MAX(COLUMN($O495:AB495))-COLUMN($O495:AB495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AC1801,N(OFFSET($O495:AC495,0,MAX(COLUMN($O495:AC495))-COLUMN($O495:AC495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AD1801,N(OFFSET($O495:AD495,0,MAX(COLUMN($O495:AD495))-COLUMN($O495:AD495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AE1801,N(OFFSET($O495:AE495,0,MAX(COLUMN($O495:AE495))-COLUMN($O495:AE495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AF1801,N(OFFSET($O495:AF495,0,MAX(COLUMN($O495:AF495))-COLUMN($O495:AF495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AG1801,N(OFFSET($O495:AG495,0,MAX(COLUMN($O495:AG495))-COLUMN($O495:AG495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AH1801,N(OFFSET($O495:AH495,0,MAX(COLUMN($O495:AH495))-COLUMN($O495:AH495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AI1801,N(OFFSET($O495:AI495,0,MAX(COLUMN($O495:AI495))-COLUMN($O495:AI495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AJ1801,N(OFFSET($O495:AJ495,0,MAX(COLUMN($O495:AJ495))-COLUMN($O495:AJ495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AK1801,N(OFFSET($O495:AK495,0,MAX(COLUMN($O495:AK495))-COLUMN($O495:AK495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AL1801,N(OFFSET($O495:AL495,0,MAX(COLUMN($O495:AL495))-COLUMN($O495:AL495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AM1801,N(OFFSET($O495:AM495,0,MAX(COLUMN($O495:AM495))-COLUMN($O495:AM495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AN1801,N(OFFSET($O495:AN495,0,MAX(COLUMN($O495:AN495))-COLUMN($O495:AN495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AO1801,N(OFFSET($O495:AO495,0,MAX(COLUMN($O495:AO495))-COLUMN($O495:AO495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AP1801,N(OFFSET($O495:AP495,0,MAX(COLUMN($O495:AP495))-COLUMN($O495:AP495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AQ1801,N(OFFSET($O495:AQ495,0,MAX(COLUMN($O495:AQ495))-COLUMN($O495:AQ495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AR1801,N(OFFSET($O495:AR495,0,MAX(COLUMN($O495:AR495))-COLUMN($O495:AR495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AS1801,N(OFFSET($O495:AS495,0,MAX(COLUMN($O495:AS495))-COLUMN($O495:AS495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AT1801,N(OFFSET($O495:AT495,0,MAX(COLUMN($O495:AT495))-COLUMN($O495:AT495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AU1801,N(OFFSET($O495:AU495,0,MAX(COLUMN($O495:AU495))-COLUMN($O495:AU495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AV1801,N(OFFSET($O495:AV495,0,MAX(COLUMN($O495:AV495))-COLUMN($O495:AV495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AW1801,N(OFFSET($O495:AW495,0,MAX(COLUMN($O495:AW495))-COLUMN($O495:AW495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AX1801,N(OFFSET($O495:AX495,0,MAX(COLUMN($O495:AX495))-COLUMN($O495:AX495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AY1801,N(OFFSET($O495:AY495,0,MAX(COLUMN($O495:AY495))-COLUMN($O495:AY495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:AZ1801,N(OFFSET($O495:AZ495,0,MAX(COLUMN($O495:AZ495))-COLUMN($O495:AZ495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:BA1801,N(OFFSET($O495:BA495,0,MAX(COLUMN($O495:BA495))-COLUMN($O495:BA495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:BB1801,N(OFFSET($O495:BB495,0,MAX(COLUMN($O495:BB495))-COLUMN($O495:BB495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:BC1801,N(OFFSET($O495:BC495,0,MAX(COLUMN($O495:BC495))-COLUMN($O495:BC495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:BD1801,N(OFFSET($O495:BD495,0,MAX(COLUMN($O495:BD495))-COLUMN($O495:BD495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:BE1801,N(OFFSET($O495:BE495,0,MAX(COLUMN($O495:BE495))-COLUMN($O495:BE495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:BF1801,N(OFFSET($O495:BF495,0,MAX(COLUMN($O495:BF495))-COLUMN($O495:BF495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:BG1801,N(OFFSET($O495:BG495,0,MAX(COLUMN($O495:BG495))-COLUMN($O495:BG495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:BH1801,N(OFFSET($O495:BH495,0,MAX(COLUMN($O495:BH495))-COLUMN($O495:BH495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:BI1801,N(OFFSET($O495:BI495,0,MAX(COLUMN($O495:BI495))-COLUMN($O495:BI495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:BJ1801,N(OFFSET($O495:BJ495,0,MAX(COLUMN($O495:BJ495))-COLUMN($O495:BJ495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:BK1801,N(OFFSET($O495:BK495,0,MAX(COLUMN($O495:BK495))-COLUMN($O495:BK495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:BL1801,N(OFFSET($O495:BL495,0,MAX(COLUMN($O495:BL495))-COLUMN($O495:BL495),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1801:BM1801,N(OFFSET($O495:BM495,0,MAX(COLUMN($O495:BM495))-COLUMN($O495:BM495),1,1)))","v":0}]
[null,null,84,"Martin 1&2 Dismantlement","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1805:O1805,N(OFFSET($O499:O499,0,MAX(COLUMN($O499:O499))-COLUMN($O499:O499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:P1805,N(OFFSET($O499:P499,0,MAX(COLUMN($O499:P499))-COLUMN($O499:P499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:Q1805,N(OFFSET($O499:Q499,0,MAX(COLUMN($O499:Q499))-COLUMN($O499:Q499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:R1805,N(OFFSET($O499:R499,0,MAX(COLUMN($O499:R499))-COLUMN($O499:R499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:S1805,N(OFFSET($O499:S499,0,MAX(COLUMN($O499:S499))-COLUMN($O499:S499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:T1805,N(OFFSET($O499:T499,0,MAX(COLUMN($O499:T499))-COLUMN($O499:T499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:U1805,N(OFFSET($O499:U499,0,MAX(COLUMN($O499:U499))-COLUMN($O499:U499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:V1805,N(OFFSET($O499:V499,0,MAX(COLUMN($O499:V499))-COLUMN($O499:V499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:W1805,N(OFFSET($O499:W499,0,MAX(COLUMN($O499:W499))-COLUMN($O499:W499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:X1805,N(OFFSET($O499:X499,0,MAX(COLUMN($O499:X499))-COLUMN($O499:X499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:Y1805,N(OFFSET($O499:Y499,0,MAX(COLUMN($O499:Y499))-COLUMN($O499:Y499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:Z1805,N(OFFSET($O499:Z499,0,MAX(COLUMN($O499:Z499))-COLUMN($O499:Z499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AA1805,N(OFFSET($O499:AA499,0,MAX(COLUMN($O499:AA499))-COLUMN($O499:AA499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AB1805,N(OFFSET($O499:AB499,0,MAX(COLUMN($O499:AB499))-COLUMN($O499:AB499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AC1805,N(OFFSET($O499:AC499,0,MAX(COLUMN($O499:AC499))-COLUMN($O499:AC499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AD1805,N(OFFSET($O499:AD499,0,MAX(COLUMN($O499:AD499))-COLUMN($O499:AD499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AE1805,N(OFFSET($O499:AE499,0,MAX(COLUMN($O499:AE499))-COLUMN($O499:AE499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AF1805,N(OFFSET($O499:AF499,0,MAX(COLUMN($O499:AF499))-COLUMN($O499:AF499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AG1805,N(OFFSET($O499:AG499,0,MAX(COLUMN($O499:AG499))-COLUMN($O499:AG499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AH1805,N(OFFSET($O499:AH499,0,MAX(COLUMN($O499:AH499))-COLUMN($O499:AH499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AI1805,N(OFFSET($O499:AI499,0,MAX(COLUMN($O499:AI499))-COLUMN($O499:AI499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AJ1805,N(OFFSET($O499:AJ499,0,MAX(COLUMN($O499:AJ499))-COLUMN($O499:AJ499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AK1805,N(OFFSET($O499:AK499,0,MAX(COLUMN($O499:AK499))-COLUMN($O499:AK499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AL1805,N(OFFSET($O499:AL499,0,MAX(COLUMN($O499:AL499))-COLUMN($O499:AL499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AM1805,N(OFFSET($O499:AM499,0,MAX(COLUMN($O499:AM499))-COLUMN($O499:AM499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AN1805,N(OFFSET($O499:AN499,0,MAX(COLUMN($O499:AN499))-COLUMN($O499:AN499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AO1805,N(OFFSET($O499:AO499,0,MAX(COLUMN($O499:AO499))-COLUMN($O499:AO499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AP1805,N(OFFSET($O499:AP499,0,MAX(COLUMN($O499:AP499))-COLUMN($O499:AP499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AQ1805,N(OFFSET($O499:AQ499,0,MAX(COLUMN($O499:AQ499))-COLUMN($O499:AQ499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AR1805,N(OFFSET($O499:AR499,0,MAX(COLUMN($O499:AR499))-COLUMN($O499:AR499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AS1805,N(OFFSET($O499:AS499,0,MAX(COLUMN($O499:AS499))-COLUMN($O499:AS499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AT1805,N(OFFSET($O499:AT499,0,MAX(COLUMN($O499:AT499))-COLUMN($O499:AT499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AU1805,N(OFFSET($O499:AU499,0,MAX(COLUMN($O499:AU499))-COLUMN($O499:AU499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AV1805,N(OFFSET($O499:AV499,0,MAX(COLUMN($O499:AV499))-COLUMN($O499:AV499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AW1805,N(OFFSET($O499:AW499,0,MAX(COLUMN($O499:AW499))-COLUMN($O499:AW499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AX1805,N(OFFSET($O499:AX499,0,MAX(COLUMN($O499:AX499))-COLUMN($O499:AX499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AY1805,N(OFFSET($O499:AY499,0,MAX(COLUMN($O499:AY499))-COLUMN($O499:AY499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:AZ1805,N(OFFSET($O499:AZ499,0,MAX(COLUMN($O499:AZ499))-COLUMN($O499:AZ499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:BA1805,N(OFFSET($O499:BA499,0,MAX(COLUMN($O499:BA499))-COLUMN($O499:BA499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:BB1805,N(OFFSET($O499:BB499,0,MAX(COLUMN($O499:BB499))-COLUMN($O499:BB499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:BC1805,N(OFFSET($O499:BC499,0,MAX(COLUMN($O499:BC499))-COLUMN($O499:BC499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:BD1805,N(OFFSET($O499:BD499,0,MAX(COLUMN($O499:BD499))-COLUMN($O499:BD499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:BE1805,N(OFFSET($O499:BE499,0,MAX(COLUMN($O499:BE499))-COLUMN($O499:BE499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:BF1805,N(OFFSET($O499:BF499,0,MAX(COLUMN($O499:BF499))-COLUMN($O499:BF499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:BG1805,N(OFFSET($O499:BG499,0,MAX(COLUMN($O499:BG499))-COLUMN($O499:BG499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:BH1805,N(OFFSET($O499:BH499,0,MAX(COLUMN($O499:BH499))-COLUMN($O499:BH499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:BI1805,N(OFFSET($O499:BI499,0,MAX(COLUMN($O499:BI499))-COLUMN($O499:BI499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:BJ1805,N(OFFSET($O499:BJ499,0,MAX(COLUMN($O499:BJ499))-COLUMN($O499:BJ499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:BK1805,N(OFFSET($O499:BK499,0,MAX(COLUMN($O499:BK499))-COLUMN($O499:BK499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:BL1805,N(OFFSET($O499:BL499,0,MAX(COLUMN($O499:BL499))-COLUMN($O499:BL499),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1805:BM1805,N(OFFSET($O499:BM499,0,MAX(COLUMN($O499:BM499))-COLUMN($O499:BM499),1,1)))","v":0}]
[null,null,87,"Turbine Reliability","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1808:O1808,N(OFFSET($O502:O502,0,MAX(COLUMN($O502:O502))-COLUMN($O502:O502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:P1808,N(OFFSET($O502:P502,0,MAX(COLUMN($O502:P502))-COLUMN($O502:P502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:Q1808,N(OFFSET($O502:Q502,0,MAX(COLUMN($O502:Q502))-COLUMN($O502:Q502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:R1808,N(OFFSET($O502:R502,0,MAX(COLUMN($O502:R502))-COLUMN($O502:R502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:S1808,N(OFFSET($O502:S502,0,MAX(COLUMN($O502:S502))-COLUMN($O502:S502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:T1808,N(OFFSET($O502:T502,0,MAX(COLUMN($O502:T502))-COLUMN($O502:T502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:U1808,N(OFFSET($O502:U502,0,MAX(COLUMN($O502:U502))-COLUMN($O502:U502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:V1808,N(OFFSET($O502:V502,0,MAX(COLUMN($O502:V502))-COLUMN($O502:V502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:W1808,N(OFFSET($O502:W502,0,MAX(COLUMN($O502:W502))-COLUMN($O502:W502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:X1808,N(OFFSET($O502:X502,0,MAX(COLUMN($O502:X502))-COLUMN($O502:X502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:Y1808,N(OFFSET($O502:Y502,0,MAX(COLUMN($O502:Y502))-COLUMN($O502:Y502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:Z1808,N(OFFSET($O502:Z502,0,MAX(COLUMN($O502:Z502))-COLUMN($O502:Z502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AA1808,N(OFFSET($O502:AA502,0,MAX(COLUMN($O502:AA502))-COLUMN($O502:AA502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AB1808,N(OFFSET($O502:AB502,0,MAX(COLUMN($O502:AB502))-COLUMN($O502:AB502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AC1808,N(OFFSET($O502:AC502,0,MAX(COLUMN($O502:AC502))-COLUMN($O502:AC502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AD1808,N(OFFSET($O502:AD502,0,MAX(COLUMN($O502:AD502))-COLUMN($O502:AD502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AE1808,N(OFFSET($O502:AE502,0,MAX(COLUMN($O502:AE502))-COLUMN($O502:AE502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AF1808,N(OFFSET($O502:AF502,0,MAX(COLUMN($O502:AF502))-COLUMN($O502:AF502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AG1808,N(OFFSET($O502:AG502,0,MAX(COLUMN($O502:AG502))-COLUMN($O502:AG502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AH1808,N(OFFSET($O502:AH502,0,MAX(COLUMN($O502:AH502))-COLUMN($O502:AH502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AI1808,N(OFFSET($O502:AI502,0,MAX(COLUMN($O502:AI502))-COLUMN($O502:AI502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AJ1808,N(OFFSET($O502:AJ502,0,MAX(COLUMN($O502:AJ502))-COLUMN($O502:AJ502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AK1808,N(OFFSET($O502:AK502,0,MAX(COLUMN($O502:AK502))-COLUMN($O502:AK502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AL1808,N(OFFSET($O502:AL502,0,MAX(COLUMN($O502:AL502))-COLUMN($O502:AL502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AM1808,N(OFFSET($O502:AM502,0,MAX(COLUMN($O502:AM502))-COLUMN($O502:AM502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AN1808,N(OFFSET($O502:AN502,0,MAX(COLUMN($O502:AN502))-COLUMN($O502:AN502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AO1808,N(OFFSET($O502:AO502,0,MAX(COLUMN($O502:AO502))-COLUMN($O502:AO502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AP1808,N(OFFSET($O502:AP502,0,MAX(COLUMN($O502:AP502))-COLUMN($O502:AP502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AQ1808,N(OFFSET($O502:AQ502,0,MAX(COLUMN($O502:AQ502))-COLUMN($O502:AQ502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AR1808,N(OFFSET($O502:AR502,0,MAX(COLUMN($O502:AR502))-COLUMN($O502:AR502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AS1808,N(OFFSET($O502:AS502,0,MAX(COLUMN($O502:AS502))-COLUMN($O502:AS502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AT1808,N(OFFSET($O502:AT502,0,MAX(COLUMN($O502:AT502))-COLUMN($O502:AT502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AU1808,N(OFFSET($O502:AU502,0,MAX(COLUMN($O502:AU502))-COLUMN($O502:AU502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AV1808,N(OFFSET($O502:AV502,0,MAX(COLUMN($O502:AV502))-COLUMN($O502:AV502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AW1808,N(OFFSET($O502:AW502,0,MAX(COLUMN($O502:AW502))-COLUMN($O502:AW502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AX1808,N(OFFSET($O502:AX502,0,MAX(COLUMN($O502:AX502))-COLUMN($O502:AX502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AY1808,N(OFFSET($O502:AY502,0,MAX(COLUMN($O502:AY502))-COLUMN($O502:AY502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:AZ1808,N(OFFSET($O502:AZ502,0,MAX(COLUMN($O502:AZ502))-COLUMN($O502:AZ502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:BA1808,N(OFFSET($O502:BA502,0,MAX(COLUMN($O502:BA502))-COLUMN($O502:BA502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:BB1808,N(OFFSET($O502:BB502,0,MAX(COLUMN($O502:BB502))-COLUMN($O502:BB502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:BC1808,N(OFFSET($O502:BC502,0,MAX(COLUMN($O502:BC502))-COLUMN($O502:BC502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:BD1808,N(OFFSET($O502:BD502,0,MAX(COLUMN($O502:BD502))-COLUMN($O502:BD502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:BE1808,N(OFFSET($O502:BE502,0,MAX(COLUMN($O502:BE502))-COLUMN($O502:BE502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:BF1808,N(OFFSET($O502:BF502,0,MAX(COLUMN($O502:BF502))-COLUMN($O502:BF502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:BG1808,N(OFFSET($O502:BG502,0,MAX(COLUMN($O502:BG502))-COLUMN($O502:BG502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:BH1808,N(OFFSET($O502:BH502,0,MAX(COLUMN($O502:BH502))-COLUMN($O502:BH502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:BI1808,N(OFFSET($O502:BI502,0,MAX(COLUMN($O502:BI502))-COLUMN($O502:BI502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:BJ1808,N(OFFSET($O502:BJ502,0,MAX(COLUMN($O502:BJ502))-COLUMN($O502:BJ502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:BK1808,N(OFFSET($O502:BK502,0,MAX(COLUMN($O502:BK502))-COLUMN($O502:BK502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:BL1808,N(OFFSET($O502:BL502,0,MAX(COLUMN($O502:BL502))-COLUMN($O502:BL502),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1808:BM1808,N(OFFSET($O502:BM502,0,MAX(COLUMN($O502:BM502))-COLUMN($O502:BM502),1,1)))","v":0}]
[null,null,89,"PTN Brighter Future","Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O2068:BM2068,$O$11:$BM$11)","v":0},{"$f":"SUM(O2068:BM2068)","v":0},null,null,{"$f":"-SUMPRODUCT($O1810:O1810,N(OFFSET($O504:O504,0,MAX(COLUMN($O504:O504))-COLUMN($O504:O504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:P1810,N(OFFSET($O504:P504,0,MAX(COLUMN($O504:P504))-COLUMN($O504:P504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:Q1810,N(OFFSET($O504:Q504,0,MAX(COLUMN($O504:Q504))-COLUMN($O504:Q504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:R1810,N(OFFSET($O504:R504,0,MAX(COLUMN($O504:R504))-COLUMN($O504:R504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:S1810,N(OFFSET($O504:S504,0,MAX(COLUMN($O504:S504))-COLUMN($O504:S504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:T1810,N(OFFSET($O504:T504,0,MAX(COLUMN($O504:T504))-COLUMN($O504:T504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:U1810,N(OFFSET($O504:U504,0,MAX(COLUMN($O504:U504))-COLUMN($O504:U504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:V1810,N(OFFSET($O504:V504,0,MAX(COLUMN($O504:V504))-COLUMN($O504:V504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:W1810,N(OFFSET($O504:W504,0,MAX(COLUMN($O504:W504))-COLUMN($O504:W504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:X1810,N(OFFSET($O504:X504,0,MAX(COLUMN($O504:X504))-COLUMN($O504:X504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:Y1810,N(OFFSET($O504:Y504,0,MAX(COLUMN($O504:Y504))-COLUMN($O504:Y504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:Z1810,N(OFFSET($O504:Z504,0,MAX(COLUMN($O504:Z504))-COLUMN($O504:Z504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AA1810,N(OFFSET($O504:AA504,0,MAX(COLUMN($O504:AA504))-COLUMN($O504:AA504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AB1810,N(OFFSET($O504:AB504,0,MAX(COLUMN($O504:AB504))-COLUMN($O504:AB504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AC1810,N(OFFSET($O504:AC504,0,MAX(COLUMN($O504:AC504))-COLUMN($O504:AC504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AD1810,N(OFFSET($O504:AD504,0,MAX(COLUMN($O504:AD504))-COLUMN($O504:AD504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AE1810,N(OFFSET($O504:AE504,0,MAX(COLUMN($O504:AE504))-COLUMN($O504:AE504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AF1810,N(OFFSET($O504:AF504,0,MAX(COLUMN($O504:AF504))-COLUMN($O504:AF504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AG1810,N(OFFSET($O504:AG504,0,MAX(COLUMN($O504:AG504))-COLUMN($O504:AG504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AH1810,N(OFFSET($O504:AH504,0,MAX(COLUMN($O504:AH504))-COLUMN($O504:AH504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AI1810,N(OFFSET($O504:AI504,0,MAX(COLUMN($O504:AI504))-COLUMN($O504:AI504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AJ1810,N(OFFSET($O504:AJ504,0,MAX(COLUMN($O504:AJ504))-COLUMN($O504:AJ504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AK1810,N(OFFSET($O504:AK504,0,MAX(COLUMN($O504:AK504))-COLUMN($O504:AK504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AL1810,N(OFFSET($O504:AL504,0,MAX(COLUMN($O504:AL504))-COLUMN($O504:AL504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AM1810,N(OFFSET($O504:AM504,0,MAX(COLUMN($O504:AM504))-COLUMN($O504:AM504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AN1810,N(OFFSET($O504:AN504,0,MAX(COLUMN($O504:AN504))-COLUMN($O504:AN504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AO1810,N(OFFSET($O504:AO504,0,MAX(COLUMN($O504:AO504))-COLUMN($O504:AO504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AP1810,N(OFFSET($O504:AP504,0,MAX(COLUMN($O504:AP504))-COLUMN($O504:AP504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AQ1810,N(OFFSET($O504:AQ504,0,MAX(COLUMN($O504:AQ504))-COLUMN($O504:AQ504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AR1810,N(OFFSET($O504:AR504,0,MAX(COLUMN($O504:AR504))-COLUMN($O504:AR504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AS1810,N(OFFSET($O504:AS504,0,MAX(COLUMN($O504:AS504))-COLUMN($O504:AS504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AT1810,N(OFFSET($O504:AT504,0,MAX(COLUMN($O504:AT504))-COLUMN($O504:AT504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AU1810,N(OFFSET($O504:AU504,0,MAX(COLUMN($O504:AU504))-COLUMN($O504:AU504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AV1810,N(OFFSET($O504:AV504,0,MAX(COLUMN($O504:AV504))-COLUMN($O504:AV504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AW1810,N(OFFSET($O504:AW504,0,MAX(COLUMN($O504:AW504))-COLUMN($O504:AW504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AX1810,N(OFFSET($O504:AX504,0,MAX(COLUMN($O504:AX504))-COLUMN($O504:AX504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AY1810,N(OFFSET($O504:AY504,0,MAX(COLUMN($O504:AY504))-COLUMN($O504:AY504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:AZ1810,N(OFFSET($O504:AZ504,0,MAX(COLUMN($O504:AZ504))-COLUMN($O504:AZ504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:BA1810,N(OFFSET($O504:BA504,0,MAX(COLUMN($O504:BA504))-COLUMN($O504:BA504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:BB1810,N(OFFSET($O504:BB504,0,MAX(COLUMN($O504:BB504))-COLUMN($O504:BB504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:BC1810,N(OFFSET($O504:BC504,0,MAX(COLUMN($O504:BC504))-COLUMN($O504:BC504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:BD1810,N(OFFSET($O504:BD504,0,MAX(COLUMN($O504:BD504))-COLUMN($O504:BD504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:BE1810,N(OFFSET($O504:BE504,0,MAX(COLUMN($O504:BE504))-COLUMN($O504:BE504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:BF1810,N(OFFSET($O504:BF504,0,MAX(COLUMN($O504:BF504))-COLUMN($O504:BF504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:BG1810,N(OFFSET($O504:BG504,0,MAX(COLUMN($O504:BG504))-COLUMN($O504:BG504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:BH1810,N(OFFSET($O504:BH504,0,MAX(COLUMN($O504:BH504))-COLUMN($O504:BH504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:BI1810,N(OFFSET($O504:BI504,0,MAX(COLUMN($O504:BI504))-COLUMN($O504:BI504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:BJ1810,N(OFFSET($O504:BJ504,0,MAX(COLUMN($O504:BJ504))-COLUMN($O504:BJ504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:BK1810,N(OFFSET($O504:BK504,0,MAX(COLUMN($O504:BK504))-COLUMN($O504:BK504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:BL1810,N(OFFSET($O504:BL504,0,MAX(COLUMN($O504:BL504))-COLUMN($O504:BL504),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1810:BM1810,N(OFFSET($O504:BM504,0,MAX(COLUMN($O504:BM504))-COLUMN($O504:BM504),1,1)))","v":0}]
[null,null,95,"Other Projects","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1816:O1816,N(OFFSET($O510:O510,0,MAX(COLUMN($O510:O510))-COLUMN($O510:O510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:P1816,N(OFFSET($O510:P510,0,MAX(COLUMN($O510:P510))-COLUMN($O510:P510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:Q1816,N(OFFSET($O510:Q510,0,MAX(COLUMN($O510:Q510))-COLUMN($O510:Q510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:R1816,N(OFFSET($O510:R510,0,MAX(COLUMN($O510:R510))-COLUMN($O510:R510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:S1816,N(OFFSET($O510:S510,0,MAX(COLUMN($O510:S510))-COLUMN($O510:S510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:T1816,N(OFFSET($O510:T510,0,MAX(COLUMN($O510:T510))-COLUMN($O510:T510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:U1816,N(OFFSET($O510:U510,0,MAX(COLUMN($O510:U510))-COLUMN($O510:U510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:V1816,N(OFFSET($O510:V510,0,MAX(COLUMN($O510:V510))-COLUMN($O510:V510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:W1816,N(OFFSET($O510:W510,0,MAX(COLUMN($O510:W510))-COLUMN($O510:W510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:X1816,N(OFFSET($O510:X510,0,MAX(COLUMN($O510:X510))-COLUMN($O510:X510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:Y1816,N(OFFSET($O510:Y510,0,MAX(COLUMN($O510:Y510))-COLUMN($O510:Y510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:Z1816,N(OFFSET($O510:Z510,0,MAX(COLUMN($O510:Z510))-COLUMN($O510:Z510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AA1816,N(OFFSET($O510:AA510,0,MAX(COLUMN($O510:AA510))-COLUMN($O510:AA510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AB1816,N(OFFSET($O510:AB510,0,MAX(COLUMN($O510:AB510))-COLUMN($O510:AB510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AC1816,N(OFFSET($O510:AC510,0,MAX(COLUMN($O510:AC510))-COLUMN($O510:AC510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AD1816,N(OFFSET($O510:AD510,0,MAX(COLUMN($O510:AD510))-COLUMN($O510:AD510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AE1816,N(OFFSET($O510:AE510,0,MAX(COLUMN($O510:AE510))-COLUMN($O510:AE510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AF1816,N(OFFSET($O510:AF510,0,MAX(COLUMN($O510:AF510))-COLUMN($O510:AF510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AG1816,N(OFFSET($O510:AG510,0,MAX(COLUMN($O510:AG510))-COLUMN($O510:AG510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AH1816,N(OFFSET($O510:AH510,0,MAX(COLUMN($O510:AH510))-COLUMN($O510:AH510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AI1816,N(OFFSET($O510:AI510,0,MAX(COLUMN($O510:AI510))-COLUMN($O510:AI510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AJ1816,N(OFFSET($O510:AJ510,0,MAX(COLUMN($O510:AJ510))-COLUMN($O510:AJ510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AK1816,N(OFFSET($O510:AK510,0,MAX(COLUMN($O510:AK510))-COLUMN($O510:AK510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AL1816,N(OFFSET($O510:AL510,0,MAX(COLUMN($O510:AL510))-COLUMN($O510:AL510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AM1816,N(OFFSET($O510:AM510,0,MAX(COLUMN($O510:AM510))-COLUMN($O510:AM510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AN1816,N(OFFSET($O510:AN510,0,MAX(COLUMN($O510:AN510))-COLUMN($O510:AN510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AO1816,N(OFFSET($O510:AO510,0,MAX(COLUMN($O510:AO510))-COLUMN($O510:AO510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AP1816,N(OFFSET($O510:AP510,0,MAX(COLUMN($O510:AP510))-COLUMN($O510:AP510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AQ1816,N(OFFSET($O510:AQ510,0,MAX(COLUMN($O510:AQ510))-COLUMN($O510:AQ510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AR1816,N(OFFSET($O510:AR510,0,MAX(COLUMN($O510:AR510))-COLUMN($O510:AR510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AS1816,N(OFFSET($O510:AS510,0,MAX(COLUMN($O510:AS510))-COLUMN($O510:AS510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AT1816,N(OFFSET($O510:AT510,0,MAX(COLUMN($O510:AT510))-COLUMN($O510:AT510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AU1816,N(OFFSET($O510:AU510,0,MAX(COLUMN($O510:AU510))-COLUMN($O510:AU510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AV1816,N(OFFSET($O510:AV510,0,MAX(COLUMN($O510:AV510))-COLUMN($O510:AV510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AW1816,N(OFFSET($O510:AW510,0,MAX(COLUMN($O510:AW510))-COLUMN($O510:AW510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AX1816,N(OFFSET($O510:AX510,0,MAX(COLUMN($O510:AX510))-COLUMN($O510:AX510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AY1816,N(OFFSET($O510:AY510,0,MAX(COLUMN($O510:AY510))-COLUMN($O510:AY510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:AZ1816,N(OFFSET($O510:AZ510,0,MAX(COLUMN($O510:AZ510))-COLUMN($O510:AZ510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:BA1816,N(OFFSET($O510:BA510,0,MAX(COLUMN($O510:BA510))-COLUMN($O510:BA510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:BB1816,N(OFFSET($O510:BB510,0,MAX(COLUMN($O510:BB510))-COLUMN($O510:BB510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:BC1816,N(OFFSET($O510:BC510,0,MAX(COLUMN($O510:BC510))-COLUMN($O510:BC510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:BD1816,N(OFFSET($O510:BD510,0,MAX(COLUMN($O510:BD510))-COLUMN($O510:BD510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:BE1816,N(OFFSET($O510:BE510,0,MAX(COLUMN($O510:BE510))-COLUMN($O510:BE510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:BF1816,N(OFFSET($O510:BF510,0,MAX(COLUMN($O510:BF510))-COLUMN($O510:BF510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:BG1816,N(OFFSET($O510:BG510,0,MAX(COLUMN($O510:BG510))-COLUMN($O510:BG510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:BH1816,N(OFFSET($O510:BH510,0,MAX(COLUMN($O510:BH510))-COLUMN($O510:BH510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:BI1816,N(OFFSET($O510:BI510,0,MAX(COLUMN($O510:BI510))-COLUMN($O510:BI510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:BJ1816,N(OFFSET($O510:BJ510,0,MAX(COLUMN($O510:BJ510))-COLUMN($O510:BJ510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:BK1816,N(OFFSET($O510:BK510,0,MAX(COLUMN($O510:BK510))-COLUMN($O510:BK510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:BL1816,N(OFFSET($O510:BL510,0,MAX(COLUMN($O510:BL510))-COLUMN($O510:BL510),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1816:BM1816,N(OFFSET($O510:BM510,0,MAX(COLUMN($O510:BM510))-COLUMN($O510:BM510),1,1)))","v":0}]
[null,null,98,"SolarTogether 5","Capital",4,null,null,null,null,-38.307557948938495,-97.500910320988069,null,null,{"$f":"-SUMPRODUCT($O1819:O1819,N(OFFSET($O513:O513,0,MAX(COLUMN($O513:O513))-COLUMN($O513:O513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:P1819,N(OFFSET($O513:P513,0,MAX(COLUMN($O513:P513))-COLUMN($O513:P513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:Q1819,N(OFFSET($O513:Q513,0,MAX(COLUMN($O513:Q513))-COLUMN($O513:Q513),1,1)))","v":-7.2197130000000019E-6},{"$f":"-SUMPRODUCT($O1819:R1819,N(OFFSET($O513:R513,0,MAX(COLUMN($O513:R513))-COLUMN($O513:R513),1,1)))","v":-1.3230623443458764},{"$f":"-SUMPRODUCT($O1819:S1819,N(OFFSET($O513:S513,0,MAX(COLUMN($O513:S513))-COLUMN($O513:S513),1,1)))","v":-2.9805706000896754},{"$f":"-SUMPRODUCT($O1819:T1819,N(OFFSET($O513:T513,0,MAX(COLUMN($O513:T513))-COLUMN($O513:T513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:U1819,N(OFFSET($O513:U513,0,MAX(COLUMN($O513:U513))-COLUMN($O513:U513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:V1819,N(OFFSET($O513:V513,0,MAX(COLUMN($O513:V513))-COLUMN($O513:V513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:W1819,N(OFFSET($O513:W513,0,MAX(COLUMN($O513:W513))-COLUMN($O513:W513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:X1819,N(OFFSET($O513:X513,0,MAX(COLUMN($O513:X513))-COLUMN($O513:X513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:Y1819,N(OFFSET($O513:Y513,0,MAX(COLUMN($O513:Y513))-COLUMN($O513:Y513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:Z1819,N(OFFSET($O513:Z513,0,MAX(COLUMN($O513:Z513))-COLUMN($O513:Z513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AA1819,N(OFFSET($O513:AA513,0,MAX(COLUMN($O513:AA513))-COLUMN($O513:AA513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AB1819,N(OFFSET($O513:AB513,0,MAX(COLUMN($O513:AB513))-COLUMN($O513:AB513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AC1819,N(OFFSET($O513:AC513,0,MAX(COLUMN($O513:AC513))-COLUMN($O513:AC513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AD1819,N(OFFSET($O513:AD513,0,MAX(COLUMN($O513:AD513))-COLUMN($O513:AD513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AE1819,N(OFFSET($O513:AE513,0,MAX(COLUMN($O513:AE513))-COLUMN($O513:AE513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AF1819,N(OFFSET($O513:AF513,0,MAX(COLUMN($O513:AF513))-COLUMN($O513:AF513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AG1819,N(OFFSET($O513:AG513,0,MAX(COLUMN($O513:AG513))-COLUMN($O513:AG513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AH1819,N(OFFSET($O513:AH513,0,MAX(COLUMN($O513:AH513))-COLUMN($O513:AH513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AI1819,N(OFFSET($O513:AI513,0,MAX(COLUMN($O513:AI513))-COLUMN($O513:AI513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AJ1819,N(OFFSET($O513:AJ513,0,MAX(COLUMN($O513:AJ513))-COLUMN($O513:AJ513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AK1819,N(OFFSET($O513:AK513,0,MAX(COLUMN($O513:AK513))-COLUMN($O513:AK513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AL1819,N(OFFSET($O513:AL513,0,MAX(COLUMN($O513:AL513))-COLUMN($O513:AL513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AM1819,N(OFFSET($O513:AM513,0,MAX(COLUMN($O513:AM513))-COLUMN($O513:AM513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AN1819,N(OFFSET($O513:AN513,0,MAX(COLUMN($O513:AN513))-COLUMN($O513:AN513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AO1819,N(OFFSET($O513:AO513,0,MAX(COLUMN($O513:AO513))-COLUMN($O513:AO513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AP1819,N(OFFSET($O513:AP513,0,MAX(COLUMN($O513:AP513))-COLUMN($O513:AP513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AQ1819,N(OFFSET($O513:AQ513,0,MAX(COLUMN($O513:AQ513))-COLUMN($O513:AQ513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AR1819,N(OFFSET($O513:AR513,0,MAX(COLUMN($O513:AR513))-COLUMN($O513:AR513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AS1819,N(OFFSET($O513:AS513,0,MAX(COLUMN($O513:AS513))-COLUMN($O513:AS513),1,1)))","v":-3.3150309509135978},{"$f":"-SUMPRODUCT($O1819:AT1819,N(OFFSET($O513:AT513,0,MAX(COLUMN($O513:AT513))-COLUMN($O513:AT513),1,1)))","v":-3.3150296768465974},{"$f":"-SUMPRODUCT($O1819:AU1819,N(OFFSET($O513:AU513,0,MAX(COLUMN($O513:AU513))-COLUMN($O513:AU513),1,1)))","v":-3.0815374694428637},{"$f":"-SUMPRODUCT($O1819:AV1819,N(OFFSET($O513:AV513,0,MAX(COLUMN($O513:AV513))-COLUMN($O513:AV513),1,1)))","v":-0.60989828679655156},{"$f":"-SUMPRODUCT($O1819:AW1819,N(OFFSET($O513:AW513,0,MAX(COLUMN($O513:AW513))-COLUMN($O513:AW513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:AX1819,N(OFFSET($O513:AX513,0,MAX(COLUMN($O513:AX513))-COLUMN($O513:AX513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:AY1819,N(OFFSET($O513:AY513,0,MAX(COLUMN($O513:AY513))-COLUMN($O513:AY513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:AZ1819,N(OFFSET($O513:AZ513,0,MAX(COLUMN($O513:AZ513))-COLUMN($O513:AZ513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:BA1819,N(OFFSET($O513:BA513,0,MAX(COLUMN($O513:BA513))-COLUMN($O513:BA513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:BB1819,N(OFFSET($O513:BB513,0,MAX(COLUMN($O513:BB513))-COLUMN($O513:BB513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:BC1819,N(OFFSET($O513:BC513,0,MAX(COLUMN($O513:BC513))-COLUMN($O513:BC513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:BD1819,N(OFFSET($O513:BD513,0,MAX(COLUMN($O513:BD513))-COLUMN($O513:BD513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:BE1819,N(OFFSET($O513:BE513,0,MAX(COLUMN($O513:BE513))-COLUMN($O513:BE513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:BF1819,N(OFFSET($O513:BF513,0,MAX(COLUMN($O513:BF513))-COLUMN($O513:BF513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:BG1819,N(OFFSET($O513:BG513,0,MAX(COLUMN($O513:BG513))-COLUMN($O513:BG513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:BH1819,N(OFFSET($O513:BH513,0,MAX(COLUMN($O513:BH513))-COLUMN($O513:BH513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:BI1819,N(OFFSET($O513:BI513,0,MAX(COLUMN($O513:BI513))-COLUMN($O513:BI513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:BJ1819,N(OFFSET($O513:BJ513,0,MAX(COLUMN($O513:BJ513))-COLUMN($O513:BJ513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:BK1819,N(OFFSET($O513:BK513,0,MAX(COLUMN($O513:BK513))-COLUMN($O513:BK513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:BL1819,N(OFFSET($O513:BL513,0,MAX(COLUMN($O513:BL513))-COLUMN($O513:BL513),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1819:BM1819,N(OFFSET($O513:BM513,0,MAX(COLUMN($O513:BM513))-COLUMN($O513:BM513),1,1)))","v":0}]
[null,null,100,{"$f":"INDEX(D$157:D$281,$C2079,1)","v":"Safe Harbor Panels - 2021"},"CWIP Capital",6,null,null,null,null,{"$f":"SUMPRODUCT(O2079:BM2079,$O$11:$BM$11)","v":0},{"$f":"SUM(O2079:BM2079)","v":0},null,null,{"$f":"-SUMPRODUCT($O1821:O1821,N(OFFSET($O515:O515,0,MAX(COLUMN($O515:O515))-COLUMN($O515:O515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:P1821,N(OFFSET($O515:P515,0,MAX(COLUMN($O515:P515))-COLUMN($O515:P515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:Q1821,N(OFFSET($O515:Q515,0,MAX(COLUMN($O515:Q515))-COLUMN($O515:Q515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:R1821,N(OFFSET($O515:R515,0,MAX(COLUMN($O515:R515))-COLUMN($O515:R515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:S1821,N(OFFSET($O515:S515,0,MAX(COLUMN($O515:S515))-COLUMN($O515:S515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:T1821,N(OFFSET($O515:T515,0,MAX(COLUMN($O515:T515))-COLUMN($O515:T515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:U1821,N(OFFSET($O515:U515,0,MAX(COLUMN($O515:U515))-COLUMN($O515:U515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:V1821,N(OFFSET($O515:V515,0,MAX(COLUMN($O515:V515))-COLUMN($O515:V515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:W1821,N(OFFSET($O515:W515,0,MAX(COLUMN($O515:W515))-COLUMN($O515:W515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:X1821,N(OFFSET($O515:X515,0,MAX(COLUMN($O515:X515))-COLUMN($O515:X515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:Y1821,N(OFFSET($O515:Y515,0,MAX(COLUMN($O515:Y515))-COLUMN($O515:Y515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:Z1821,N(OFFSET($O515:Z515,0,MAX(COLUMN($O515:Z515))-COLUMN($O515:Z515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AA1821,N(OFFSET($O515:AA515,0,MAX(COLUMN($O515:AA515))-COLUMN($O515:AA515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AB1821,N(OFFSET($O515:AB515,0,MAX(COLUMN($O515:AB515))-COLUMN($O515:AB515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AC1821,N(OFFSET($O515:AC515,0,MAX(COLUMN($O515:AC515))-COLUMN($O515:AC515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AD1821,N(OFFSET($O515:AD515,0,MAX(COLUMN($O515:AD515))-COLUMN($O515:AD515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AE1821,N(OFFSET($O515:AE515,0,MAX(COLUMN($O515:AE515))-COLUMN($O515:AE515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AF1821,N(OFFSET($O515:AF515,0,MAX(COLUMN($O515:AF515))-COLUMN($O515:AF515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AG1821,N(OFFSET($O515:AG515,0,MAX(COLUMN($O515:AG515))-COLUMN($O515:AG515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AH1821,N(OFFSET($O515:AH515,0,MAX(COLUMN($O515:AH515))-COLUMN($O515:AH515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AI1821,N(OFFSET($O515:AI515,0,MAX(COLUMN($O515:AI515))-COLUMN($O515:AI515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AJ1821,N(OFFSET($O515:AJ515,0,MAX(COLUMN($O515:AJ515))-COLUMN($O515:AJ515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AK1821,N(OFFSET($O515:AK515,0,MAX(COLUMN($O515:AK515))-COLUMN($O515:AK515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AL1821,N(OFFSET($O515:AL515,0,MAX(COLUMN($O515:AL515))-COLUMN($O515:AL515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AM1821,N(OFFSET($O515:AM515,0,MAX(COLUMN($O515:AM515))-COLUMN($O515:AM515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AN1821,N(OFFSET($O515:AN515,0,MAX(COLUMN($O515:AN515))-COLUMN($O515:AN515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AO1821,N(OFFSET($O515:AO515,0,MAX(COLUMN($O515:AO515))-COLUMN($O515:AO515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AP1821,N(OFFSET($O515:AP515,0,MAX(COLUMN($O515:AP515))-COLUMN($O515:AP515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AQ1821,N(OFFSET($O515:AQ515,0,MAX(COLUMN($O515:AQ515))-COLUMN($O515:AQ515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AR1821,N(OFFSET($O515:AR515,0,MAX(COLUMN($O515:AR515))-COLUMN($O515:AR515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AS1821,N(OFFSET($O515:AS515,0,MAX(COLUMN($O515:AS515))-COLUMN($O515:AS515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AT1821,N(OFFSET($O515:AT515,0,MAX(COLUMN($O515:AT515))-COLUMN($O515:AT515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AU1821,N(OFFSET($O515:AU515,0,MAX(COLUMN($O515:AU515))-COLUMN($O515:AU515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AV1821,N(OFFSET($O515:AV515,0,MAX(COLUMN($O515:AV515))-COLUMN($O515:AV515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AW1821,N(OFFSET($O515:AW515,0,MAX(COLUMN($O515:AW515))-COLUMN($O515:AW515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AX1821,N(OFFSET($O515:AX515,0,MAX(COLUMN($O515:AX515))-COLUMN($O515:AX515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AY1821,N(OFFSET($O515:AY515,0,MAX(COLUMN($O515:AY515))-COLUMN($O515:AY515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:AZ1821,N(OFFSET($O515:AZ515,0,MAX(COLUMN($O515:AZ515))-COLUMN($O515:AZ515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:BA1821,N(OFFSET($O515:BA515,0,MAX(COLUMN($O515:BA515))-COLUMN($O515:BA515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:BB1821,N(OFFSET($O515:BB515,0,MAX(COLUMN($O515:BB515))-COLUMN($O515:BB515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:BC1821,N(OFFSET($O515:BC515,0,MAX(COLUMN($O515:BC515))-COLUMN($O515:BC515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:BD1821,N(OFFSET($O515:BD515,0,MAX(COLUMN($O515:BD515))-COLUMN($O515:BD515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:BE1821,N(OFFSET($O515:BE515,0,MAX(COLUMN($O515:BE515))-COLUMN($O515:BE515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:BF1821,N(OFFSET($O515:BF515,0,MAX(COLUMN($O515:BF515))-COLUMN($O515:BF515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:BG1821,N(OFFSET($O515:BG515,0,MAX(COLUMN($O515:BG515))-COLUMN($O515:BG515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:BH1821,N(OFFSET($O515:BH515,0,MAX(COLUMN($O515:BH515))-COLUMN($O515:BH515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:BI1821,N(OFFSET($O515:BI515,0,MAX(COLUMN($O515:BI515))-COLUMN($O515:BI515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:BJ1821,N(OFFSET($O515:BJ515,0,MAX(COLUMN($O515:BJ515))-COLUMN($O515:BJ515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:BK1821,N(OFFSET($O515:BK515,0,MAX(COLUMN($O515:BK515))-COLUMN($O515:BK515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:BL1821,N(OFFSET($O515:BL515,0,MAX(COLUMN($O515:BL515))-COLUMN($O515:BL515),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1821:BM1821,N(OFFSET($O515:BM515,0,MAX(COLUMN($O515:BM515))-COLUMN($O515:BM515),1,1)))","v":0}]
[null,null,103,"Other Solar","Capital",4,null,null,null,null,-9.7168735413920615,-24.12628358683801,null,null,{"$f":"-SUMPRODUCT($O1824:O1824,N(OFFSET($O518:O518,0,MAX(COLUMN($O518:O518))-COLUMN($O518:O518),1,1)))","v":-5.0620986513000003E-2},{"$f":"-SUMPRODUCT($O1824:P1824,N(OFFSET($O518:P518,0,MAX(COLUMN($O518:P518))-COLUMN($O518:P518),1,1)))","v":-0.16522720226400001},{"$f":"-SUMPRODUCT($O1824:Q1824,N(OFFSET($O518:Q518,0,MAX(COLUMN($O518:Q518))-COLUMN($O518:Q518),1,1)))","v":-0.27220558123799998},{"$f":"-SUMPRODUCT($O1824:R1824,N(OFFSET($O518:R518,0,MAX(COLUMN($O518:R518))-COLUMN($O518:R518),1,1)))","v":-0.34330490744747999},{"$f":"-SUMPRODUCT($O1824:S1824,N(OFFSET($O518:S518,0,MAX(COLUMN($O518:S518))-COLUMN($O518:S518),1,1)))","v":-0.51858464030172657},{"$f":"-SUMPRODUCT($O1824:T1824,N(OFFSET($O518:T518,0,MAX(COLUMN($O518:T518))-COLUMN($O518:T518),1,1)))","v":-0.7355369433174932},{"$f":"-SUMPRODUCT($O1824:U1824,N(OFFSET($O518:U518,0,MAX(COLUMN($O518:U518))-COLUMN($O518:U518),1,1)))","v":-0.81280466595249312},{"$f":"-SUMPRODUCT($O1824:V1824,N(OFFSET($O518:V518,0,MAX(COLUMN($O518:V518))-COLUMN($O518:V518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:W1824,N(OFFSET($O518:W518,0,MAX(COLUMN($O518:W518))-COLUMN($O518:W518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:X1824,N(OFFSET($O518:X518,0,MAX(COLUMN($O518:X518))-COLUMN($O518:X518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:Y1824,N(OFFSET($O518:Y518,0,MAX(COLUMN($O518:Y518))-COLUMN($O518:Y518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:Z1824,N(OFFSET($O518:Z518,0,MAX(COLUMN($O518:Z518))-COLUMN($O518:Z518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AA1824,N(OFFSET($O518:AA518,0,MAX(COLUMN($O518:AA518))-COLUMN($O518:AA518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AB1824,N(OFFSET($O518:AB518,0,MAX(COLUMN($O518:AB518))-COLUMN($O518:AB518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AC1824,N(OFFSET($O518:AC518,0,MAX(COLUMN($O518:AC518))-COLUMN($O518:AC518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AD1824,N(OFFSET($O518:AD518,0,MAX(COLUMN($O518:AD518))-COLUMN($O518:AD518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AE1824,N(OFFSET($O518:AE518,0,MAX(COLUMN($O518:AE518))-COLUMN($O518:AE518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AF1824,N(OFFSET($O518:AF518,0,MAX(COLUMN($O518:AF518))-COLUMN($O518:AF518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AG1824,N(OFFSET($O518:AG518,0,MAX(COLUMN($O518:AG518))-COLUMN($O518:AG518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AH1824,N(OFFSET($O518:AH518,0,MAX(COLUMN($O518:AH518))-COLUMN($O518:AH518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AI1824,N(OFFSET($O518:AI518,0,MAX(COLUMN($O518:AI518))-COLUMN($O518:AI518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AJ1824,N(OFFSET($O518:AJ518,0,MAX(COLUMN($O518:AJ518))-COLUMN($O518:AJ518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AK1824,N(OFFSET($O518:AK518,0,MAX(COLUMN($O518:AK518))-COLUMN($O518:AK518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AL1824,N(OFFSET($O518:AL518,0,MAX(COLUMN($O518:AL518))-COLUMN($O518:AL518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AM1824,N(OFFSET($O518:AM518,0,MAX(COLUMN($O518:AM518))-COLUMN($O518:AM518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AN1824,N(OFFSET($O518:AN518,0,MAX(COLUMN($O518:AN518))-COLUMN($O518:AN518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AO1824,N(OFFSET($O518:AO518,0,MAX(COLUMN($O518:AO518))-COLUMN($O518:AO518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AP1824,N(OFFSET($O518:AP518,0,MAX(COLUMN($O518:AP518))-COLUMN($O518:AP518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AQ1824,N(OFFSET($O518:AQ518,0,MAX(COLUMN($O518:AQ518))-COLUMN($O518:AQ518),1,1)))","v":-0.8202936419524931},{"$f":"-SUMPRODUCT($O1824:AR1824,N(OFFSET($O518:AR518,0,MAX(COLUMN($O518:AR518))-COLUMN($O518:AR518),1,1)))","v":-0.81136052668549119},{"$f":"-SUMPRODUCT($O1824:AS1824,N(OFFSET($O518:AS518,0,MAX(COLUMN($O518:AS518))-COLUMN($O518:AS518),1,1)))","v":-0.70776015788449065},{"$f":"-SUMPRODUCT($O1824:AT1824,N(OFFSET($O518:AT518,0,MAX(COLUMN($O518:AT518))-COLUMN($O518:AT518),1,1)))","v":-0.58349418402649145},{"$f":"-SUMPRODUCT($O1824:AU1824,N(OFFSET($O518:AU518,0,MAX(COLUMN($O518:AU518))-COLUMN($O518:AU518),1,1)))","v":-0.50013499748317203},{"$f":"-SUMPRODUCT($O1824:AV1824,N(OFFSET($O518:AV518,0,MAX(COLUMN($O518:AV518))-COLUMN($O518:AV518),1,1)))","v":-0.42291075396433342},{"$f":"-SUMPRODUCT($O1824:AW1824,N(OFFSET($O518:AW518,0,MAX(COLUMN($O518:AW518))-COLUMN($O518:AW518),1,1)))","v":-0.14222154880499738},{"$f":"-SUMPRODUCT($O1824:AX1824,N(OFFSET($O518:AX518,0,MAX(COLUMN($O518:AX518))-COLUMN($O518:AX518),1,1)))","v":-1.3656367999999679E-2},{"$f":"-SUMPRODUCT($O1824:AY1824,N(OFFSET($O518:AY518,0,MAX(COLUMN($O518:AY518))-COLUMN($O518:AY518),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1824:AZ1824,N(OFFSET($O518:AZ518,0,MAX(COLUMN($O518:AZ518))-COLUMN($O518:AZ518),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1824:BA1824,N(OFFSET($O518:BA518,0,MAX(COLUMN($O518:BA518))-COLUMN($O518:BA518),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1824:BB1824,N(OFFSET($O518:BB518,0,MAX(COLUMN($O518:BB518))-COLUMN($O518:BB518),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1824:BC1824,N(OFFSET($O518:BC518,0,MAX(COLUMN($O518:BC518))-COLUMN($O518:BC518),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1824:BD1824,N(OFFSET($O518:BD518,0,MAX(COLUMN($O518:BD518))-COLUMN($O518:BD518),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1824:BE1824,N(OFFSET($O518:BE518,0,MAX(COLUMN($O518:BE518))-COLUMN($O518:BE518),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1824:BF1824,N(OFFSET($O518:BF518,0,MAX(COLUMN($O518:BF518))-COLUMN($O518:BF518),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1824:BG1824,N(OFFSET($O518:BG518,0,MAX(COLUMN($O518:BG518))-COLUMN($O518:BG518),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1824:BH1824,N(OFFSET($O518:BH518,0,MAX(COLUMN($O518:BH518))-COLUMN($O518:BH518),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1824:BI1824,N(OFFSET($O518:BI518,0,MAX(COLUMN($O518:BI518))-COLUMN($O518:BI518),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1824:BJ1824,N(OFFSET($O518:BJ518,0,MAX(COLUMN($O518:BJ518))-COLUMN($O518:BJ518),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1824:BK1824,N(OFFSET($O518:BK518,0,MAX(COLUMN($O518:BK518))-COLUMN($O518:BK518),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1824:BL1824,N(OFFSET($O518:BL518,0,MAX(COLUMN($O518:BL518))-COLUMN($O518:BL518),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1824:BM1824,N(OFFSET($O518:BM518,0,MAX(COLUMN($O518:BM518))-COLUMN($O518:BM518),1,1)))","v":0}]
[null,null,108,"Momentum/Accelerate","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1829:O1829,N(OFFSET($O523:O523,0,MAX(COLUMN($O523:O523))-COLUMN($O523:O523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:P1829,N(OFFSET($O523:P523,0,MAX(COLUMN($O523:P523))-COLUMN($O523:P523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:Q1829,N(OFFSET($O523:Q523,0,MAX(COLUMN($O523:Q523))-COLUMN($O523:Q523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:R1829,N(OFFSET($O523:R523,0,MAX(COLUMN($O523:R523))-COLUMN($O523:R523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:S1829,N(OFFSET($O523:S523,0,MAX(COLUMN($O523:S523))-COLUMN($O523:S523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:T1829,N(OFFSET($O523:T523,0,MAX(COLUMN($O523:T523))-COLUMN($O523:T523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:U1829,N(OFFSET($O523:U523,0,MAX(COLUMN($O523:U523))-COLUMN($O523:U523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:V1829,N(OFFSET($O523:V523,0,MAX(COLUMN($O523:V523))-COLUMN($O523:V523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:W1829,N(OFFSET($O523:W523,0,MAX(COLUMN($O523:W523))-COLUMN($O523:W523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:X1829,N(OFFSET($O523:X523,0,MAX(COLUMN($O523:X523))-COLUMN($O523:X523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:Y1829,N(OFFSET($O523:Y523,0,MAX(COLUMN($O523:Y523))-COLUMN($O523:Y523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:Z1829,N(OFFSET($O523:Z523,0,MAX(COLUMN($O523:Z523))-COLUMN($O523:Z523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AA1829,N(OFFSET($O523:AA523,0,MAX(COLUMN($O523:AA523))-COLUMN($O523:AA523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AB1829,N(OFFSET($O523:AB523,0,MAX(COLUMN($O523:AB523))-COLUMN($O523:AB523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AC1829,N(OFFSET($O523:AC523,0,MAX(COLUMN($O523:AC523))-COLUMN($O523:AC523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AD1829,N(OFFSET($O523:AD523,0,MAX(COLUMN($O523:AD523))-COLUMN($O523:AD523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AE1829,N(OFFSET($O523:AE523,0,MAX(COLUMN($O523:AE523))-COLUMN($O523:AE523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AF1829,N(OFFSET($O523:AF523,0,MAX(COLUMN($O523:AF523))-COLUMN($O523:AF523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AG1829,N(OFFSET($O523:AG523,0,MAX(COLUMN($O523:AG523))-COLUMN($O523:AG523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AH1829,N(OFFSET($O523:AH523,0,MAX(COLUMN($O523:AH523))-COLUMN($O523:AH523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AI1829,N(OFFSET($O523:AI523,0,MAX(COLUMN($O523:AI523))-COLUMN($O523:AI523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AJ1829,N(OFFSET($O523:AJ523,0,MAX(COLUMN($O523:AJ523))-COLUMN($O523:AJ523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AK1829,N(OFFSET($O523:AK523,0,MAX(COLUMN($O523:AK523))-COLUMN($O523:AK523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AL1829,N(OFFSET($O523:AL523,0,MAX(COLUMN($O523:AL523))-COLUMN($O523:AL523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AM1829,N(OFFSET($O523:AM523,0,MAX(COLUMN($O523:AM523))-COLUMN($O523:AM523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AN1829,N(OFFSET($O523:AN523,0,MAX(COLUMN($O523:AN523))-COLUMN($O523:AN523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AO1829,N(OFFSET($O523:AO523,0,MAX(COLUMN($O523:AO523))-COLUMN($O523:AO523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AP1829,N(OFFSET($O523:AP523,0,MAX(COLUMN($O523:AP523))-COLUMN($O523:AP523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AQ1829,N(OFFSET($O523:AQ523,0,MAX(COLUMN($O523:AQ523))-COLUMN($O523:AQ523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AR1829,N(OFFSET($O523:AR523,0,MAX(COLUMN($O523:AR523))-COLUMN($O523:AR523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AS1829,N(OFFSET($O523:AS523,0,MAX(COLUMN($O523:AS523))-COLUMN($O523:AS523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AT1829,N(OFFSET($O523:AT523,0,MAX(COLUMN($O523:AT523))-COLUMN($O523:AT523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AU1829,N(OFFSET($O523:AU523,0,MAX(COLUMN($O523:AU523))-COLUMN($O523:AU523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AV1829,N(OFFSET($O523:AV523,0,MAX(COLUMN($O523:AV523))-COLUMN($O523:AV523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AW1829,N(OFFSET($O523:AW523,0,MAX(COLUMN($O523:AW523))-COLUMN($O523:AW523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AX1829,N(OFFSET($O523:AX523,0,MAX(COLUMN($O523:AX523))-COLUMN($O523:AX523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AY1829,N(OFFSET($O523:AY523,0,MAX(COLUMN($O523:AY523))-COLUMN($O523:AY523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:AZ1829,N(OFFSET($O523:AZ523,0,MAX(COLUMN($O523:AZ523))-COLUMN($O523:AZ523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:BA1829,N(OFFSET($O523:BA523,0,MAX(COLUMN($O523:BA523))-COLUMN($O523:BA523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:BB1829,N(OFFSET($O523:BB523,0,MAX(COLUMN($O523:BB523))-COLUMN($O523:BB523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:BC1829,N(OFFSET($O523:BC523,0,MAX(COLUMN($O523:BC523))-COLUMN($O523:BC523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:BD1829,N(OFFSET($O523:BD523,0,MAX(COLUMN($O523:BD523))-COLUMN($O523:BD523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:BE1829,N(OFFSET($O523:BE523,0,MAX(COLUMN($O523:BE523))-COLUMN($O523:BE523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:BF1829,N(OFFSET($O523:BF523,0,MAX(COLUMN($O523:BF523))-COLUMN($O523:BF523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:BG1829,N(OFFSET($O523:BG523,0,MAX(COLUMN($O523:BG523))-COLUMN($O523:BG523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:BH1829,N(OFFSET($O523:BH523,0,MAX(COLUMN($O523:BH523))-COLUMN($O523:BH523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:BI1829,N(OFFSET($O523:BI523,0,MAX(COLUMN($O523:BI523))-COLUMN($O523:BI523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:BJ1829,N(OFFSET($O523:BJ523,0,MAX(COLUMN($O523:BJ523))-COLUMN($O523:BJ523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:BK1829,N(OFFSET($O523:BK523,0,MAX(COLUMN($O523:BK523))-COLUMN($O523:BK523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:BL1829,N(OFFSET($O523:BL523,0,MAX(COLUMN($O523:BL523))-COLUMN($O523:BL523),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1829:BM1829,N(OFFSET($O523:BM523,0,MAX(COLUMN($O523:BM523))-COLUMN($O523:BM523),1,1)))","v":0}]
[null,null,112,"Land - Solar","Land",3,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1833:O1833,N(OFFSET($O527:O527,0,MAX(COLUMN($O527:O527))-COLUMN($O527:O527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:P1833,N(OFFSET($O527:P527,0,MAX(COLUMN($O527:P527))-COLUMN($O527:P527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:Q1833,N(OFFSET($O527:Q527,0,MAX(COLUMN($O527:Q527))-COLUMN($O527:Q527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:R1833,N(OFFSET($O527:R527,0,MAX(COLUMN($O527:R527))-COLUMN($O527:R527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:S1833,N(OFFSET($O527:S527,0,MAX(COLUMN($O527:S527))-COLUMN($O527:S527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:T1833,N(OFFSET($O527:T527,0,MAX(COLUMN($O527:T527))-COLUMN($O527:T527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:U1833,N(OFFSET($O527:U527,0,MAX(COLUMN($O527:U527))-COLUMN($O527:U527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:V1833,N(OFFSET($O527:V527,0,MAX(COLUMN($O527:V527))-COLUMN($O527:V527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:W1833,N(OFFSET($O527:W527,0,MAX(COLUMN($O527:W527))-COLUMN($O527:W527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:X1833,N(OFFSET($O527:X527,0,MAX(COLUMN($O527:X527))-COLUMN($O527:X527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:Y1833,N(OFFSET($O527:Y527,0,MAX(COLUMN($O527:Y527))-COLUMN($O527:Y527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:Z1833,N(OFFSET($O527:Z527,0,MAX(COLUMN($O527:Z527))-COLUMN($O527:Z527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AA1833,N(OFFSET($O527:AA527,0,MAX(COLUMN($O527:AA527))-COLUMN($O527:AA527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AB1833,N(OFFSET($O527:AB527,0,MAX(COLUMN($O527:AB527))-COLUMN($O527:AB527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AC1833,N(OFFSET($O527:AC527,0,MAX(COLUMN($O527:AC527))-COLUMN($O527:AC527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AD1833,N(OFFSET($O527:AD527,0,MAX(COLUMN($O527:AD527))-COLUMN($O527:AD527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AE1833,N(OFFSET($O527:AE527,0,MAX(COLUMN($O527:AE527))-COLUMN($O527:AE527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AF1833,N(OFFSET($O527:AF527,0,MAX(COLUMN($O527:AF527))-COLUMN($O527:AF527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AG1833,N(OFFSET($O527:AG527,0,MAX(COLUMN($O527:AG527))-COLUMN($O527:AG527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AH1833,N(OFFSET($O527:AH527,0,MAX(COLUMN($O527:AH527))-COLUMN($O527:AH527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AI1833,N(OFFSET($O527:AI527,0,MAX(COLUMN($O527:AI527))-COLUMN($O527:AI527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AJ1833,N(OFFSET($O527:AJ527,0,MAX(COLUMN($O527:AJ527))-COLUMN($O527:AJ527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AK1833,N(OFFSET($O527:AK527,0,MAX(COLUMN($O527:AK527))-COLUMN($O527:AK527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AL1833,N(OFFSET($O527:AL527,0,MAX(COLUMN($O527:AL527))-COLUMN($O527:AL527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AM1833,N(OFFSET($O527:AM527,0,MAX(COLUMN($O527:AM527))-COLUMN($O527:AM527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AN1833,N(OFFSET($O527:AN527,0,MAX(COLUMN($O527:AN527))-COLUMN($O527:AN527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AO1833,N(OFFSET($O527:AO527,0,MAX(COLUMN($O527:AO527))-COLUMN($O527:AO527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AP1833,N(OFFSET($O527:AP527,0,MAX(COLUMN($O527:AP527))-COLUMN($O527:AP527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AQ1833,N(OFFSET($O527:AQ527,0,MAX(COLUMN($O527:AQ527))-COLUMN($O527:AQ527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AR1833,N(OFFSET($O527:AR527,0,MAX(COLUMN($O527:AR527))-COLUMN($O527:AR527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AS1833,N(OFFSET($O527:AS527,0,MAX(COLUMN($O527:AS527))-COLUMN($O527:AS527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AT1833,N(OFFSET($O527:AT527,0,MAX(COLUMN($O527:AT527))-COLUMN($O527:AT527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AU1833,N(OFFSET($O527:AU527,0,MAX(COLUMN($O527:AU527))-COLUMN($O527:AU527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AV1833,N(OFFSET($O527:AV527,0,MAX(COLUMN($O527:AV527))-COLUMN($O527:AV527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AW1833,N(OFFSET($O527:AW527,0,MAX(COLUMN($O527:AW527))-COLUMN($O527:AW527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AX1833,N(OFFSET($O527:AX527,0,MAX(COLUMN($O527:AX527))-COLUMN($O527:AX527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AY1833,N(OFFSET($O527:AY527,0,MAX(COLUMN($O527:AY527))-COLUMN($O527:AY527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:AZ1833,N(OFFSET($O527:AZ527,0,MAX(COLUMN($O527:AZ527))-COLUMN($O527:AZ527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:BA1833,N(OFFSET($O527:BA527,0,MAX(COLUMN($O527:BA527))-COLUMN($O527:BA527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:BB1833,N(OFFSET($O527:BB527,0,MAX(COLUMN($O527:BB527))-COLUMN($O527:BB527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:BC1833,N(OFFSET($O527:BC527,0,MAX(COLUMN($O527:BC527))-COLUMN($O527:BC527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:BD1833,N(OFFSET($O527:BD527,0,MAX(COLUMN($O527:BD527))-COLUMN($O527:BD527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:BE1833,N(OFFSET($O527:BE527,0,MAX(COLUMN($O527:BE527))-COLUMN($O527:BE527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:BF1833,N(OFFSET($O527:BF527,0,MAX(COLUMN($O527:BF527))-COLUMN($O527:BF527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:BG1833,N(OFFSET($O527:BG527,0,MAX(COLUMN($O527:BG527))-COLUMN($O527:BG527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:BH1833,N(OFFSET($O527:BH527,0,MAX(COLUMN($O527:BH527))-COLUMN($O527:BH527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:BI1833,N(OFFSET($O527:BI527,0,MAX(COLUMN($O527:BI527))-COLUMN($O527:BI527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:BJ1833,N(OFFSET($O527:BJ527,0,MAX(COLUMN($O527:BJ527))-COLUMN($O527:BJ527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:BK1833,N(OFFSET($O527:BK527,0,MAX(COLUMN($O527:BK527))-COLUMN($O527:BK527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:BL1833,N(OFFSET($O527:BL527,0,MAX(COLUMN($O527:BL527))-COLUMN($O527:BL527),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1833:BM1833,N(OFFSET($O527:BM527,0,MAX(COLUMN($O527:BM527))-COLUMN($O527:BM527),1,1)))","v":0}]
[null,null,115,"LED Lighting (Sales Programs)","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1836:O1836,N(OFFSET($O530:O530,0,MAX(COLUMN($O530:O530))-COLUMN($O530:O530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:P1836,N(OFFSET($O530:P530,0,MAX(COLUMN($O530:P530))-COLUMN($O530:P530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:Q1836,N(OFFSET($O530:Q530,0,MAX(COLUMN($O530:Q530))-COLUMN($O530:Q530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:R1836,N(OFFSET($O530:R530,0,MAX(COLUMN($O530:R530))-COLUMN($O530:R530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:S1836,N(OFFSET($O530:S530,0,MAX(COLUMN($O530:S530))-COLUMN($O530:S530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:T1836,N(OFFSET($O530:T530,0,MAX(COLUMN($O530:T530))-COLUMN($O530:T530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:U1836,N(OFFSET($O530:U530,0,MAX(COLUMN($O530:U530))-COLUMN($O530:U530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:V1836,N(OFFSET($O530:V530,0,MAX(COLUMN($O530:V530))-COLUMN($O530:V530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:W1836,N(OFFSET($O530:W530,0,MAX(COLUMN($O530:W530))-COLUMN($O530:W530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:X1836,N(OFFSET($O530:X530,0,MAX(COLUMN($O530:X530))-COLUMN($O530:X530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:Y1836,N(OFFSET($O530:Y530,0,MAX(COLUMN($O530:Y530))-COLUMN($O530:Y530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:Z1836,N(OFFSET($O530:Z530,0,MAX(COLUMN($O530:Z530))-COLUMN($O530:Z530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AA1836,N(OFFSET($O530:AA530,0,MAX(COLUMN($O530:AA530))-COLUMN($O530:AA530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AB1836,N(OFFSET($O530:AB530,0,MAX(COLUMN($O530:AB530))-COLUMN($O530:AB530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AC1836,N(OFFSET($O530:AC530,0,MAX(COLUMN($O530:AC530))-COLUMN($O530:AC530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AD1836,N(OFFSET($O530:AD530,0,MAX(COLUMN($O530:AD530))-COLUMN($O530:AD530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AE1836,N(OFFSET($O530:AE530,0,MAX(COLUMN($O530:AE530))-COLUMN($O530:AE530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AF1836,N(OFFSET($O530:AF530,0,MAX(COLUMN($O530:AF530))-COLUMN($O530:AF530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AG1836,N(OFFSET($O530:AG530,0,MAX(COLUMN($O530:AG530))-COLUMN($O530:AG530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AH1836,N(OFFSET($O530:AH530,0,MAX(COLUMN($O530:AH530))-COLUMN($O530:AH530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AI1836,N(OFFSET($O530:AI530,0,MAX(COLUMN($O530:AI530))-COLUMN($O530:AI530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AJ1836,N(OFFSET($O530:AJ530,0,MAX(COLUMN($O530:AJ530))-COLUMN($O530:AJ530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AK1836,N(OFFSET($O530:AK530,0,MAX(COLUMN($O530:AK530))-COLUMN($O530:AK530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AL1836,N(OFFSET($O530:AL530,0,MAX(COLUMN($O530:AL530))-COLUMN($O530:AL530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AM1836,N(OFFSET($O530:AM530,0,MAX(COLUMN($O530:AM530))-COLUMN($O530:AM530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AN1836,N(OFFSET($O530:AN530,0,MAX(COLUMN($O530:AN530))-COLUMN($O530:AN530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AO1836,N(OFFSET($O530:AO530,0,MAX(COLUMN($O530:AO530))-COLUMN($O530:AO530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AP1836,N(OFFSET($O530:AP530,0,MAX(COLUMN($O530:AP530))-COLUMN($O530:AP530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AQ1836,N(OFFSET($O530:AQ530,0,MAX(COLUMN($O530:AQ530))-COLUMN($O530:AQ530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AR1836,N(OFFSET($O530:AR530,0,MAX(COLUMN($O530:AR530))-COLUMN($O530:AR530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AS1836,N(OFFSET($O530:AS530,0,MAX(COLUMN($O530:AS530))-COLUMN($O530:AS530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AT1836,N(OFFSET($O530:AT530,0,MAX(COLUMN($O530:AT530))-COLUMN($O530:AT530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AU1836,N(OFFSET($O530:AU530,0,MAX(COLUMN($O530:AU530))-COLUMN($O530:AU530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AV1836,N(OFFSET($O530:AV530,0,MAX(COLUMN($O530:AV530))-COLUMN($O530:AV530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AW1836,N(OFFSET($O530:AW530,0,MAX(COLUMN($O530:AW530))-COLUMN($O530:AW530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AX1836,N(OFFSET($O530:AX530,0,MAX(COLUMN($O530:AX530))-COLUMN($O530:AX530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AY1836,N(OFFSET($O530:AY530,0,MAX(COLUMN($O530:AY530))-COLUMN($O530:AY530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:AZ1836,N(OFFSET($O530:AZ530,0,MAX(COLUMN($O530:AZ530))-COLUMN($O530:AZ530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:BA1836,N(OFFSET($O530:BA530,0,MAX(COLUMN($O530:BA530))-COLUMN($O530:BA530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:BB1836,N(OFFSET($O530:BB530,0,MAX(COLUMN($O530:BB530))-COLUMN($O530:BB530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:BC1836,N(OFFSET($O530:BC530,0,MAX(COLUMN($O530:BC530))-COLUMN($O530:BC530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:BD1836,N(OFFSET($O530:BD530,0,MAX(COLUMN($O530:BD530))-COLUMN($O530:BD530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:BE1836,N(OFFSET($O530:BE530,0,MAX(COLUMN($O530:BE530))-COLUMN($O530:BE530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:BF1836,N(OFFSET($O530:BF530,0,MAX(COLUMN($O530:BF530))-COLUMN($O530:BF530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:BG1836,N(OFFSET($O530:BG530,0,MAX(COLUMN($O530:BG530))-COLUMN($O530:BG530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:BH1836,N(OFFSET($O530:BH530,0,MAX(COLUMN($O530:BH530))-COLUMN($O530:BH530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:BI1836,N(OFFSET($O530:BI530,0,MAX(COLUMN($O530:BI530))-COLUMN($O530:BI530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:BJ1836,N(OFFSET($O530:BJ530,0,MAX(COLUMN($O530:BJ530))-COLUMN($O530:BJ530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:BK1836,N(OFFSET($O530:BK530,0,MAX(COLUMN($O530:BK530))-COLUMN($O530:BK530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:BL1836,N(OFFSET($O530:BL530,0,MAX(COLUMN($O530:BL530))-COLUMN($O530:BL530),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1836:BM1836,N(OFFSET($O530:BM530,0,MAX(COLUMN($O530:BM530))-COLUMN($O530:BM530),1,1)))","v":0}]
[null,null,119,"item 119","Land",3,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1840:O1840,N(OFFSET($O534:O534,0,MAX(COLUMN($O534:O534))-COLUMN($O534:O534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:P1840,N(OFFSET($O534:P534,0,MAX(COLUMN($O534:P534))-COLUMN($O534:P534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:Q1840,N(OFFSET($O534:Q534,0,MAX(COLUMN($O534:Q534))-COLUMN($O534:Q534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:R1840,N(OFFSET($O534:R534,0,MAX(COLUMN($O534:R534))-COLUMN($O534:R534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:S1840,N(OFFSET($O534:S534,0,MAX(COLUMN($O534:S534))-COLUMN($O534:S534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:T1840,N(OFFSET($O534:T534,0,MAX(COLUMN($O534:T534))-COLUMN($O534:T534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:U1840,N(OFFSET($O534:U534,0,MAX(COLUMN($O534:U534))-COLUMN($O534:U534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:V1840,N(OFFSET($O534:V534,0,MAX(COLUMN($O534:V534))-COLUMN($O534:V534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:W1840,N(OFFSET($O534:W534,0,MAX(COLUMN($O534:W534))-COLUMN($O534:W534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:X1840,N(OFFSET($O534:X534,0,MAX(COLUMN($O534:X534))-COLUMN($O534:X534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:Y1840,N(OFFSET($O534:Y534,0,MAX(COLUMN($O534:Y534))-COLUMN($O534:Y534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:Z1840,N(OFFSET($O534:Z534,0,MAX(COLUMN($O534:Z534))-COLUMN($O534:Z534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AA1840,N(OFFSET($O534:AA534,0,MAX(COLUMN($O534:AA534))-COLUMN($O534:AA534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AB1840,N(OFFSET($O534:AB534,0,MAX(COLUMN($O534:AB534))-COLUMN($O534:AB534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AC1840,N(OFFSET($O534:AC534,0,MAX(COLUMN($O534:AC534))-COLUMN($O534:AC534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AD1840,N(OFFSET($O534:AD534,0,MAX(COLUMN($O534:AD534))-COLUMN($O534:AD534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AE1840,N(OFFSET($O534:AE534,0,MAX(COLUMN($O534:AE534))-COLUMN($O534:AE534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AF1840,N(OFFSET($O534:AF534,0,MAX(COLUMN($O534:AF534))-COLUMN($O534:AF534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AG1840,N(OFFSET($O534:AG534,0,MAX(COLUMN($O534:AG534))-COLUMN($O534:AG534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AH1840,N(OFFSET($O534:AH534,0,MAX(COLUMN($O534:AH534))-COLUMN($O534:AH534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AI1840,N(OFFSET($O534:AI534,0,MAX(COLUMN($O534:AI534))-COLUMN($O534:AI534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AJ1840,N(OFFSET($O534:AJ534,0,MAX(COLUMN($O534:AJ534))-COLUMN($O534:AJ534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AK1840,N(OFFSET($O534:AK534,0,MAX(COLUMN($O534:AK534))-COLUMN($O534:AK534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AL1840,N(OFFSET($O534:AL534,0,MAX(COLUMN($O534:AL534))-COLUMN($O534:AL534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AM1840,N(OFFSET($O534:AM534,0,MAX(COLUMN($O534:AM534))-COLUMN($O534:AM534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AN1840,N(OFFSET($O534:AN534,0,MAX(COLUMN($O534:AN534))-COLUMN($O534:AN534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AO1840,N(OFFSET($O534:AO534,0,MAX(COLUMN($O534:AO534))-COLUMN($O534:AO534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AP1840,N(OFFSET($O534:AP534,0,MAX(COLUMN($O534:AP534))-COLUMN($O534:AP534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AQ1840,N(OFFSET($O534:AQ534,0,MAX(COLUMN($O534:AQ534))-COLUMN($O534:AQ534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AR1840,N(OFFSET($O534:AR534,0,MAX(COLUMN($O534:AR534))-COLUMN($O534:AR534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AS1840,N(OFFSET($O534:AS534,0,MAX(COLUMN($O534:AS534))-COLUMN($O534:AS534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AT1840,N(OFFSET($O534:AT534,0,MAX(COLUMN($O534:AT534))-COLUMN($O534:AT534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AU1840,N(OFFSET($O534:AU534,0,MAX(COLUMN($O534:AU534))-COLUMN($O534:AU534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AV1840,N(OFFSET($O534:AV534,0,MAX(COLUMN($O534:AV534))-COLUMN($O534:AV534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AW1840,N(OFFSET($O534:AW534,0,MAX(COLUMN($O534:AW534))-COLUMN($O534:AW534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AX1840,N(OFFSET($O534:AX534,0,MAX(COLUMN($O534:AX534))-COLUMN($O534:AX534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AY1840,N(OFFSET($O534:AY534,0,MAX(COLUMN($O534:AY534))-COLUMN($O534:AY534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:AZ1840,N(OFFSET($O534:AZ534,0,MAX(COLUMN($O534:AZ534))-COLUMN($O534:AZ534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:BA1840,N(OFFSET($O534:BA534,0,MAX(COLUMN($O534:BA534))-COLUMN($O534:BA534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:BB1840,N(OFFSET($O534:BB534,0,MAX(COLUMN($O534:BB534))-COLUMN($O534:BB534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:BC1840,N(OFFSET($O534:BC534,0,MAX(COLUMN($O534:BC534))-COLUMN($O534:BC534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:BD1840,N(OFFSET($O534:BD534,0,MAX(COLUMN($O534:BD534))-COLUMN($O534:BD534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:BE1840,N(OFFSET($O534:BE534,0,MAX(COLUMN($O534:BE534))-COLUMN($O534:BE534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:BF1840,N(OFFSET($O534:BF534,0,MAX(COLUMN($O534:BF534))-COLUMN($O534:BF534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:BG1840,N(OFFSET($O534:BG534,0,MAX(COLUMN($O534:BG534))-COLUMN($O534:BG534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:BH1840,N(OFFSET($O534:BH534,0,MAX(COLUMN($O534:BH534))-COLUMN($O534:BH534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:BI1840,N(OFFSET($O534:BI534,0,MAX(COLUMN($O534:BI534))-COLUMN($O534:BI534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:BJ1840,N(OFFSET($O534:BJ534,0,MAX(COLUMN($O534:BJ534))-COLUMN($O534:BJ534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:BK1840,N(OFFSET($O534:BK534,0,MAX(COLUMN($O534:BK534))-COLUMN($O534:BK534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:BL1840,N(OFFSET($O534:BL534,0,MAX(COLUMN($O534:BL534))-COLUMN($O534:BL534),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1840:BM1840,N(OFFSET($O534:BM534,0,MAX(COLUMN($O534:BM534))-COLUMN($O534:BM534),1,1)))","v":0}]
[null,null,121,"item 121","Land",3,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1842:O1842,N(OFFSET($O536:O536,0,MAX(COLUMN($O536:O536))-COLUMN($O536:O536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:P1842,N(OFFSET($O536:P536,0,MAX(COLUMN($O536:P536))-COLUMN($O536:P536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:Q1842,N(OFFSET($O536:Q536,0,MAX(COLUMN($O536:Q536))-COLUMN($O536:Q536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:R1842,N(OFFSET($O536:R536,0,MAX(COLUMN($O536:R536))-COLUMN($O536:R536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:S1842,N(OFFSET($O536:S536,0,MAX(COLUMN($O536:S536))-COLUMN($O536:S536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:T1842,N(OFFSET($O536:T536,0,MAX(COLUMN($O536:T536))-COLUMN($O536:T536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:U1842,N(OFFSET($O536:U536,0,MAX(COLUMN($O536:U536))-COLUMN($O536:U536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:V1842,N(OFFSET($O536:V536,0,MAX(COLUMN($O536:V536))-COLUMN($O536:V536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:W1842,N(OFFSET($O536:W536,0,MAX(COLUMN($O536:W536))-COLUMN($O536:W536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:X1842,N(OFFSET($O536:X536,0,MAX(COLUMN($O536:X536))-COLUMN($O536:X536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:Y1842,N(OFFSET($O536:Y536,0,MAX(COLUMN($O536:Y536))-COLUMN($O536:Y536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:Z1842,N(OFFSET($O536:Z536,0,MAX(COLUMN($O536:Z536))-COLUMN($O536:Z536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AA1842,N(OFFSET($O536:AA536,0,MAX(COLUMN($O536:AA536))-COLUMN($O536:AA536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AB1842,N(OFFSET($O536:AB536,0,MAX(COLUMN($O536:AB536))-COLUMN($O536:AB536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AC1842,N(OFFSET($O536:AC536,0,MAX(COLUMN($O536:AC536))-COLUMN($O536:AC536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AD1842,N(OFFSET($O536:AD536,0,MAX(COLUMN($O536:AD536))-COLUMN($O536:AD536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AE1842,N(OFFSET($O536:AE536,0,MAX(COLUMN($O536:AE536))-COLUMN($O536:AE536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AF1842,N(OFFSET($O536:AF536,0,MAX(COLUMN($O536:AF536))-COLUMN($O536:AF536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AG1842,N(OFFSET($O536:AG536,0,MAX(COLUMN($O536:AG536))-COLUMN($O536:AG536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AH1842,N(OFFSET($O536:AH536,0,MAX(COLUMN($O536:AH536))-COLUMN($O536:AH536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AI1842,N(OFFSET($O536:AI536,0,MAX(COLUMN($O536:AI536))-COLUMN($O536:AI536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AJ1842,N(OFFSET($O536:AJ536,0,MAX(COLUMN($O536:AJ536))-COLUMN($O536:AJ536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AK1842,N(OFFSET($O536:AK536,0,MAX(COLUMN($O536:AK536))-COLUMN($O536:AK536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AL1842,N(OFFSET($O536:AL536,0,MAX(COLUMN($O536:AL536))-COLUMN($O536:AL536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AM1842,N(OFFSET($O536:AM536,0,MAX(COLUMN($O536:AM536))-COLUMN($O536:AM536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AN1842,N(OFFSET($O536:AN536,0,MAX(COLUMN($O536:AN536))-COLUMN($O536:AN536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AO1842,N(OFFSET($O536:AO536,0,MAX(COLUMN($O536:AO536))-COLUMN($O536:AO536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AP1842,N(OFFSET($O536:AP536,0,MAX(COLUMN($O536:AP536))-COLUMN($O536:AP536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AQ1842,N(OFFSET($O536:AQ536,0,MAX(COLUMN($O536:AQ536))-COLUMN($O536:AQ536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AR1842,N(OFFSET($O536:AR536,0,MAX(COLUMN($O536:AR536))-COLUMN($O536:AR536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AS1842,N(OFFSET($O536:AS536,0,MAX(COLUMN($O536:AS536))-COLUMN($O536:AS536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AT1842,N(OFFSET($O536:AT536,0,MAX(COLUMN($O536:AT536))-COLUMN($O536:AT536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AU1842,N(OFFSET($O536:AU536,0,MAX(COLUMN($O536:AU536))-COLUMN($O536:AU536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AV1842,N(OFFSET($O536:AV536,0,MAX(COLUMN($O536:AV536))-COLUMN($O536:AV536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AW1842,N(OFFSET($O536:AW536,0,MAX(COLUMN($O536:AW536))-COLUMN($O536:AW536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AX1842,N(OFFSET($O536:AX536,0,MAX(COLUMN($O536:AX536))-COLUMN($O536:AX536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AY1842,N(OFFSET($O536:AY536,0,MAX(COLUMN($O536:AY536))-COLUMN($O536:AY536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:AZ1842,N(OFFSET($O536:AZ536,0,MAX(COLUMN($O536:AZ536))-COLUMN($O536:AZ536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:BA1842,N(OFFSET($O536:BA536,0,MAX(COLUMN($O536:BA536))-COLUMN($O536:BA536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:BB1842,N(OFFSET($O536:BB536,0,MAX(COLUMN($O536:BB536))-COLUMN($O536:BB536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:BC1842,N(OFFSET($O536:BC536,0,MAX(COLUMN($O536:BC536))-COLUMN($O536:BC536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:BD1842,N(OFFSET($O536:BD536,0,MAX(COLUMN($O536:BD536))-COLUMN($O536:BD536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:BE1842,N(OFFSET($O536:BE536,0,MAX(COLUMN($O536:BE536))-COLUMN($O536:BE536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:BF1842,N(OFFSET($O536:BF536,0,MAX(COLUMN($O536:BF536))-COLUMN($O536:BF536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:BG1842,N(OFFSET($O536:BG536,0,MAX(COLUMN($O536:BG536))-COLUMN($O536:BG536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:BH1842,N(OFFSET($O536:BH536,0,MAX(COLUMN($O536:BH536))-COLUMN($O536:BH536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:BI1842,N(OFFSET($O536:BI536,0,MAX(COLUMN($O536:BI536))-COLUMN($O536:BI536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:BJ1842,N(OFFSET($O536:BJ536,0,MAX(COLUMN($O536:BJ536))-COLUMN($O536:BJ536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:BK1842,N(OFFSET($O536:BK536,0,MAX(COLUMN($O536:BK536))-COLUMN($O536:BK536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:BL1842,N(OFFSET($O536:BL536,0,MAX(COLUMN($O536:BL536))-COLUMN($O536:BL536),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1842:BM1842,N(OFFSET($O536:BM536,0,MAX(COLUMN($O536:BM536))-COLUMN($O536:BM536),1,1)))","v":0}]
[null,null,124,"item 124","Land",3,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1845:O1845,N(OFFSET($O539:O539,0,MAX(COLUMN($O539:O539))-COLUMN($O539:O539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:P1845,N(OFFSET($O539:P539,0,MAX(COLUMN($O539:P539))-COLUMN($O539:P539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:Q1845,N(OFFSET($O539:Q539,0,MAX(COLUMN($O539:Q539))-COLUMN($O539:Q539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:R1845,N(OFFSET($O539:R539,0,MAX(COLUMN($O539:R539))-COLUMN($O539:R539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:S1845,N(OFFSET($O539:S539,0,MAX(COLUMN($O539:S539))-COLUMN($O539:S539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:T1845,N(OFFSET($O539:T539,0,MAX(COLUMN($O539:T539))-COLUMN($O539:T539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:U1845,N(OFFSET($O539:U539,0,MAX(COLUMN($O539:U539))-COLUMN($O539:U539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:V1845,N(OFFSET($O539:V539,0,MAX(COLUMN($O539:V539))-COLUMN($O539:V539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:W1845,N(OFFSET($O539:W539,0,MAX(COLUMN($O539:W539))-COLUMN($O539:W539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:X1845,N(OFFSET($O539:X539,0,MAX(COLUMN($O539:X539))-COLUMN($O539:X539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:Y1845,N(OFFSET($O539:Y539,0,MAX(COLUMN($O539:Y539))-COLUMN($O539:Y539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:Z1845,N(OFFSET($O539:Z539,0,MAX(COLUMN($O539:Z539))-COLUMN($O539:Z539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AA1845,N(OFFSET($O539:AA539,0,MAX(COLUMN($O539:AA539))-COLUMN($O539:AA539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AB1845,N(OFFSET($O539:AB539,0,MAX(COLUMN($O539:AB539))-COLUMN($O539:AB539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AC1845,N(OFFSET($O539:AC539,0,MAX(COLUMN($O539:AC539))-COLUMN($O539:AC539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AD1845,N(OFFSET($O539:AD539,0,MAX(COLUMN($O539:AD539))-COLUMN($O539:AD539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AE1845,N(OFFSET($O539:AE539,0,MAX(COLUMN($O539:AE539))-COLUMN($O539:AE539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AF1845,N(OFFSET($O539:AF539,0,MAX(COLUMN($O539:AF539))-COLUMN($O539:AF539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AG1845,N(OFFSET($O539:AG539,0,MAX(COLUMN($O539:AG539))-COLUMN($O539:AG539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AH1845,N(OFFSET($O539:AH539,0,MAX(COLUMN($O539:AH539))-COLUMN($O539:AH539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AI1845,N(OFFSET($O539:AI539,0,MAX(COLUMN($O539:AI539))-COLUMN($O539:AI539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AJ1845,N(OFFSET($O539:AJ539,0,MAX(COLUMN($O539:AJ539))-COLUMN($O539:AJ539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AK1845,N(OFFSET($O539:AK539,0,MAX(COLUMN($O539:AK539))-COLUMN($O539:AK539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AL1845,N(OFFSET($O539:AL539,0,MAX(COLUMN($O539:AL539))-COLUMN($O539:AL539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AM1845,N(OFFSET($O539:AM539,0,MAX(COLUMN($O539:AM539))-COLUMN($O539:AM539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AN1845,N(OFFSET($O539:AN539,0,MAX(COLUMN($O539:AN539))-COLUMN($O539:AN539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AO1845,N(OFFSET($O539:AO539,0,MAX(COLUMN($O539:AO539))-COLUMN($O539:AO539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AP1845,N(OFFSET($O539:AP539,0,MAX(COLUMN($O539:AP539))-COLUMN($O539:AP539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AQ1845,N(OFFSET($O539:AQ539,0,MAX(COLUMN($O539:AQ539))-COLUMN($O539:AQ539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AR1845,N(OFFSET($O539:AR539,0,MAX(COLUMN($O539:AR539))-COLUMN($O539:AR539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AS1845,N(OFFSET($O539:AS539,0,MAX(COLUMN($O539:AS539))-COLUMN($O539:AS539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AT1845,N(OFFSET($O539:AT539,0,MAX(COLUMN($O539:AT539))-COLUMN($O539:AT539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AU1845,N(OFFSET($O539:AU539,0,MAX(COLUMN($O539:AU539))-COLUMN($O539:AU539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AV1845,N(OFFSET($O539:AV539,0,MAX(COLUMN($O539:AV539))-COLUMN($O539:AV539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AW1845,N(OFFSET($O539:AW539,0,MAX(COLUMN($O539:AW539))-COLUMN($O539:AW539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AX1845,N(OFFSET($O539:AX539,0,MAX(COLUMN($O539:AX539))-COLUMN($O539:AX539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AY1845,N(OFFSET($O539:AY539,0,MAX(COLUMN($O539:AY539))-COLUMN($O539:AY539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:AZ1845,N(OFFSET($O539:AZ539,0,MAX(COLUMN($O539:AZ539))-COLUMN($O539:AZ539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:BA1845,N(OFFSET($O539:BA539,0,MAX(COLUMN($O539:BA539))-COLUMN($O539:BA539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:BB1845,N(OFFSET($O539:BB539,0,MAX(COLUMN($O539:BB539))-COLUMN($O539:BB539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:BC1845,N(OFFSET($O539:BC539,0,MAX(COLUMN($O539:BC539))-COLUMN($O539:BC539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:BD1845,N(OFFSET($O539:BD539,0,MAX(COLUMN($O539:BD539))-COLUMN($O539:BD539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:BE1845,N(OFFSET($O539:BE539,0,MAX(COLUMN($O539:BE539))-COLUMN($O539:BE539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:BF1845,N(OFFSET($O539:BF539,0,MAX(COLUMN($O539:BF539))-COLUMN($O539:BF539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:BG1845,N(OFFSET($O539:BG539,0,MAX(COLUMN($O539:BG539))-COLUMN($O539:BG539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:BH1845,N(OFFSET($O539:BH539,0,MAX(COLUMN($O539:BH539))-COLUMN($O539:BH539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:BI1845,N(OFFSET($O539:BI539,0,MAX(COLUMN($O539:BI539))-COLUMN($O539:BI539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:BJ1845,N(OFFSET($O539:BJ539,0,MAX(COLUMN($O539:BJ539))-COLUMN($O539:BJ539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:BK1845,N(OFFSET($O539:BK539,0,MAX(COLUMN($O539:BK539))-COLUMN($O539:BK539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:BL1845,N(OFFSET($O539:BL539,0,MAX(COLUMN($O539:BL539))-COLUMN($O539:BL539),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1845:BM1845,N(OFFSET($O539:BM539,0,MAX(COLUMN($O539:BM539))-COLUMN($O539:BM539),1,1)))","v":0}]
[null,null,{"$f":"C2108+1","v":1},{"$f":"INDEX(D$157:D$281,$C2109,1)","v":"HRSG Boiler"},"AFUDC Capital",5,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,null,{"$f":"SUMPRODUCT(O2109:BM2109,$O$11:$BM$11)","v":0},{"$f":"SUM(O2109:BM2109)","v":0},null,null,{"$f":"-SUMPRODUCT($O1851:O1851,N(OFFSET($O416:O416,0,MAX(COLUMN($O416:O416))-COLUMN($O416:O416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:P1851,N(OFFSET($O416:P416,0,MAX(COLUMN($O416:P416))-COLUMN($O416:P416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:Q1851,N(OFFSET($O416:Q416,0,MAX(COLUMN($O416:Q416))-COLUMN($O416:Q416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:R1851,N(OFFSET($O416:R416,0,MAX(COLUMN($O416:R416))-COLUMN($O416:R416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:S1851,N(OFFSET($O416:S416,0,MAX(COLUMN($O416:S416))-COLUMN($O416:S416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:T1851,N(OFFSET($O416:T416,0,MAX(COLUMN($O416:T416))-COLUMN($O416:T416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:U1851,N(OFFSET($O416:U416,0,MAX(COLUMN($O416:U416))-COLUMN($O416:U416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:V1851,N(OFFSET($O416:V416,0,MAX(COLUMN($O416:V416))-COLUMN($O416:V416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:W1851,N(OFFSET($O416:W416,0,MAX(COLUMN($O416:W416))-COLUMN($O416:W416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:X1851,N(OFFSET($O416:X416,0,MAX(COLUMN($O416:X416))-COLUMN($O416:X416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:Y1851,N(OFFSET($O416:Y416,0,MAX(COLUMN($O416:Y416))-COLUMN($O416:Y416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:Z1851,N(OFFSET($O416:Z416,0,MAX(COLUMN($O416:Z416))-COLUMN($O416:Z416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AA1851,N(OFFSET($O416:AA416,0,MAX(COLUMN($O416:AA416))-COLUMN($O416:AA416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AB1851,N(OFFSET($O416:AB416,0,MAX(COLUMN($O416:AB416))-COLUMN($O416:AB416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AC1851,N(OFFSET($O416:AC416,0,MAX(COLUMN($O416:AC416))-COLUMN($O416:AC416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AD1851,N(OFFSET($O416:AD416,0,MAX(COLUMN($O416:AD416))-COLUMN($O416:AD416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AE1851,N(OFFSET($O416:AE416,0,MAX(COLUMN($O416:AE416))-COLUMN($O416:AE416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AF1851,N(OFFSET($O416:AF416,0,MAX(COLUMN($O416:AF416))-COLUMN($O416:AF416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AG1851,N(OFFSET($O416:AG416,0,MAX(COLUMN($O416:AG416))-COLUMN($O416:AG416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AH1851,N(OFFSET($O416:AH416,0,MAX(COLUMN($O416:AH416))-COLUMN($O416:AH416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AI1851,N(OFFSET($O416:AI416,0,MAX(COLUMN($O416:AI416))-COLUMN($O416:AI416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AJ1851,N(OFFSET($O416:AJ416,0,MAX(COLUMN($O416:AJ416))-COLUMN($O416:AJ416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AK1851,N(OFFSET($O416:AK416,0,MAX(COLUMN($O416:AK416))-COLUMN($O416:AK416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AL1851,N(OFFSET($O416:AL416,0,MAX(COLUMN($O416:AL416))-COLUMN($O416:AL416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AM1851,N(OFFSET($O416:AM416,0,MAX(COLUMN($O416:AM416))-COLUMN($O416:AM416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AN1851,N(OFFSET($O416:AN416,0,MAX(COLUMN($O416:AN416))-COLUMN($O416:AN416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AO1851,N(OFFSET($O416:AO416,0,MAX(COLUMN($O416:AO416))-COLUMN($O416:AO416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AP1851,N(OFFSET($O416:AP416,0,MAX(COLUMN($O416:AP416))-COLUMN($O416:AP416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AQ1851,N(OFFSET($O416:AQ416,0,MAX(COLUMN($O416:AQ416))-COLUMN($O416:AQ416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AR1851,N(OFFSET($O416:AR416,0,MAX(COLUMN($O416:AR416))-COLUMN($O416:AR416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AS1851,N(OFFSET($O416:AS416,0,MAX(COLUMN($O416:AS416))-COLUMN($O416:AS416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AT1851,N(OFFSET($O416:AT416,0,MAX(COLUMN($O416:AT416))-COLUMN($O416:AT416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AU1851,N(OFFSET($O416:AU416,0,MAX(COLUMN($O416:AU416))-COLUMN($O416:AU416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AV1851,N(OFFSET($O416:AV416,0,MAX(COLUMN($O416:AV416))-COLUMN($O416:AV416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AW1851,N(OFFSET($O416:AW416,0,MAX(COLUMN($O416:AW416))-COLUMN($O416:AW416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AX1851,N(OFFSET($O416:AX416,0,MAX(COLUMN($O416:AX416))-COLUMN($O416:AX416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AY1851,N(OFFSET($O416:AY416,0,MAX(COLUMN($O416:AY416))-COLUMN($O416:AY416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:AZ1851,N(OFFSET($O416:AZ416,0,MAX(COLUMN($O416:AZ416))-COLUMN($O416:AZ416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:BA1851,N(OFFSET($O416:BA416,0,MAX(COLUMN($O416:BA416))-COLUMN($O416:BA416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:BB1851,N(OFFSET($O416:BB416,0,MAX(COLUMN($O416:BB416))-COLUMN($O416:BB416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:BC1851,N(OFFSET($O416:BC416,0,MAX(COLUMN($O416:BC416))-COLUMN($O416:BC416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:BD1851,N(OFFSET($O416:BD416,0,MAX(COLUMN($O416:BD416))-COLUMN($O416:BD416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:BE1851,N(OFFSET($O416:BE416,0,MAX(COLUMN($O416:BE416))-COLUMN($O416:BE416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:BF1851,N(OFFSET($O416:BF416,0,MAX(COLUMN($O416:BF416))-COLUMN($O416:BF416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:BG1851,N(OFFSET($O416:BG416,0,MAX(COLUMN($O416:BG416))-COLUMN($O416:BG416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:BH1851,N(OFFSET($O416:BH416,0,MAX(COLUMN($O416:BH416))-COLUMN($O416:BH416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:BI1851,N(OFFSET($O416:BI416,0,MAX(COLUMN($O416:BI416))-COLUMN($O416:BI416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:BJ1851,N(OFFSET($O416:BJ416,0,MAX(COLUMN($O416:BJ416))-COLUMN($O416:BJ416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:BK1851,N(OFFSET($O416:BK416,0,MAX(COLUMN($O416:BK416))-COLUMN($O416:BK416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:BL1851,N(OFFSET($O416:BL416,0,MAX(COLUMN($O416:BL416))-COLUMN($O416:BL416),1,1)))*$H2109","v":0},{"$f":"-SUMPRODUCT($O1851:BM1851,N(OFFSET($O416:BM416,0,MAX(COLUMN($O416:BM416))-COLUMN($O416:BM416),1,1)))*$H2109","v":0}]
[null,null,{"$f":"C2109+1","v":2},".05 CT Parts","AFUDC Capital",5,null,0.25345000000000001,null,null,{"$f":"SUMPRODUCT(O2110:BM2110,$O$11:$BM$11)","v":0},{"$f":"SUM(O2110:BM2110)","v":0},null,null,{"$f":"-SUMPRODUCT($O1852:O1852,N(OFFSET($O417:O417,0,MAX(COLUMN($O417:O417))-COLUMN($O417:O417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:P1852,N(OFFSET($O417:P417,0,MAX(COLUMN($O417:P417))-COLUMN($O417:P417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:Q1852,N(OFFSET($O417:Q417,0,MAX(COLUMN($O417:Q417))-COLUMN($O417:Q417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:R1852,N(OFFSET($O417:R417,0,MAX(COLUMN($O417:R417))-COLUMN($O417:R417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:S1852,N(OFFSET($O417:S417,0,MAX(COLUMN($O417:S417))-COLUMN($O417:S417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:T1852,N(OFFSET($O417:T417,0,MAX(COLUMN($O417:T417))-COLUMN($O417:T417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:U1852,N(OFFSET($O417:U417,0,MAX(COLUMN($O417:U417))-COLUMN($O417:U417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:V1852,N(OFFSET($O417:V417,0,MAX(COLUMN($O417:V417))-COLUMN($O417:V417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:W1852,N(OFFSET($O417:W417,0,MAX(COLUMN($O417:W417))-COLUMN($O417:W417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:X1852,N(OFFSET($O417:X417,0,MAX(COLUMN($O417:X417))-COLUMN($O417:X417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:Y1852,N(OFFSET($O417:Y417,0,MAX(COLUMN($O417:Y417))-COLUMN($O417:Y417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:Z1852,N(OFFSET($O417:Z417,0,MAX(COLUMN($O417:Z417))-COLUMN($O417:Z417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AA1852,N(OFFSET($O417:AA417,0,MAX(COLUMN($O417:AA417))-COLUMN($O417:AA417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AB1852,N(OFFSET($O417:AB417,0,MAX(COLUMN($O417:AB417))-COLUMN($O417:AB417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AC1852,N(OFFSET($O417:AC417,0,MAX(COLUMN($O417:AC417))-COLUMN($O417:AC417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AD1852,N(OFFSET($O417:AD417,0,MAX(COLUMN($O417:AD417))-COLUMN($O417:AD417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AE1852,N(OFFSET($O417:AE417,0,MAX(COLUMN($O417:AE417))-COLUMN($O417:AE417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AF1852,N(OFFSET($O417:AF417,0,MAX(COLUMN($O417:AF417))-COLUMN($O417:AF417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AG1852,N(OFFSET($O417:AG417,0,MAX(COLUMN($O417:AG417))-COLUMN($O417:AG417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AH1852,N(OFFSET($O417:AH417,0,MAX(COLUMN($O417:AH417))-COLUMN($O417:AH417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AI1852,N(OFFSET($O417:AI417,0,MAX(COLUMN($O417:AI417))-COLUMN($O417:AI417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AJ1852,N(OFFSET($O417:AJ417,0,MAX(COLUMN($O417:AJ417))-COLUMN($O417:AJ417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AK1852,N(OFFSET($O417:AK417,0,MAX(COLUMN($O417:AK417))-COLUMN($O417:AK417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AL1852,N(OFFSET($O417:AL417,0,MAX(COLUMN($O417:AL417))-COLUMN($O417:AL417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AM1852,N(OFFSET($O417:AM417,0,MAX(COLUMN($O417:AM417))-COLUMN($O417:AM417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AN1852,N(OFFSET($O417:AN417,0,MAX(COLUMN($O417:AN417))-COLUMN($O417:AN417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AO1852,N(OFFSET($O417:AO417,0,MAX(COLUMN($O417:AO417))-COLUMN($O417:AO417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AP1852,N(OFFSET($O417:AP417,0,MAX(COLUMN($O417:AP417))-COLUMN($O417:AP417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AQ1852,N(OFFSET($O417:AQ417,0,MAX(COLUMN($O417:AQ417))-COLUMN($O417:AQ417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AR1852,N(OFFSET($O417:AR417,0,MAX(COLUMN($O417:AR417))-COLUMN($O417:AR417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AS1852,N(OFFSET($O417:AS417,0,MAX(COLUMN($O417:AS417))-COLUMN($O417:AS417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AT1852,N(OFFSET($O417:AT417,0,MAX(COLUMN($O417:AT417))-COLUMN($O417:AT417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AU1852,N(OFFSET($O417:AU417,0,MAX(COLUMN($O417:AU417))-COLUMN($O417:AU417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AV1852,N(OFFSET($O417:AV417,0,MAX(COLUMN($O417:AV417))-COLUMN($O417:AV417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AW1852,N(OFFSET($O417:AW417,0,MAX(COLUMN($O417:AW417))-COLUMN($O417:AW417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AX1852,N(OFFSET($O417:AX417,0,MAX(COLUMN($O417:AX417))-COLUMN($O417:AX417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AY1852,N(OFFSET($O417:AY417,0,MAX(COLUMN($O417:AY417))-COLUMN($O417:AY417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:AZ1852,N(OFFSET($O417:AZ417,0,MAX(COLUMN($O417:AZ417))-COLUMN($O417:AZ417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:BA1852,N(OFFSET($O417:BA417,0,MAX(COLUMN($O417:BA417))-COLUMN($O417:BA417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:BB1852,N(OFFSET($O417:BB417,0,MAX(COLUMN($O417:BB417))-COLUMN($O417:BB417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:BC1852,N(OFFSET($O417:BC417,0,MAX(COLUMN($O417:BC417))-COLUMN($O417:BC417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:BD1852,N(OFFSET($O417:BD417,0,MAX(COLUMN($O417:BD417))-COLUMN($O417:BD417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:BE1852,N(OFFSET($O417:BE417,0,MAX(COLUMN($O417:BE417))-COLUMN($O417:BE417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:BF1852,N(OFFSET($O417:BF417,0,MAX(COLUMN($O417:BF417))-COLUMN($O417:BF417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:BG1852,N(OFFSET($O417:BG417,0,MAX(COLUMN($O417:BG417))-COLUMN($O417:BG417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:BH1852,N(OFFSET($O417:BH417,0,MAX(COLUMN($O417:BH417))-COLUMN($O417:BH417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:BI1852,N(OFFSET($O417:BI417,0,MAX(COLUMN($O417:BI417))-COLUMN($O417:BI417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:BJ1852,N(OFFSET($O417:BJ417,0,MAX(COLUMN($O417:BJ417))-COLUMN($O417:BJ417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:BK1852,N(OFFSET($O417:BK417,0,MAX(COLUMN($O417:BK417))-COLUMN($O417:BK417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:BL1852,N(OFFSET($O417:BL417,0,MAX(COLUMN($O417:BL417))-COLUMN($O417:BL417),1,1)))*$H2110","v":0},{"$f":"-SUMPRODUCT($O1852:BM1852,N(OFFSET($O417:BM417,0,MAX(COLUMN($O417:BM417))-COLUMN($O417:BM417),1,1)))*$H2110","v":0}]
[null,null,6,"Other","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1856:O1856,N(OFFSET($O421:O421,0,MAX(COLUMN($O421:O421))-COLUMN($O421:O421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:P1856,N(OFFSET($O421:P421,0,MAX(COLUMN($O421:P421))-COLUMN($O421:P421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:Q1856,N(OFFSET($O421:Q421,0,MAX(COLUMN($O421:Q421))-COLUMN($O421:Q421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:R1856,N(OFFSET($O421:R421,0,MAX(COLUMN($O421:R421))-COLUMN($O421:R421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:S1856,N(OFFSET($O421:S421,0,MAX(COLUMN($O421:S421))-COLUMN($O421:S421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:T1856,N(OFFSET($O421:T421,0,MAX(COLUMN($O421:T421))-COLUMN($O421:T421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:U1856,N(OFFSET($O421:U421,0,MAX(COLUMN($O421:U421))-COLUMN($O421:U421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:V1856,N(OFFSET($O421:V421,0,MAX(COLUMN($O421:V421))-COLUMN($O421:V421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:W1856,N(OFFSET($O421:W421,0,MAX(COLUMN($O421:W421))-COLUMN($O421:W421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:X1856,N(OFFSET($O421:X421,0,MAX(COLUMN($O421:X421))-COLUMN($O421:X421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:Y1856,N(OFFSET($O421:Y421,0,MAX(COLUMN($O421:Y421))-COLUMN($O421:Y421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:Z1856,N(OFFSET($O421:Z421,0,MAX(COLUMN($O421:Z421))-COLUMN($O421:Z421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AA1856,N(OFFSET($O421:AA421,0,MAX(COLUMN($O421:AA421))-COLUMN($O421:AA421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AB1856,N(OFFSET($O421:AB421,0,MAX(COLUMN($O421:AB421))-COLUMN($O421:AB421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AC1856,N(OFFSET($O421:AC421,0,MAX(COLUMN($O421:AC421))-COLUMN($O421:AC421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AD1856,N(OFFSET($O421:AD421,0,MAX(COLUMN($O421:AD421))-COLUMN($O421:AD421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AE1856,N(OFFSET($O421:AE421,0,MAX(COLUMN($O421:AE421))-COLUMN($O421:AE421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AF1856,N(OFFSET($O421:AF421,0,MAX(COLUMN($O421:AF421))-COLUMN($O421:AF421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AG1856,N(OFFSET($O421:AG421,0,MAX(COLUMN($O421:AG421))-COLUMN($O421:AG421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AH1856,N(OFFSET($O421:AH421,0,MAX(COLUMN($O421:AH421))-COLUMN($O421:AH421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AI1856,N(OFFSET($O421:AI421,0,MAX(COLUMN($O421:AI421))-COLUMN($O421:AI421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AJ1856,N(OFFSET($O421:AJ421,0,MAX(COLUMN($O421:AJ421))-COLUMN($O421:AJ421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AK1856,N(OFFSET($O421:AK421,0,MAX(COLUMN($O421:AK421))-COLUMN($O421:AK421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AL1856,N(OFFSET($O421:AL421,0,MAX(COLUMN($O421:AL421))-COLUMN($O421:AL421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AM1856,N(OFFSET($O421:AM421,0,MAX(COLUMN($O421:AM421))-COLUMN($O421:AM421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AN1856,N(OFFSET($O421:AN421,0,MAX(COLUMN($O421:AN421))-COLUMN($O421:AN421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AO1856,N(OFFSET($O421:AO421,0,MAX(COLUMN($O421:AO421))-COLUMN($O421:AO421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AP1856,N(OFFSET($O421:AP421,0,MAX(COLUMN($O421:AP421))-COLUMN($O421:AP421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AQ1856,N(OFFSET($O421:AQ421,0,MAX(COLUMN($O421:AQ421))-COLUMN($O421:AQ421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AR1856,N(OFFSET($O421:AR421,0,MAX(COLUMN($O421:AR421))-COLUMN($O421:AR421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AS1856,N(OFFSET($O421:AS421,0,MAX(COLUMN($O421:AS421))-COLUMN($O421:AS421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AT1856,N(OFFSET($O421:AT421,0,MAX(COLUMN($O421:AT421))-COLUMN($O421:AT421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AU1856,N(OFFSET($O421:AU421,0,MAX(COLUMN($O421:AU421))-COLUMN($O421:AU421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AV1856,N(OFFSET($O421:AV421,0,MAX(COLUMN($O421:AV421))-COLUMN($O421:AV421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AW1856,N(OFFSET($O421:AW421,0,MAX(COLUMN($O421:AW421))-COLUMN($O421:AW421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AX1856,N(OFFSET($O421:AX421,0,MAX(COLUMN($O421:AX421))-COLUMN($O421:AX421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AY1856,N(OFFSET($O421:AY421,0,MAX(COLUMN($O421:AY421))-COLUMN($O421:AY421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:AZ1856,N(OFFSET($O421:AZ421,0,MAX(COLUMN($O421:AZ421))-COLUMN($O421:AZ421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:BA1856,N(OFFSET($O421:BA421,0,MAX(COLUMN($O421:BA421))-COLUMN($O421:BA421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:BB1856,N(OFFSET($O421:BB421,0,MAX(COLUMN($O421:BB421))-COLUMN($O421:BB421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:BC1856,N(OFFSET($O421:BC421,0,MAX(COLUMN($O421:BC421))-COLUMN($O421:BC421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:BD1856,N(OFFSET($O421:BD421,0,MAX(COLUMN($O421:BD421))-COLUMN($O421:BD421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:BE1856,N(OFFSET($O421:BE421,0,MAX(COLUMN($O421:BE421))-COLUMN($O421:BE421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:BF1856,N(OFFSET($O421:BF421,0,MAX(COLUMN($O421:BF421))-COLUMN($O421:BF421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:BG1856,N(OFFSET($O421:BG421,0,MAX(COLUMN($O421:BG421))-COLUMN($O421:BG421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:BH1856,N(OFFSET($O421:BH421,0,MAX(COLUMN($O421:BH421))-COLUMN($O421:BH421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:BI1856,N(OFFSET($O421:BI421,0,MAX(COLUMN($O421:BI421))-COLUMN($O421:BI421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:BJ1856,N(OFFSET($O421:BJ421,0,MAX(COLUMN($O421:BJ421))-COLUMN($O421:BJ421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:BK1856,N(OFFSET($O421:BK421,0,MAX(COLUMN($O421:BK421))-COLUMN($O421:BK421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:BL1856,N(OFFSET($O421:BL421,0,MAX(COLUMN($O421:BL421))-COLUMN($O421:BL421),1,1)))*$H2114","v":0},{"$f":"-SUMPRODUCT($O1856:BM1856,N(OFFSET($O421:BM421,0,MAX(COLUMN($O421:BM421))-COLUMN($O421:BM421),1,1)))*$H2114","v":0}]
[null,null,10,"Eau-Gallie Injection","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1860:O1860,N(OFFSET($O425:O425,0,MAX(COLUMN($O425:O425))-COLUMN($O425:O425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:P1860,N(OFFSET($O425:P425,0,MAX(COLUMN($O425:P425))-COLUMN($O425:P425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:Q1860,N(OFFSET($O425:Q425,0,MAX(COLUMN($O425:Q425))-COLUMN($O425:Q425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:R1860,N(OFFSET($O425:R425,0,MAX(COLUMN($O425:R425))-COLUMN($O425:R425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:S1860,N(OFFSET($O425:S425,0,MAX(COLUMN($O425:S425))-COLUMN($O425:S425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:T1860,N(OFFSET($O425:T425,0,MAX(COLUMN($O425:T425))-COLUMN($O425:T425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:U1860,N(OFFSET($O425:U425,0,MAX(COLUMN($O425:U425))-COLUMN($O425:U425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:V1860,N(OFFSET($O425:V425,0,MAX(COLUMN($O425:V425))-COLUMN($O425:V425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:W1860,N(OFFSET($O425:W425,0,MAX(COLUMN($O425:W425))-COLUMN($O425:W425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:X1860,N(OFFSET($O425:X425,0,MAX(COLUMN($O425:X425))-COLUMN($O425:X425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:Y1860,N(OFFSET($O425:Y425,0,MAX(COLUMN($O425:Y425))-COLUMN($O425:Y425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:Z1860,N(OFFSET($O425:Z425,0,MAX(COLUMN($O425:Z425))-COLUMN($O425:Z425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AA1860,N(OFFSET($O425:AA425,0,MAX(COLUMN($O425:AA425))-COLUMN($O425:AA425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AB1860,N(OFFSET($O425:AB425,0,MAX(COLUMN($O425:AB425))-COLUMN($O425:AB425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AC1860,N(OFFSET($O425:AC425,0,MAX(COLUMN($O425:AC425))-COLUMN($O425:AC425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AD1860,N(OFFSET($O425:AD425,0,MAX(COLUMN($O425:AD425))-COLUMN($O425:AD425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AE1860,N(OFFSET($O425:AE425,0,MAX(COLUMN($O425:AE425))-COLUMN($O425:AE425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AF1860,N(OFFSET($O425:AF425,0,MAX(COLUMN($O425:AF425))-COLUMN($O425:AF425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AG1860,N(OFFSET($O425:AG425,0,MAX(COLUMN($O425:AG425))-COLUMN($O425:AG425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AH1860,N(OFFSET($O425:AH425,0,MAX(COLUMN($O425:AH425))-COLUMN($O425:AH425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AI1860,N(OFFSET($O425:AI425,0,MAX(COLUMN($O425:AI425))-COLUMN($O425:AI425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AJ1860,N(OFFSET($O425:AJ425,0,MAX(COLUMN($O425:AJ425))-COLUMN($O425:AJ425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AK1860,N(OFFSET($O425:AK425,0,MAX(COLUMN($O425:AK425))-COLUMN($O425:AK425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AL1860,N(OFFSET($O425:AL425,0,MAX(COLUMN($O425:AL425))-COLUMN($O425:AL425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AM1860,N(OFFSET($O425:AM425,0,MAX(COLUMN($O425:AM425))-COLUMN($O425:AM425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AN1860,N(OFFSET($O425:AN425,0,MAX(COLUMN($O425:AN425))-COLUMN($O425:AN425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AO1860,N(OFFSET($O425:AO425,0,MAX(COLUMN($O425:AO425))-COLUMN($O425:AO425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AP1860,N(OFFSET($O425:AP425,0,MAX(COLUMN($O425:AP425))-COLUMN($O425:AP425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AQ1860,N(OFFSET($O425:AQ425,0,MAX(COLUMN($O425:AQ425))-COLUMN($O425:AQ425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AR1860,N(OFFSET($O425:AR425,0,MAX(COLUMN($O425:AR425))-COLUMN($O425:AR425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AS1860,N(OFFSET($O425:AS425,0,MAX(COLUMN($O425:AS425))-COLUMN($O425:AS425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AT1860,N(OFFSET($O425:AT425,0,MAX(COLUMN($O425:AT425))-COLUMN($O425:AT425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AU1860,N(OFFSET($O425:AU425,0,MAX(COLUMN($O425:AU425))-COLUMN($O425:AU425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AV1860,N(OFFSET($O425:AV425,0,MAX(COLUMN($O425:AV425))-COLUMN($O425:AV425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AW1860,N(OFFSET($O425:AW425,0,MAX(COLUMN($O425:AW425))-COLUMN($O425:AW425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AX1860,N(OFFSET($O425:AX425,0,MAX(COLUMN($O425:AX425))-COLUMN($O425:AX425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AY1860,N(OFFSET($O425:AY425,0,MAX(COLUMN($O425:AY425))-COLUMN($O425:AY425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:AZ1860,N(OFFSET($O425:AZ425,0,MAX(COLUMN($O425:AZ425))-COLUMN($O425:AZ425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:BA1860,N(OFFSET($O425:BA425,0,MAX(COLUMN($O425:BA425))-COLUMN($O425:BA425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:BB1860,N(OFFSET($O425:BB425,0,MAX(COLUMN($O425:BB425))-COLUMN($O425:BB425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:BC1860,N(OFFSET($O425:BC425,0,MAX(COLUMN($O425:BC425))-COLUMN($O425:BC425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:BD1860,N(OFFSET($O425:BD425,0,MAX(COLUMN($O425:BD425))-COLUMN($O425:BD425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:BE1860,N(OFFSET($O425:BE425,0,MAX(COLUMN($O425:BE425))-COLUMN($O425:BE425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:BF1860,N(OFFSET($O425:BF425,0,MAX(COLUMN($O425:BF425))-COLUMN($O425:BF425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:BG1860,N(OFFSET($O425:BG425,0,MAX(COLUMN($O425:BG425))-COLUMN($O425:BG425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:BH1860,N(OFFSET($O425:BH425,0,MAX(COLUMN($O425:BH425))-COLUMN($O425:BH425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:BI1860,N(OFFSET($O425:BI425,0,MAX(COLUMN($O425:BI425))-COLUMN($O425:BI425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:BJ1860,N(OFFSET($O425:BJ425,0,MAX(COLUMN($O425:BJ425))-COLUMN($O425:BJ425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:BK1860,N(OFFSET($O425:BK425,0,MAX(COLUMN($O425:BK425))-COLUMN($O425:BK425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:BL1860,N(OFFSET($O425:BL425,0,MAX(COLUMN($O425:BL425))-COLUMN($O425:BL425),1,1)))*$H2118","v":0},{"$f":"-SUMPRODUCT($O1860:BM1860,N(OFFSET($O425:BM425,0,MAX(COLUMN($O425:BM425))-COLUMN($O425:BM425),1,1)))*$H2118","v":0}]
[null,null,15,"Deaton Injection (PNG-28)","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1865:O1865,N(OFFSET($O430:O430,0,MAX(COLUMN($O430:O430))-COLUMN($O430:O430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:P1865,N(OFFSET($O430:P430,0,MAX(COLUMN($O430:P430))-COLUMN($O430:P430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:Q1865,N(OFFSET($O430:Q430,0,MAX(COLUMN($O430:Q430))-COLUMN($O430:Q430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:R1865,N(OFFSET($O430:R430,0,MAX(COLUMN($O430:R430))-COLUMN($O430:R430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:S1865,N(OFFSET($O430:S430,0,MAX(COLUMN($O430:S430))-COLUMN($O430:S430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:T1865,N(OFFSET($O430:T430,0,MAX(COLUMN($O430:T430))-COLUMN($O430:T430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:U1865,N(OFFSET($O430:U430,0,MAX(COLUMN($O430:U430))-COLUMN($O430:U430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:V1865,N(OFFSET($O430:V430,0,MAX(COLUMN($O430:V430))-COLUMN($O430:V430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:W1865,N(OFFSET($O430:W430,0,MAX(COLUMN($O430:W430))-COLUMN($O430:W430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:X1865,N(OFFSET($O430:X430,0,MAX(COLUMN($O430:X430))-COLUMN($O430:X430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:Y1865,N(OFFSET($O430:Y430,0,MAX(COLUMN($O430:Y430))-COLUMN($O430:Y430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:Z1865,N(OFFSET($O430:Z430,0,MAX(COLUMN($O430:Z430))-COLUMN($O430:Z430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AA1865,N(OFFSET($O430:AA430,0,MAX(COLUMN($O430:AA430))-COLUMN($O430:AA430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AB1865,N(OFFSET($O430:AB430,0,MAX(COLUMN($O430:AB430))-COLUMN($O430:AB430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AC1865,N(OFFSET($O430:AC430,0,MAX(COLUMN($O430:AC430))-COLUMN($O430:AC430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AD1865,N(OFFSET($O430:AD430,0,MAX(COLUMN($O430:AD430))-COLUMN($O430:AD430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AE1865,N(OFFSET($O430:AE430,0,MAX(COLUMN($O430:AE430))-COLUMN($O430:AE430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AF1865,N(OFFSET($O430:AF430,0,MAX(COLUMN($O430:AF430))-COLUMN($O430:AF430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AG1865,N(OFFSET($O430:AG430,0,MAX(COLUMN($O430:AG430))-COLUMN($O430:AG430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AH1865,N(OFFSET($O430:AH430,0,MAX(COLUMN($O430:AH430))-COLUMN($O430:AH430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AI1865,N(OFFSET($O430:AI430,0,MAX(COLUMN($O430:AI430))-COLUMN($O430:AI430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AJ1865,N(OFFSET($O430:AJ430,0,MAX(COLUMN($O430:AJ430))-COLUMN($O430:AJ430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AK1865,N(OFFSET($O430:AK430,0,MAX(COLUMN($O430:AK430))-COLUMN($O430:AK430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AL1865,N(OFFSET($O430:AL430,0,MAX(COLUMN($O430:AL430))-COLUMN($O430:AL430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AM1865,N(OFFSET($O430:AM430,0,MAX(COLUMN($O430:AM430))-COLUMN($O430:AM430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AN1865,N(OFFSET($O430:AN430,0,MAX(COLUMN($O430:AN430))-COLUMN($O430:AN430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AO1865,N(OFFSET($O430:AO430,0,MAX(COLUMN($O430:AO430))-COLUMN($O430:AO430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AP1865,N(OFFSET($O430:AP430,0,MAX(COLUMN($O430:AP430))-COLUMN($O430:AP430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AQ1865,N(OFFSET($O430:AQ430,0,MAX(COLUMN($O430:AQ430))-COLUMN($O430:AQ430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AR1865,N(OFFSET($O430:AR430,0,MAX(COLUMN($O430:AR430))-COLUMN($O430:AR430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AS1865,N(OFFSET($O430:AS430,0,MAX(COLUMN($O430:AS430))-COLUMN($O430:AS430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AT1865,N(OFFSET($O430:AT430,0,MAX(COLUMN($O430:AT430))-COLUMN($O430:AT430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AU1865,N(OFFSET($O430:AU430,0,MAX(COLUMN($O430:AU430))-COLUMN($O430:AU430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AV1865,N(OFFSET($O430:AV430,0,MAX(COLUMN($O430:AV430))-COLUMN($O430:AV430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AW1865,N(OFFSET($O430:AW430,0,MAX(COLUMN($O430:AW430))-COLUMN($O430:AW430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AX1865,N(OFFSET($O430:AX430,0,MAX(COLUMN($O430:AX430))-COLUMN($O430:AX430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AY1865,N(OFFSET($O430:AY430,0,MAX(COLUMN($O430:AY430))-COLUMN($O430:AY430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:AZ1865,N(OFFSET($O430:AZ430,0,MAX(COLUMN($O430:AZ430))-COLUMN($O430:AZ430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:BA1865,N(OFFSET($O430:BA430,0,MAX(COLUMN($O430:BA430))-COLUMN($O430:BA430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:BB1865,N(OFFSET($O430:BB430,0,MAX(COLUMN($O430:BB430))-COLUMN($O430:BB430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:BC1865,N(OFFSET($O430:BC430,0,MAX(COLUMN($O430:BC430))-COLUMN($O430:BC430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:BD1865,N(OFFSET($O430:BD430,0,MAX(COLUMN($O430:BD430))-COLUMN($O430:BD430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:BE1865,N(OFFSET($O430:BE430,0,MAX(COLUMN($O430:BE430))-COLUMN($O430:BE430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:BF1865,N(OFFSET($O430:BF430,0,MAX(COLUMN($O430:BF430))-COLUMN($O430:BF430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:BG1865,N(OFFSET($O430:BG430,0,MAX(COLUMN($O430:BG430))-COLUMN($O430:BG430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:BH1865,N(OFFSET($O430:BH430,0,MAX(COLUMN($O430:BH430))-COLUMN($O430:BH430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:BI1865,N(OFFSET($O430:BI430,0,MAX(COLUMN($O430:BI430))-COLUMN($O430:BI430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:BJ1865,N(OFFSET($O430:BJ430,0,MAX(COLUMN($O430:BJ430))-COLUMN($O430:BJ430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:BK1865,N(OFFSET($O430:BK430,0,MAX(COLUMN($O430:BK430))-COLUMN($O430:BK430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:BL1865,N(OFFSET($O430:BL430,0,MAX(COLUMN($O430:BL430))-COLUMN($O430:BL430),1,1)))*$H2123","v":0},{"$f":"-SUMPRODUCT($O1865:BM1865,N(OFFSET($O430:BM430,0,MAX(COLUMN($O430:BM430))-COLUMN($O430:BM430),1,1)))*$H2123","v":0}]
[null,null,18,"Pensacola UG Modernization","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1868:O1868,N(OFFSET($O433:O433,0,MAX(COLUMN($O433:O433))-COLUMN($O433:O433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:P1868,N(OFFSET($O433:P433,0,MAX(COLUMN($O433:P433))-COLUMN($O433:P433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:Q1868,N(OFFSET($O433:Q433,0,MAX(COLUMN($O433:Q433))-COLUMN($O433:Q433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:R1868,N(OFFSET($O433:R433,0,MAX(COLUMN($O433:R433))-COLUMN($O433:R433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:S1868,N(OFFSET($O433:S433,0,MAX(COLUMN($O433:S433))-COLUMN($O433:S433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:T1868,N(OFFSET($O433:T433,0,MAX(COLUMN($O433:T433))-COLUMN($O433:T433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:U1868,N(OFFSET($O433:U433,0,MAX(COLUMN($O433:U433))-COLUMN($O433:U433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:V1868,N(OFFSET($O433:V433,0,MAX(COLUMN($O433:V433))-COLUMN($O433:V433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:W1868,N(OFFSET($O433:W433,0,MAX(COLUMN($O433:W433))-COLUMN($O433:W433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:X1868,N(OFFSET($O433:X433,0,MAX(COLUMN($O433:X433))-COLUMN($O433:X433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:Y1868,N(OFFSET($O433:Y433,0,MAX(COLUMN($O433:Y433))-COLUMN($O433:Y433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:Z1868,N(OFFSET($O433:Z433,0,MAX(COLUMN($O433:Z433))-COLUMN($O433:Z433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AA1868,N(OFFSET($O433:AA433,0,MAX(COLUMN($O433:AA433))-COLUMN($O433:AA433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AB1868,N(OFFSET($O433:AB433,0,MAX(COLUMN($O433:AB433))-COLUMN($O433:AB433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AC1868,N(OFFSET($O433:AC433,0,MAX(COLUMN($O433:AC433))-COLUMN($O433:AC433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AD1868,N(OFFSET($O433:AD433,0,MAX(COLUMN($O433:AD433))-COLUMN($O433:AD433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AE1868,N(OFFSET($O433:AE433,0,MAX(COLUMN($O433:AE433))-COLUMN($O433:AE433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AF1868,N(OFFSET($O433:AF433,0,MAX(COLUMN($O433:AF433))-COLUMN($O433:AF433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AG1868,N(OFFSET($O433:AG433,0,MAX(COLUMN($O433:AG433))-COLUMN($O433:AG433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AH1868,N(OFFSET($O433:AH433,0,MAX(COLUMN($O433:AH433))-COLUMN($O433:AH433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AI1868,N(OFFSET($O433:AI433,0,MAX(COLUMN($O433:AI433))-COLUMN($O433:AI433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AJ1868,N(OFFSET($O433:AJ433,0,MAX(COLUMN($O433:AJ433))-COLUMN($O433:AJ433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AK1868,N(OFFSET($O433:AK433,0,MAX(COLUMN($O433:AK433))-COLUMN($O433:AK433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AL1868,N(OFFSET($O433:AL433,0,MAX(COLUMN($O433:AL433))-COLUMN($O433:AL433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AM1868,N(OFFSET($O433:AM433,0,MAX(COLUMN($O433:AM433))-COLUMN($O433:AM433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AN1868,N(OFFSET($O433:AN433,0,MAX(COLUMN($O433:AN433))-COLUMN($O433:AN433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AO1868,N(OFFSET($O433:AO433,0,MAX(COLUMN($O433:AO433))-COLUMN($O433:AO433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AP1868,N(OFFSET($O433:AP433,0,MAX(COLUMN($O433:AP433))-COLUMN($O433:AP433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AQ1868,N(OFFSET($O433:AQ433,0,MAX(COLUMN($O433:AQ433))-COLUMN($O433:AQ433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AR1868,N(OFFSET($O433:AR433,0,MAX(COLUMN($O433:AR433))-COLUMN($O433:AR433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AS1868,N(OFFSET($O433:AS433,0,MAX(COLUMN($O433:AS433))-COLUMN($O433:AS433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AT1868,N(OFFSET($O433:AT433,0,MAX(COLUMN($O433:AT433))-COLUMN($O433:AT433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AU1868,N(OFFSET($O433:AU433,0,MAX(COLUMN($O433:AU433))-COLUMN($O433:AU433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AV1868,N(OFFSET($O433:AV433,0,MAX(COLUMN($O433:AV433))-COLUMN($O433:AV433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AW1868,N(OFFSET($O433:AW433,0,MAX(COLUMN($O433:AW433))-COLUMN($O433:AW433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AX1868,N(OFFSET($O433:AX433,0,MAX(COLUMN($O433:AX433))-COLUMN($O433:AX433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AY1868,N(OFFSET($O433:AY433,0,MAX(COLUMN($O433:AY433))-COLUMN($O433:AY433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:AZ1868,N(OFFSET($O433:AZ433,0,MAX(COLUMN($O433:AZ433))-COLUMN($O433:AZ433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:BA1868,N(OFFSET($O433:BA433,0,MAX(COLUMN($O433:BA433))-COLUMN($O433:BA433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:BB1868,N(OFFSET($O433:BB433,0,MAX(COLUMN($O433:BB433))-COLUMN($O433:BB433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:BC1868,N(OFFSET($O433:BC433,0,MAX(COLUMN($O433:BC433))-COLUMN($O433:BC433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:BD1868,N(OFFSET($O433:BD433,0,MAX(COLUMN($O433:BD433))-COLUMN($O433:BD433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:BE1868,N(OFFSET($O433:BE433,0,MAX(COLUMN($O433:BE433))-COLUMN($O433:BE433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:BF1868,N(OFFSET($O433:BF433,0,MAX(COLUMN($O433:BF433))-COLUMN($O433:BF433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:BG1868,N(OFFSET($O433:BG433,0,MAX(COLUMN($O433:BG433))-COLUMN($O433:BG433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:BH1868,N(OFFSET($O433:BH433,0,MAX(COLUMN($O433:BH433))-COLUMN($O433:BH433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:BI1868,N(OFFSET($O433:BI433,0,MAX(COLUMN($O433:BI433))-COLUMN($O433:BI433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:BJ1868,N(OFFSET($O433:BJ433,0,MAX(COLUMN($O433:BJ433))-COLUMN($O433:BJ433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:BK1868,N(OFFSET($O433:BK433,0,MAX(COLUMN($O433:BK433))-COLUMN($O433:BK433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:BL1868,N(OFFSET($O433:BL433,0,MAX(COLUMN($O433:BL433))-COLUMN($O433:BL433),1,1)))*$H2126","v":0},{"$f":"-SUMPRODUCT($O1868:BM1868,N(OFFSET($O433:BM433,0,MAX(COLUMN($O433:BM433))-COLUMN($O433:BM433),1,1)))*$H2126","v":0}]
[null,null,20,"Okeechobee Energy Center","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1870:O1870,N(OFFSET($O435:O435,0,MAX(COLUMN($O435:O435))-COLUMN($O435:O435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:P1870,N(OFFSET($O435:P435,0,MAX(COLUMN($O435:P435))-COLUMN($O435:P435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:Q1870,N(OFFSET($O435:Q435,0,MAX(COLUMN($O435:Q435))-COLUMN($O435:Q435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:R1870,N(OFFSET($O435:R435,0,MAX(COLUMN($O435:R435))-COLUMN($O435:R435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:S1870,N(OFFSET($O435:S435,0,MAX(COLUMN($O435:S435))-COLUMN($O435:S435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:T1870,N(OFFSET($O435:T435,0,MAX(COLUMN($O435:T435))-COLUMN($O435:T435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:U1870,N(OFFSET($O435:U435,0,MAX(COLUMN($O435:U435))-COLUMN($O435:U435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:V1870,N(OFFSET($O435:V435,0,MAX(COLUMN($O435:V435))-COLUMN($O435:V435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:W1870,N(OFFSET($O435:W435,0,MAX(COLUMN($O435:W435))-COLUMN($O435:W435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:X1870,N(OFFSET($O435:X435,0,MAX(COLUMN($O435:X435))-COLUMN($O435:X435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:Y1870,N(OFFSET($O435:Y435,0,MAX(COLUMN($O435:Y435))-COLUMN($O435:Y435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:Z1870,N(OFFSET($O435:Z435,0,MAX(COLUMN($O435:Z435))-COLUMN($O435:Z435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AA1870,N(OFFSET($O435:AA435,0,MAX(COLUMN($O435:AA435))-COLUMN($O435:AA435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AB1870,N(OFFSET($O435:AB435,0,MAX(COLUMN($O435:AB435))-COLUMN($O435:AB435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AC1870,N(OFFSET($O435:AC435,0,MAX(COLUMN($O435:AC435))-COLUMN($O435:AC435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AD1870,N(OFFSET($O435:AD435,0,MAX(COLUMN($O435:AD435))-COLUMN($O435:AD435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AE1870,N(OFFSET($O435:AE435,0,MAX(COLUMN($O435:AE435))-COLUMN($O435:AE435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AF1870,N(OFFSET($O435:AF435,0,MAX(COLUMN($O435:AF435))-COLUMN($O435:AF435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AG1870,N(OFFSET($O435:AG435,0,MAX(COLUMN($O435:AG435))-COLUMN($O435:AG435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AH1870,N(OFFSET($O435:AH435,0,MAX(COLUMN($O435:AH435))-COLUMN($O435:AH435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AI1870,N(OFFSET($O435:AI435,0,MAX(COLUMN($O435:AI435))-COLUMN($O435:AI435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AJ1870,N(OFFSET($O435:AJ435,0,MAX(COLUMN($O435:AJ435))-COLUMN($O435:AJ435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AK1870,N(OFFSET($O435:AK435,0,MAX(COLUMN($O435:AK435))-COLUMN($O435:AK435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AL1870,N(OFFSET($O435:AL435,0,MAX(COLUMN($O435:AL435))-COLUMN($O435:AL435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AM1870,N(OFFSET($O435:AM435,0,MAX(COLUMN($O435:AM435))-COLUMN($O435:AM435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AN1870,N(OFFSET($O435:AN435,0,MAX(COLUMN($O435:AN435))-COLUMN($O435:AN435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AO1870,N(OFFSET($O435:AO435,0,MAX(COLUMN($O435:AO435))-COLUMN($O435:AO435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AP1870,N(OFFSET($O435:AP435,0,MAX(COLUMN($O435:AP435))-COLUMN($O435:AP435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AQ1870,N(OFFSET($O435:AQ435,0,MAX(COLUMN($O435:AQ435))-COLUMN($O435:AQ435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AR1870,N(OFFSET($O435:AR435,0,MAX(COLUMN($O435:AR435))-COLUMN($O435:AR435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AS1870,N(OFFSET($O435:AS435,0,MAX(COLUMN($O435:AS435))-COLUMN($O435:AS435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AT1870,N(OFFSET($O435:AT435,0,MAX(COLUMN($O435:AT435))-COLUMN($O435:AT435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AU1870,N(OFFSET($O435:AU435,0,MAX(COLUMN($O435:AU435))-COLUMN($O435:AU435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AV1870,N(OFFSET($O435:AV435,0,MAX(COLUMN($O435:AV435))-COLUMN($O435:AV435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AW1870,N(OFFSET($O435:AW435,0,MAX(COLUMN($O435:AW435))-COLUMN($O435:AW435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AX1870,N(OFFSET($O435:AX435,0,MAX(COLUMN($O435:AX435))-COLUMN($O435:AX435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AY1870,N(OFFSET($O435:AY435,0,MAX(COLUMN($O435:AY435))-COLUMN($O435:AY435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:AZ1870,N(OFFSET($O435:AZ435,0,MAX(COLUMN($O435:AZ435))-COLUMN($O435:AZ435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:BA1870,N(OFFSET($O435:BA435,0,MAX(COLUMN($O435:BA435))-COLUMN($O435:BA435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:BB1870,N(OFFSET($O435:BB435,0,MAX(COLUMN($O435:BB435))-COLUMN($O435:BB435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:BC1870,N(OFFSET($O435:BC435,0,MAX(COLUMN($O435:BC435))-COLUMN($O435:BC435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:BD1870,N(OFFSET($O435:BD435,0,MAX(COLUMN($O435:BD435))-COLUMN($O435:BD435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:BE1870,N(OFFSET($O435:BE435,0,MAX(COLUMN($O435:BE435))-COLUMN($O435:BE435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:BF1870,N(OFFSET($O435:BF435,0,MAX(COLUMN($O435:BF435))-COLUMN($O435:BF435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:BG1870,N(OFFSET($O435:BG435,0,MAX(COLUMN($O435:BG435))-COLUMN($O435:BG435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:BH1870,N(OFFSET($O435:BH435,0,MAX(COLUMN($O435:BH435))-COLUMN($O435:BH435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:BI1870,N(OFFSET($O435:BI435,0,MAX(COLUMN($O435:BI435))-COLUMN($O435:BI435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:BJ1870,N(OFFSET($O435:BJ435,0,MAX(COLUMN($O435:BJ435))-COLUMN($O435:BJ435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:BK1870,N(OFFSET($O435:BK435,0,MAX(COLUMN($O435:BK435))-COLUMN($O435:BK435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:BL1870,N(OFFSET($O435:BL435,0,MAX(COLUMN($O435:BL435))-COLUMN($O435:BL435),1,1)))*$H2128","v":0},{"$f":"-SUMPRODUCT($O1870:BM1870,N(OFFSET($O435:BM435,0,MAX(COLUMN($O435:BM435))-COLUMN($O435:BM435),1,1)))*$H2128","v":0}]
[null,null,23,"North Florida Resiliency Connection","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1873:O1873,N(OFFSET($O438:O438,0,MAX(COLUMN($O438:O438))-COLUMN($O438:O438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:P1873,N(OFFSET($O438:P438,0,MAX(COLUMN($O438:P438))-COLUMN($O438:P438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:Q1873,N(OFFSET($O438:Q438,0,MAX(COLUMN($O438:Q438))-COLUMN($O438:Q438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:R1873,N(OFFSET($O438:R438,0,MAX(COLUMN($O438:R438))-COLUMN($O438:R438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:S1873,N(OFFSET($O438:S438,0,MAX(COLUMN($O438:S438))-COLUMN($O438:S438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:T1873,N(OFFSET($O438:T438,0,MAX(COLUMN($O438:T438))-COLUMN($O438:T438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:U1873,N(OFFSET($O438:U438,0,MAX(COLUMN($O438:U438))-COLUMN($O438:U438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:V1873,N(OFFSET($O438:V438,0,MAX(COLUMN($O438:V438))-COLUMN($O438:V438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:W1873,N(OFFSET($O438:W438,0,MAX(COLUMN($O438:W438))-COLUMN($O438:W438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:X1873,N(OFFSET($O438:X438,0,MAX(COLUMN($O438:X438))-COLUMN($O438:X438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:Y1873,N(OFFSET($O438:Y438,0,MAX(COLUMN($O438:Y438))-COLUMN($O438:Y438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:Z1873,N(OFFSET($O438:Z438,0,MAX(COLUMN($O438:Z438))-COLUMN($O438:Z438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AA1873,N(OFFSET($O438:AA438,0,MAX(COLUMN($O438:AA438))-COLUMN($O438:AA438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AB1873,N(OFFSET($O438:AB438,0,MAX(COLUMN($O438:AB438))-COLUMN($O438:AB438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AC1873,N(OFFSET($O438:AC438,0,MAX(COLUMN($O438:AC438))-COLUMN($O438:AC438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AD1873,N(OFFSET($O438:AD438,0,MAX(COLUMN($O438:AD438))-COLUMN($O438:AD438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AE1873,N(OFFSET($O438:AE438,0,MAX(COLUMN($O438:AE438))-COLUMN($O438:AE438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AF1873,N(OFFSET($O438:AF438,0,MAX(COLUMN($O438:AF438))-COLUMN($O438:AF438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AG1873,N(OFFSET($O438:AG438,0,MAX(COLUMN($O438:AG438))-COLUMN($O438:AG438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AH1873,N(OFFSET($O438:AH438,0,MAX(COLUMN($O438:AH438))-COLUMN($O438:AH438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AI1873,N(OFFSET($O438:AI438,0,MAX(COLUMN($O438:AI438))-COLUMN($O438:AI438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AJ1873,N(OFFSET($O438:AJ438,0,MAX(COLUMN($O438:AJ438))-COLUMN($O438:AJ438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AK1873,N(OFFSET($O438:AK438,0,MAX(COLUMN($O438:AK438))-COLUMN($O438:AK438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AL1873,N(OFFSET($O438:AL438,0,MAX(COLUMN($O438:AL438))-COLUMN($O438:AL438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AM1873,N(OFFSET($O438:AM438,0,MAX(COLUMN($O438:AM438))-COLUMN($O438:AM438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AN1873,N(OFFSET($O438:AN438,0,MAX(COLUMN($O438:AN438))-COLUMN($O438:AN438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AO1873,N(OFFSET($O438:AO438,0,MAX(COLUMN($O438:AO438))-COLUMN($O438:AO438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AP1873,N(OFFSET($O438:AP438,0,MAX(COLUMN($O438:AP438))-COLUMN($O438:AP438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AQ1873,N(OFFSET($O438:AQ438,0,MAX(COLUMN($O438:AQ438))-COLUMN($O438:AQ438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AR1873,N(OFFSET($O438:AR438,0,MAX(COLUMN($O438:AR438))-COLUMN($O438:AR438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AS1873,N(OFFSET($O438:AS438,0,MAX(COLUMN($O438:AS438))-COLUMN($O438:AS438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AT1873,N(OFFSET($O438:AT438,0,MAX(COLUMN($O438:AT438))-COLUMN($O438:AT438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AU1873,N(OFFSET($O438:AU438,0,MAX(COLUMN($O438:AU438))-COLUMN($O438:AU438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AV1873,N(OFFSET($O438:AV438,0,MAX(COLUMN($O438:AV438))-COLUMN($O438:AV438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AW1873,N(OFFSET($O438:AW438,0,MAX(COLUMN($O438:AW438))-COLUMN($O438:AW438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AX1873,N(OFFSET($O438:AX438,0,MAX(COLUMN($O438:AX438))-COLUMN($O438:AX438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AY1873,N(OFFSET($O438:AY438,0,MAX(COLUMN($O438:AY438))-COLUMN($O438:AY438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:AZ1873,N(OFFSET($O438:AZ438,0,MAX(COLUMN($O438:AZ438))-COLUMN($O438:AZ438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:BA1873,N(OFFSET($O438:BA438,0,MAX(COLUMN($O438:BA438))-COLUMN($O438:BA438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:BB1873,N(OFFSET($O438:BB438,0,MAX(COLUMN($O438:BB438))-COLUMN($O438:BB438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:BC1873,N(OFFSET($O438:BC438,0,MAX(COLUMN($O438:BC438))-COLUMN($O438:BC438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:BD1873,N(OFFSET($O438:BD438,0,MAX(COLUMN($O438:BD438))-COLUMN($O438:BD438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:BE1873,N(OFFSET($O438:BE438,0,MAX(COLUMN($O438:BE438))-COLUMN($O438:BE438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:BF1873,N(OFFSET($O438:BF438,0,MAX(COLUMN($O438:BF438))-COLUMN($O438:BF438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:BG1873,N(OFFSET($O438:BG438,0,MAX(COLUMN($O438:BG438))-COLUMN($O438:BG438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:BH1873,N(OFFSET($O438:BH438,0,MAX(COLUMN($O438:BH438))-COLUMN($O438:BH438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:BI1873,N(OFFSET($O438:BI438,0,MAX(COLUMN($O438:BI438))-COLUMN($O438:BI438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:BJ1873,N(OFFSET($O438:BJ438,0,MAX(COLUMN($O438:BJ438))-COLUMN($O438:BJ438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:BK1873,N(OFFSET($O438:BK438,0,MAX(COLUMN($O438:BK438))-COLUMN($O438:BK438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:BL1873,N(OFFSET($O438:BL438,0,MAX(COLUMN($O438:BL438))-COLUMN($O438:BL438),1,1)))*$H2131","v":0},{"$f":"-SUMPRODUCT($O1873:BM1873,N(OFFSET($O438:BM438,0,MAX(COLUMN($O438:BM438))-COLUMN($O438:BM438),1,1)))*$H2131","v":0}]
[null,null,29,"2020 SoBRA","AFUDC Capital",5,null,0.25345000000000001,null,null,6.1125180394382594,15.065731858704611,null,null,{"$f":"-SUMPRODUCT($O1879:O1879,N(OFFSET($O444:O444,0,MAX(COLUMN($O444:O444))-COLUMN($O444:O444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:P1879,N(OFFSET($O444:P444,0,MAX(COLUMN($O444:P444))-COLUMN($O444:P444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:Q1879,N(OFFSET($O444:Q444,0,MAX(COLUMN($O444:Q444))-COLUMN($O444:Q444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:R1879,N(OFFSET($O444:R444,0,MAX(COLUMN($O444:R444))-COLUMN($O444:R444),1,1)))*$H2137","v":0.38417616239696795},{"$f":"-SUMPRODUCT($O1879:S1879,N(OFFSET($O444:S444,0,MAX(COLUMN($O444:S444))-COLUMN($O444:S444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:T1879,N(OFFSET($O444:T444,0,MAX(COLUMN($O444:T444))-COLUMN($O444:T444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:U1879,N(OFFSET($O444:U444,0,MAX(COLUMN($O444:U444))-COLUMN($O444:U444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:V1879,N(OFFSET($O444:V444,0,MAX(COLUMN($O444:V444))-COLUMN($O444:V444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:W1879,N(OFFSET($O444:W444,0,MAX(COLUMN($O444:W444))-COLUMN($O444:W444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:X1879,N(OFFSET($O444:X444,0,MAX(COLUMN($O444:X444))-COLUMN($O444:X444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:Y1879,N(OFFSET($O444:Y444,0,MAX(COLUMN($O444:Y444))-COLUMN($O444:Y444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:Z1879,N(OFFSET($O444:Z444,0,MAX(COLUMN($O444:Z444))-COLUMN($O444:Z444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AA1879,N(OFFSET($O444:AA444,0,MAX(COLUMN($O444:AA444))-COLUMN($O444:AA444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AB1879,N(OFFSET($O444:AB444,0,MAX(COLUMN($O444:AB444))-COLUMN($O444:AB444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AC1879,N(OFFSET($O444:AC444,0,MAX(COLUMN($O444:AC444))-COLUMN($O444:AC444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AD1879,N(OFFSET($O444:AD444,0,MAX(COLUMN($O444:AD444))-COLUMN($O444:AD444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AE1879,N(OFFSET($O444:AE444,0,MAX(COLUMN($O444:AE444))-COLUMN($O444:AE444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AF1879,N(OFFSET($O444:AF444,0,MAX(COLUMN($O444:AF444))-COLUMN($O444:AF444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AG1879,N(OFFSET($O444:AG444,0,MAX(COLUMN($O444:AG444))-COLUMN($O444:AG444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AH1879,N(OFFSET($O444:AH444,0,MAX(COLUMN($O444:AH444))-COLUMN($O444:AH444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AI1879,N(OFFSET($O444:AI444,0,MAX(COLUMN($O444:AI444))-COLUMN($O444:AI444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AJ1879,N(OFFSET($O444:AJ444,0,MAX(COLUMN($O444:AJ444))-COLUMN($O444:AJ444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AK1879,N(OFFSET($O444:AK444,0,MAX(COLUMN($O444:AK444))-COLUMN($O444:AK444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AL1879,N(OFFSET($O444:AL444,0,MAX(COLUMN($O444:AL444))-COLUMN($O444:AL444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AM1879,N(OFFSET($O444:AM444,0,MAX(COLUMN($O444:AM444))-COLUMN($O444:AM444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AN1879,N(OFFSET($O444:AN444,0,MAX(COLUMN($O444:AN444))-COLUMN($O444:AN444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AO1879,N(OFFSET($O444:AO444,0,MAX(COLUMN($O444:AO444))-COLUMN($O444:AO444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AP1879,N(OFFSET($O444:AP444,0,MAX(COLUMN($O444:AP444))-COLUMN($O444:AP444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AQ1879,N(OFFSET($O444:AQ444,0,MAX(COLUMN($O444:AQ444))-COLUMN($O444:AQ444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AR1879,N(OFFSET($O444:AR444,0,MAX(COLUMN($O444:AR444))-COLUMN($O444:AR444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AS1879,N(OFFSET($O444:AS444,0,MAX(COLUMN($O444:AS444))-COLUMN($O444:AS444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AT1879,N(OFFSET($O444:AT444,0,MAX(COLUMN($O444:AT444))-COLUMN($O444:AT444),1,1)))*$H2137","v":0.51223488319595734},{"$f":"-SUMPRODUCT($O1879:AU1879,N(OFFSET($O444:AU444,0,MAX(COLUMN($O444:AU444))-COLUMN($O444:AU444),1,1)))*$H2137","v":0.33897896682084522},{"$f":"-SUMPRODUCT($O1879:AV1879,N(OFFSET($O444:AV444,0,MAX(COLUMN($O444:AV444))-COLUMN($O444:AV444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:AW1879,N(OFFSET($O444:AW444,0,MAX(COLUMN($O444:AW444))-COLUMN($O444:AW444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:AX1879,N(OFFSET($O444:AX444,0,MAX(COLUMN($O444:AX444))-COLUMN($O444:AX444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:AY1879,N(OFFSET($O444:AY444,0,MAX(COLUMN($O444:AY444))-COLUMN($O444:AY444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:AZ1879,N(OFFSET($O444:AZ444,0,MAX(COLUMN($O444:AZ444))-COLUMN($O444:AZ444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:BA1879,N(OFFSET($O444:BA444,0,MAX(COLUMN($O444:BA444))-COLUMN($O444:BA444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:BB1879,N(OFFSET($O444:BB444,0,MAX(COLUMN($O444:BB444))-COLUMN($O444:BB444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:BC1879,N(OFFSET($O444:BC444,0,MAX(COLUMN($O444:BC444))-COLUMN($O444:BC444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:BD1879,N(OFFSET($O444:BD444,0,MAX(COLUMN($O444:BD444))-COLUMN($O444:BD444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:BE1879,N(OFFSET($O444:BE444,0,MAX(COLUMN($O444:BE444))-COLUMN($O444:BE444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:BF1879,N(OFFSET($O444:BF444,0,MAX(COLUMN($O444:BF444))-COLUMN($O444:BF444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:BG1879,N(OFFSET($O444:BG444,0,MAX(COLUMN($O444:BG444))-COLUMN($O444:BG444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:BH1879,N(OFFSET($O444:BH444,0,MAX(COLUMN($O444:BH444))-COLUMN($O444:BH444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:BI1879,N(OFFSET($O444:BI444,0,MAX(COLUMN($O444:BI444))-COLUMN($O444:BI444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:BJ1879,N(OFFSET($O444:BJ444,0,MAX(COLUMN($O444:BJ444))-COLUMN($O444:BJ444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:BK1879,N(OFFSET($O444:BK444,0,MAX(COLUMN($O444:BK444))-COLUMN($O444:BK444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:BL1879,N(OFFSET($O444:BL444,0,MAX(COLUMN($O444:BL444))-COLUMN($O444:BL444),1,1)))*$H2137","v":0},{"$f":"-SUMPRODUCT($O1879:BM1879,N(OFFSET($O444:BM444,0,MAX(COLUMN($O444:BM444))-COLUMN($O444:BM444),1,1)))*$H2137","v":0}]
[null,null,30,"SolarTogether","AFUDC Capital",5,null,0.25345000000000001,null,null,7.7837366645684876,18.850443523225156,null,null,{"$f":"-SUMPRODUCT($O1880:O1880,N(OFFSET($O445:O445,0,MAX(COLUMN($O445:O445))-COLUMN($O445:O445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:P1880,N(OFFSET($O445:P445,0,MAX(COLUMN($O445:P445))-COLUMN($O445:P445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:Q1880,N(OFFSET($O445:Q445,0,MAX(COLUMN($O445:Q445))-COLUMN($O445:Q445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:R1880,N(OFFSET($O445:R445,0,MAX(COLUMN($O445:R445))-COLUMN($O445:R445),1,1)))*$H2138","v":0.64088769381357347},{"$f":"-SUMPRODUCT($O1880:S1880,N(OFFSET($O445:S445,0,MAX(COLUMN($O445:S445))-COLUMN($O445:S445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:T1880,N(OFFSET($O445:T445,0,MAX(COLUMN($O445:T445))-COLUMN($O445:T445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:U1880,N(OFFSET($O445:U445,0,MAX(COLUMN($O445:U445))-COLUMN($O445:U445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:V1880,N(OFFSET($O445:V445,0,MAX(COLUMN($O445:V445))-COLUMN($O445:V445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:W1880,N(OFFSET($O445:W445,0,MAX(COLUMN($O445:W445))-COLUMN($O445:W445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:X1880,N(OFFSET($O445:X445,0,MAX(COLUMN($O445:X445))-COLUMN($O445:X445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:Y1880,N(OFFSET($O445:Y445,0,MAX(COLUMN($O445:Y445))-COLUMN($O445:Y445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:Z1880,N(OFFSET($O445:Z445,0,MAX(COLUMN($O445:Z445))-COLUMN($O445:Z445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AA1880,N(OFFSET($O445:AA445,0,MAX(COLUMN($O445:AA445))-COLUMN($O445:AA445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AB1880,N(OFFSET($O445:AB445,0,MAX(COLUMN($O445:AB445))-COLUMN($O445:AB445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AC1880,N(OFFSET($O445:AC445,0,MAX(COLUMN($O445:AC445))-COLUMN($O445:AC445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AD1880,N(OFFSET($O445:AD445,0,MAX(COLUMN($O445:AD445))-COLUMN($O445:AD445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AE1880,N(OFFSET($O445:AE445,0,MAX(COLUMN($O445:AE445))-COLUMN($O445:AE445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AF1880,N(OFFSET($O445:AF445,0,MAX(COLUMN($O445:AF445))-COLUMN($O445:AF445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AG1880,N(OFFSET($O445:AG445,0,MAX(COLUMN($O445:AG445))-COLUMN($O445:AG445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AH1880,N(OFFSET($O445:AH445,0,MAX(COLUMN($O445:AH445))-COLUMN($O445:AH445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AI1880,N(OFFSET($O445:AI445,0,MAX(COLUMN($O445:AI445))-COLUMN($O445:AI445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AJ1880,N(OFFSET($O445:AJ445,0,MAX(COLUMN($O445:AJ445))-COLUMN($O445:AJ445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AK1880,N(OFFSET($O445:AK445,0,MAX(COLUMN($O445:AK445))-COLUMN($O445:AK445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AL1880,N(OFFSET($O445:AL445,0,MAX(COLUMN($O445:AL445))-COLUMN($O445:AL445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AM1880,N(OFFSET($O445:AM445,0,MAX(COLUMN($O445:AM445))-COLUMN($O445:AM445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AN1880,N(OFFSET($O445:AN445,0,MAX(COLUMN($O445:AN445))-COLUMN($O445:AN445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AO1880,N(OFFSET($O445:AO445,0,MAX(COLUMN($O445:AO445))-COLUMN($O445:AO445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AP1880,N(OFFSET($O445:AP445,0,MAX(COLUMN($O445:AP445))-COLUMN($O445:AP445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AQ1880,N(OFFSET($O445:AQ445,0,MAX(COLUMN($O445:AQ445))-COLUMN($O445:AQ445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AR1880,N(OFFSET($O445:AR445,0,MAX(COLUMN($O445:AR445))-COLUMN($O445:AR445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AS1880,N(OFFSET($O445:AS445,0,MAX(COLUMN($O445:AS445))-COLUMN($O445:AS445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AT1880,N(OFFSET($O445:AT445,0,MAX(COLUMN($O445:AT445))-COLUMN($O445:AT445),1,1)))*$H2138","v":0.64091507978965545},{"$f":"-SUMPRODUCT($O1880:AU1880,N(OFFSET($O445:AU445,0,MAX(COLUMN($O445:AU445))-COLUMN($O445:AU445),1,1)))*$H2138","v":0.26392231872283523},{"$f":"-SUMPRODUCT($O1880:AV1880,N(OFFSET($O445:AV445,0,MAX(COLUMN($O445:AV445))-COLUMN($O445:AV445),1,1)))*$H2138","v":1.1276578386729795E-5},{"$f":"-SUMPRODUCT($O1880:AW1880,N(OFFSET($O445:AW445,0,MAX(COLUMN($O445:AW445))-COLUMN($O445:AW445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:AX1880,N(OFFSET($O445:AX445,0,MAX(COLUMN($O445:AX445))-COLUMN($O445:AX445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:AY1880,N(OFFSET($O445:AY445,0,MAX(COLUMN($O445:AY445))-COLUMN($O445:AY445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:AZ1880,N(OFFSET($O445:AZ445,0,MAX(COLUMN($O445:AZ445))-COLUMN($O445:AZ445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:BA1880,N(OFFSET($O445:BA445,0,MAX(COLUMN($O445:BA445))-COLUMN($O445:BA445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:BB1880,N(OFFSET($O445:BB445,0,MAX(COLUMN($O445:BB445))-COLUMN($O445:BB445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:BC1880,N(OFFSET($O445:BC445,0,MAX(COLUMN($O445:BC445))-COLUMN($O445:BC445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:BD1880,N(OFFSET($O445:BD445,0,MAX(COLUMN($O445:BD445))-COLUMN($O445:BD445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:BE1880,N(OFFSET($O445:BE445,0,MAX(COLUMN($O445:BE445))-COLUMN($O445:BE445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:BF1880,N(OFFSET($O445:BF445,0,MAX(COLUMN($O445:BF445))-COLUMN($O445:BF445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:BG1880,N(OFFSET($O445:BG445,0,MAX(COLUMN($O445:BG445))-COLUMN($O445:BG445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:BH1880,N(OFFSET($O445:BH445,0,MAX(COLUMN($O445:BH445))-COLUMN($O445:BH445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:BI1880,N(OFFSET($O445:BI445,0,MAX(COLUMN($O445:BI445))-COLUMN($O445:BI445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:BJ1880,N(OFFSET($O445:BJ445,0,MAX(COLUMN($O445:BJ445))-COLUMN($O445:BJ445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:BK1880,N(OFFSET($O445:BK445,0,MAX(COLUMN($O445:BK445))-COLUMN($O445:BK445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:BL1880,N(OFFSET($O445:BL445,0,MAX(COLUMN($O445:BL445))-COLUMN($O445:BL445),1,1)))*$H2138","v":0},{"$f":"-SUMPRODUCT($O1880:BM1880,N(OFFSET($O445:BM445,0,MAX(COLUMN($O445:BM445))-COLUMN($O445:BM445),1,1)))*$H2138","v":0}]
[null,null,34,"Unidentified Future Solar - 2021","AFUDC Capital",5,null,0.25345000000000001,null,null,7.3411543903901082,20.427469893457108,null,null,{"$f":"-SUMPRODUCT($O1884:O1884,N(OFFSET($O449:O449,0,MAX(COLUMN($O449:O449))-COLUMN($O449:O449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:P1884,N(OFFSET($O449:P449,0,MAX(COLUMN($O449:P449))-COLUMN($O449:P449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:Q1884,N(OFFSET($O449:Q449,0,MAX(COLUMN($O449:Q449))-COLUMN($O449:Q449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:R1884,N(OFFSET($O449:R449,0,MAX(COLUMN($O449:R449))-COLUMN($O449:R449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:S1884,N(OFFSET($O449:S449,0,MAX(COLUMN($O449:S449))-COLUMN($O449:S449),1,1)))*$H2142","v":5.7877831364795178E-2},{"$f":"-SUMPRODUCT($O1884:T1884,N(OFFSET($O449:T449,0,MAX(COLUMN($O449:T449))-COLUMN($O449:T449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:U1884,N(OFFSET($O449:U449,0,MAX(COLUMN($O449:U449))-COLUMN($O449:U449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:V1884,N(OFFSET($O449:V449,0,MAX(COLUMN($O449:V449))-COLUMN($O449:V449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:W1884,N(OFFSET($O449:W449,0,MAX(COLUMN($O449:W449))-COLUMN($O449:W449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:X1884,N(OFFSET($O449:X449,0,MAX(COLUMN($O449:X449))-COLUMN($O449:X449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:Y1884,N(OFFSET($O449:Y449,0,MAX(COLUMN($O449:Y449))-COLUMN($O449:Y449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:Z1884,N(OFFSET($O449:Z449,0,MAX(COLUMN($O449:Z449))-COLUMN($O449:Z449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AA1884,N(OFFSET($O449:AA449,0,MAX(COLUMN($O449:AA449))-COLUMN($O449:AA449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AB1884,N(OFFSET($O449:AB449,0,MAX(COLUMN($O449:AB449))-COLUMN($O449:AB449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AC1884,N(OFFSET($O449:AC449,0,MAX(COLUMN($O449:AC449))-COLUMN($O449:AC449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AD1884,N(OFFSET($O449:AD449,0,MAX(COLUMN($O449:AD449))-COLUMN($O449:AD449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AE1884,N(OFFSET($O449:AE449,0,MAX(COLUMN($O449:AE449))-COLUMN($O449:AE449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AF1884,N(OFFSET($O449:AF449,0,MAX(COLUMN($O449:AF449))-COLUMN($O449:AF449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AG1884,N(OFFSET($O449:AG449,0,MAX(COLUMN($O449:AG449))-COLUMN($O449:AG449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AH1884,N(OFFSET($O449:AH449,0,MAX(COLUMN($O449:AH449))-COLUMN($O449:AH449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AI1884,N(OFFSET($O449:AI449,0,MAX(COLUMN($O449:AI449))-COLUMN($O449:AI449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AJ1884,N(OFFSET($O449:AJ449,0,MAX(COLUMN($O449:AJ449))-COLUMN($O449:AJ449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AK1884,N(OFFSET($O449:AK449,0,MAX(COLUMN($O449:AK449))-COLUMN($O449:AK449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AL1884,N(OFFSET($O449:AL449,0,MAX(COLUMN($O449:AL449))-COLUMN($O449:AL449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AM1884,N(OFFSET($O449:AM449,0,MAX(COLUMN($O449:AM449))-COLUMN($O449:AM449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AN1884,N(OFFSET($O449:AN449,0,MAX(COLUMN($O449:AN449))-COLUMN($O449:AN449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AO1884,N(OFFSET($O449:AO449,0,MAX(COLUMN($O449:AO449))-COLUMN($O449:AO449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AP1884,N(OFFSET($O449:AP449,0,MAX(COLUMN($O449:AP449))-COLUMN($O449:AP449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AQ1884,N(OFFSET($O449:AQ449,0,MAX(COLUMN($O449:AQ449))-COLUMN($O449:AQ449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AR1884,N(OFFSET($O449:AR449,0,MAX(COLUMN($O449:AR449))-COLUMN($O449:AR449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AS1884,N(OFFSET($O449:AS449,0,MAX(COLUMN($O449:AS449))-COLUMN($O449:AS449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AT1884,N(OFFSET($O449:AT449,0,MAX(COLUMN($O449:AT449))-COLUMN($O449:AT449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AU1884,N(OFFSET($O449:AU449,0,MAX(COLUMN($O449:AU449))-COLUMN($O449:AU449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AV1884,N(OFFSET($O449:AV449,0,MAX(COLUMN($O449:AV449))-COLUMN($O449:AV449),1,1)))*$H2142","v":0.69453397637754211},{"$f":"-SUMPRODUCT($O1884:AW1884,N(OFFSET($O449:AW449,0,MAX(COLUMN($O449:AW449))-COLUMN($O449:AW449),1,1)))*$H2142","v":0.22810674714359072},{"$f":"-SUMPRODUCT($O1884:AX1884,N(OFFSET($O449:AX449,0,MAX(COLUMN($O449:AX449))-COLUMN($O449:AX449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:AY1884,N(OFFSET($O449:AY449,0,MAX(COLUMN($O449:AY449))-COLUMN($O449:AY449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:AZ1884,N(OFFSET($O449:AZ449,0,MAX(COLUMN($O449:AZ449))-COLUMN($O449:AZ449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:BA1884,N(OFFSET($O449:BA449,0,MAX(COLUMN($O449:BA449))-COLUMN($O449:BA449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:BB1884,N(OFFSET($O449:BB449,0,MAX(COLUMN($O449:BB449))-COLUMN($O449:BB449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:BC1884,N(OFFSET($O449:BC449,0,MAX(COLUMN($O449:BC449))-COLUMN($O449:BC449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:BD1884,N(OFFSET($O449:BD449,0,MAX(COLUMN($O449:BD449))-COLUMN($O449:BD449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:BE1884,N(OFFSET($O449:BE449,0,MAX(COLUMN($O449:BE449))-COLUMN($O449:BE449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:BF1884,N(OFFSET($O449:BF449,0,MAX(COLUMN($O449:BF449))-COLUMN($O449:BF449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:BG1884,N(OFFSET($O449:BG449,0,MAX(COLUMN($O449:BG449))-COLUMN($O449:BG449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:BH1884,N(OFFSET($O449:BH449,0,MAX(COLUMN($O449:BH449))-COLUMN($O449:BH449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:BI1884,N(OFFSET($O449:BI449,0,MAX(COLUMN($O449:BI449))-COLUMN($O449:BI449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:BJ1884,N(OFFSET($O449:BJ449,0,MAX(COLUMN($O449:BJ449))-COLUMN($O449:BJ449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:BK1884,N(OFFSET($O449:BK449,0,MAX(COLUMN($O449:BK449))-COLUMN($O449:BK449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:BL1884,N(OFFSET($O449:BL449,0,MAX(COLUMN($O449:BL449))-COLUMN($O449:BL449),1,1)))*$H2142","v":0},{"$f":"-SUMPRODUCT($O1884:BM1884,N(OFFSET($O449:BM449,0,MAX(COLUMN($O449:BM449))-COLUMN($O449:BM449),1,1)))*$H2142","v":0}]
[null,null,38,"Unidentified Future Solar - 2025","AFUDC Capital",5,null,0.25345000000000001,null,null,1.3290342479787486E-9,4.9442519099999952E-9,null,null,{"$f":"-SUMPRODUCT($O1888:O1888,N(OFFSET($O453:O453,0,MAX(COLUMN($O453:O453))-COLUMN($O453:O453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:P1888,N(OFFSET($O453:P453,0,MAX(COLUMN($O453:P453))-COLUMN($O453:P453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:Q1888,N(OFFSET($O453:Q453,0,MAX(COLUMN($O453:Q453))-COLUMN($O453:Q453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:R1888,N(OFFSET($O453:R453,0,MAX(COLUMN($O453:R453))-COLUMN($O453:R453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:S1888,N(OFFSET($O453:S453,0,MAX(COLUMN($O453:S453))-COLUMN($O453:S453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:T1888,N(OFFSET($O453:T453,0,MAX(COLUMN($O453:T453))-COLUMN($O453:T453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:U1888,N(OFFSET($O453:U453,0,MAX(COLUMN($O453:U453))-COLUMN($O453:U453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:V1888,N(OFFSET($O453:V453,0,MAX(COLUMN($O453:V453))-COLUMN($O453:V453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:W1888,N(OFFSET($O453:W453,0,MAX(COLUMN($O453:W453))-COLUMN($O453:W453),1,1)))*$H2146","v":1.4008713745000001E-11},{"$f":"-SUMPRODUCT($O1888:X1888,N(OFFSET($O453:X453,0,MAX(COLUMN($O453:X453))-COLUMN($O453:X453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:Y1888,N(OFFSET($O453:Y453,0,MAX(COLUMN($O453:Y453))-COLUMN($O453:Y453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:Z1888,N(OFFSET($O453:Z453,0,MAX(COLUMN($O453:Z453))-COLUMN($O453:Z453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AA1888,N(OFFSET($O453:AA453,0,MAX(COLUMN($O453:AA453))-COLUMN($O453:AA453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AB1888,N(OFFSET($O453:AB453,0,MAX(COLUMN($O453:AB453))-COLUMN($O453:AB453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AC1888,N(OFFSET($O453:AC453,0,MAX(COLUMN($O453:AC453))-COLUMN($O453:AC453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AD1888,N(OFFSET($O453:AD453,0,MAX(COLUMN($O453:AD453))-COLUMN($O453:AD453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AE1888,N(OFFSET($O453:AE453,0,MAX(COLUMN($O453:AE453))-COLUMN($O453:AE453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AF1888,N(OFFSET($O453:AF453,0,MAX(COLUMN($O453:AF453))-COLUMN($O453:AF453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AG1888,N(OFFSET($O453:AG453,0,MAX(COLUMN($O453:AG453))-COLUMN($O453:AG453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AH1888,N(OFFSET($O453:AH453,0,MAX(COLUMN($O453:AH453))-COLUMN($O453:AH453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AI1888,N(OFFSET($O453:AI453,0,MAX(COLUMN($O453:AI453))-COLUMN($O453:AI453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AJ1888,N(OFFSET($O453:AJ453,0,MAX(COLUMN($O453:AJ453))-COLUMN($O453:AJ453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AK1888,N(OFFSET($O453:AK453,0,MAX(COLUMN($O453:AK453))-COLUMN($O453:AK453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AL1888,N(OFFSET($O453:AL453,0,MAX(COLUMN($O453:AL453))-COLUMN($O453:AL453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AM1888,N(OFFSET($O453:AM453,0,MAX(COLUMN($O453:AM453))-COLUMN($O453:AM453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AN1888,N(OFFSET($O453:AN453,0,MAX(COLUMN($O453:AN453))-COLUMN($O453:AN453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AO1888,N(OFFSET($O453:AO453,0,MAX(COLUMN($O453:AO453))-COLUMN($O453:AO453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AP1888,N(OFFSET($O453:AP453,0,MAX(COLUMN($O453:AP453))-COLUMN($O453:AP453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AQ1888,N(OFFSET($O453:AQ453,0,MAX(COLUMN($O453:AQ453))-COLUMN($O453:AQ453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AR1888,N(OFFSET($O453:AR453,0,MAX(COLUMN($O453:AR453))-COLUMN($O453:AR453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AS1888,N(OFFSET($O453:AS453,0,MAX(COLUMN($O453:AS453))-COLUMN($O453:AS453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AT1888,N(OFFSET($O453:AT453,0,MAX(COLUMN($O453:AT453))-COLUMN($O453:AT453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AU1888,N(OFFSET($O453:AU453,0,MAX(COLUMN($O453:AU453))-COLUMN($O453:AU453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AV1888,N(OFFSET($O453:AV453,0,MAX(COLUMN($O453:AV453))-COLUMN($O453:AV453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AW1888,N(OFFSET($O453:AW453,0,MAX(COLUMN($O453:AW453))-COLUMN($O453:AW453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AX1888,N(OFFSET($O453:AX453,0,MAX(COLUMN($O453:AX453))-COLUMN($O453:AX453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AY1888,N(OFFSET($O453:AY453,0,MAX(COLUMN($O453:AY453))-COLUMN($O453:AY453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:AZ1888,N(OFFSET($O453:AZ453,0,MAX(COLUMN($O453:AZ453))-COLUMN($O453:AZ453),1,1)))*$H2146","v":1.6810456494000003E-10},{"$f":"-SUMPRODUCT($O1888:BA1888,N(OFFSET($O453:BA453,0,MAX(COLUMN($O453:BA453))-COLUMN($O453:BA453),1,1)))*$H2146","v":5.5210812994996669E-11},{"$f":"-SUMPRODUCT($O1888:BB1888,N(OFFSET($O453:BB453,0,MAX(COLUMN($O453:BB453))-COLUMN($O453:BB453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:BC1888,N(OFFSET($O453:BC453,0,MAX(COLUMN($O453:BC453))-COLUMN($O453:BC453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:BD1888,N(OFFSET($O453:BD453,0,MAX(COLUMN($O453:BD453))-COLUMN($O453:BD453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:BE1888,N(OFFSET($O453:BE453,0,MAX(COLUMN($O453:BE453))-COLUMN($O453:BE453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:BF1888,N(OFFSET($O453:BF453,0,MAX(COLUMN($O453:BF453))-COLUMN($O453:BF453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:BG1888,N(OFFSET($O453:BG453,0,MAX(COLUMN($O453:BG453))-COLUMN($O453:BG453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:BH1888,N(OFFSET($O453:BH453,0,MAX(COLUMN($O453:BH453))-COLUMN($O453:BH453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:BI1888,N(OFFSET($O453:BI453,0,MAX(COLUMN($O453:BI453))-COLUMN($O453:BI453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:BJ1888,N(OFFSET($O453:BJ453,0,MAX(COLUMN($O453:BJ453))-COLUMN($O453:BJ453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:BK1888,N(OFFSET($O453:BK453,0,MAX(COLUMN($O453:BK453))-COLUMN($O453:BK453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:BL1888,N(OFFSET($O453:BL453,0,MAX(COLUMN($O453:BL453))-COLUMN($O453:BL453),1,1)))*$H2146","v":0},{"$f":"-SUMPRODUCT($O1888:BM1888,N(OFFSET($O453:BM453,0,MAX(COLUMN($O453:BM453))-COLUMN($O453:BM453),1,1)))*$H2146","v":0}]
[null,null,43,"Ft Myers Black Start Upgrades","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1893:O1893,N(OFFSET($O458:O458,0,MAX(COLUMN($O458:O458))-COLUMN($O458:O458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:P1893,N(OFFSET($O458:P458,0,MAX(COLUMN($O458:P458))-COLUMN($O458:P458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:Q1893,N(OFFSET($O458:Q458,0,MAX(COLUMN($O458:Q458))-COLUMN($O458:Q458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:R1893,N(OFFSET($O458:R458,0,MAX(COLUMN($O458:R458))-COLUMN($O458:R458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:S1893,N(OFFSET($O458:S458,0,MAX(COLUMN($O458:S458))-COLUMN($O458:S458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:T1893,N(OFFSET($O458:T458,0,MAX(COLUMN($O458:T458))-COLUMN($O458:T458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:U1893,N(OFFSET($O458:U458,0,MAX(COLUMN($O458:U458))-COLUMN($O458:U458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:V1893,N(OFFSET($O458:V458,0,MAX(COLUMN($O458:V458))-COLUMN($O458:V458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:W1893,N(OFFSET($O458:W458,0,MAX(COLUMN($O458:W458))-COLUMN($O458:W458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:X1893,N(OFFSET($O458:X458,0,MAX(COLUMN($O458:X458))-COLUMN($O458:X458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:Y1893,N(OFFSET($O458:Y458,0,MAX(COLUMN($O458:Y458))-COLUMN($O458:Y458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:Z1893,N(OFFSET($O458:Z458,0,MAX(COLUMN($O458:Z458))-COLUMN($O458:Z458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AA1893,N(OFFSET($O458:AA458,0,MAX(COLUMN($O458:AA458))-COLUMN($O458:AA458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AB1893,N(OFFSET($O458:AB458,0,MAX(COLUMN($O458:AB458))-COLUMN($O458:AB458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AC1893,N(OFFSET($O458:AC458,0,MAX(COLUMN($O458:AC458))-COLUMN($O458:AC458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AD1893,N(OFFSET($O458:AD458,0,MAX(COLUMN($O458:AD458))-COLUMN($O458:AD458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AE1893,N(OFFSET($O458:AE458,0,MAX(COLUMN($O458:AE458))-COLUMN($O458:AE458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AF1893,N(OFFSET($O458:AF458,0,MAX(COLUMN($O458:AF458))-COLUMN($O458:AF458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AG1893,N(OFFSET($O458:AG458,0,MAX(COLUMN($O458:AG458))-COLUMN($O458:AG458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AH1893,N(OFFSET($O458:AH458,0,MAX(COLUMN($O458:AH458))-COLUMN($O458:AH458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AI1893,N(OFFSET($O458:AI458,0,MAX(COLUMN($O458:AI458))-COLUMN($O458:AI458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AJ1893,N(OFFSET($O458:AJ458,0,MAX(COLUMN($O458:AJ458))-COLUMN($O458:AJ458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AK1893,N(OFFSET($O458:AK458,0,MAX(COLUMN($O458:AK458))-COLUMN($O458:AK458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AL1893,N(OFFSET($O458:AL458,0,MAX(COLUMN($O458:AL458))-COLUMN($O458:AL458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AM1893,N(OFFSET($O458:AM458,0,MAX(COLUMN($O458:AM458))-COLUMN($O458:AM458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AN1893,N(OFFSET($O458:AN458,0,MAX(COLUMN($O458:AN458))-COLUMN($O458:AN458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AO1893,N(OFFSET($O458:AO458,0,MAX(COLUMN($O458:AO458))-COLUMN($O458:AO458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AP1893,N(OFFSET($O458:AP458,0,MAX(COLUMN($O458:AP458))-COLUMN($O458:AP458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AQ1893,N(OFFSET($O458:AQ458,0,MAX(COLUMN($O458:AQ458))-COLUMN($O458:AQ458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AR1893,N(OFFSET($O458:AR458,0,MAX(COLUMN($O458:AR458))-COLUMN($O458:AR458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AS1893,N(OFFSET($O458:AS458,0,MAX(COLUMN($O458:AS458))-COLUMN($O458:AS458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AT1893,N(OFFSET($O458:AT458,0,MAX(COLUMN($O458:AT458))-COLUMN($O458:AT458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AU1893,N(OFFSET($O458:AU458,0,MAX(COLUMN($O458:AU458))-COLUMN($O458:AU458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AV1893,N(OFFSET($O458:AV458,0,MAX(COLUMN($O458:AV458))-COLUMN($O458:AV458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AW1893,N(OFFSET($O458:AW458,0,MAX(COLUMN($O458:AW458))-COLUMN($O458:AW458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AX1893,N(OFFSET($O458:AX458,0,MAX(COLUMN($O458:AX458))-COLUMN($O458:AX458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AY1893,N(OFFSET($O458:AY458,0,MAX(COLUMN($O458:AY458))-COLUMN($O458:AY458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:AZ1893,N(OFFSET($O458:AZ458,0,MAX(COLUMN($O458:AZ458))-COLUMN($O458:AZ458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:BA1893,N(OFFSET($O458:BA458,0,MAX(COLUMN($O458:BA458))-COLUMN($O458:BA458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:BB1893,N(OFFSET($O458:BB458,0,MAX(COLUMN($O458:BB458))-COLUMN($O458:BB458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:BC1893,N(OFFSET($O458:BC458,0,MAX(COLUMN($O458:BC458))-COLUMN($O458:BC458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:BD1893,N(OFFSET($O458:BD458,0,MAX(COLUMN($O458:BD458))-COLUMN($O458:BD458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:BE1893,N(OFFSET($O458:BE458,0,MAX(COLUMN($O458:BE458))-COLUMN($O458:BE458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:BF1893,N(OFFSET($O458:BF458,0,MAX(COLUMN($O458:BF458))-COLUMN($O458:BF458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:BG1893,N(OFFSET($O458:BG458,0,MAX(COLUMN($O458:BG458))-COLUMN($O458:BG458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:BH1893,N(OFFSET($O458:BH458,0,MAX(COLUMN($O458:BH458))-COLUMN($O458:BH458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:BI1893,N(OFFSET($O458:BI458,0,MAX(COLUMN($O458:BI458))-COLUMN($O458:BI458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:BJ1893,N(OFFSET($O458:BJ458,0,MAX(COLUMN($O458:BJ458))-COLUMN($O458:BJ458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:BK1893,N(OFFSET($O458:BK458,0,MAX(COLUMN($O458:BK458))-COLUMN($O458:BK458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:BL1893,N(OFFSET($O458:BL458,0,MAX(COLUMN($O458:BL458))-COLUMN($O458:BL458),1,1)))*$H2151","v":0},{"$f":"-SUMPRODUCT($O1893:BM1893,N(OFFSET($O458:BM458,0,MAX(COLUMN($O458:BM458))-COLUMN($O458:BM458),1,1)))*$H2151","v":0}]
[null,null,46,"Other","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1896:O1896,N(OFFSET($O461:O461,0,MAX(COLUMN($O461:O461))-COLUMN($O461:O461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:P1896,N(OFFSET($O461:P461,0,MAX(COLUMN($O461:P461))-COLUMN($O461:P461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:Q1896,N(OFFSET($O461:Q461,0,MAX(COLUMN($O461:Q461))-COLUMN($O461:Q461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:R1896,N(OFFSET($O461:R461,0,MAX(COLUMN($O461:R461))-COLUMN($O461:R461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:S1896,N(OFFSET($O461:S461,0,MAX(COLUMN($O461:S461))-COLUMN($O461:S461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:T1896,N(OFFSET($O461:T461,0,MAX(COLUMN($O461:T461))-COLUMN($O461:T461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:U1896,N(OFFSET($O461:U461,0,MAX(COLUMN($O461:U461))-COLUMN($O461:U461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:V1896,N(OFFSET($O461:V461,0,MAX(COLUMN($O461:V461))-COLUMN($O461:V461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:W1896,N(OFFSET($O461:W461,0,MAX(COLUMN($O461:W461))-COLUMN($O461:W461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:X1896,N(OFFSET($O461:X461,0,MAX(COLUMN($O461:X461))-COLUMN($O461:X461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:Y1896,N(OFFSET($O461:Y461,0,MAX(COLUMN($O461:Y461))-COLUMN($O461:Y461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:Z1896,N(OFFSET($O461:Z461,0,MAX(COLUMN($O461:Z461))-COLUMN($O461:Z461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AA1896,N(OFFSET($O461:AA461,0,MAX(COLUMN($O461:AA461))-COLUMN($O461:AA461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AB1896,N(OFFSET($O461:AB461,0,MAX(COLUMN($O461:AB461))-COLUMN($O461:AB461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AC1896,N(OFFSET($O461:AC461,0,MAX(COLUMN($O461:AC461))-COLUMN($O461:AC461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AD1896,N(OFFSET($O461:AD461,0,MAX(COLUMN($O461:AD461))-COLUMN($O461:AD461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AE1896,N(OFFSET($O461:AE461,0,MAX(COLUMN($O461:AE461))-COLUMN($O461:AE461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AF1896,N(OFFSET($O461:AF461,0,MAX(COLUMN($O461:AF461))-COLUMN($O461:AF461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AG1896,N(OFFSET($O461:AG461,0,MAX(COLUMN($O461:AG461))-COLUMN($O461:AG461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AH1896,N(OFFSET($O461:AH461,0,MAX(COLUMN($O461:AH461))-COLUMN($O461:AH461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AI1896,N(OFFSET($O461:AI461,0,MAX(COLUMN($O461:AI461))-COLUMN($O461:AI461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AJ1896,N(OFFSET($O461:AJ461,0,MAX(COLUMN($O461:AJ461))-COLUMN($O461:AJ461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AK1896,N(OFFSET($O461:AK461,0,MAX(COLUMN($O461:AK461))-COLUMN($O461:AK461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AL1896,N(OFFSET($O461:AL461,0,MAX(COLUMN($O461:AL461))-COLUMN($O461:AL461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AM1896,N(OFFSET($O461:AM461,0,MAX(COLUMN($O461:AM461))-COLUMN($O461:AM461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AN1896,N(OFFSET($O461:AN461,0,MAX(COLUMN($O461:AN461))-COLUMN($O461:AN461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AO1896,N(OFFSET($O461:AO461,0,MAX(COLUMN($O461:AO461))-COLUMN($O461:AO461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AP1896,N(OFFSET($O461:AP461,0,MAX(COLUMN($O461:AP461))-COLUMN($O461:AP461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AQ1896,N(OFFSET($O461:AQ461,0,MAX(COLUMN($O461:AQ461))-COLUMN($O461:AQ461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AR1896,N(OFFSET($O461:AR461,0,MAX(COLUMN($O461:AR461))-COLUMN($O461:AR461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AS1896,N(OFFSET($O461:AS461,0,MAX(COLUMN($O461:AS461))-COLUMN($O461:AS461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AT1896,N(OFFSET($O461:AT461,0,MAX(COLUMN($O461:AT461))-COLUMN($O461:AT461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AU1896,N(OFFSET($O461:AU461,0,MAX(COLUMN($O461:AU461))-COLUMN($O461:AU461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AV1896,N(OFFSET($O461:AV461,0,MAX(COLUMN($O461:AV461))-COLUMN($O461:AV461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AW1896,N(OFFSET($O461:AW461,0,MAX(COLUMN($O461:AW461))-COLUMN($O461:AW461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AX1896,N(OFFSET($O461:AX461,0,MAX(COLUMN($O461:AX461))-COLUMN($O461:AX461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AY1896,N(OFFSET($O461:AY461,0,MAX(COLUMN($O461:AY461))-COLUMN($O461:AY461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:AZ1896,N(OFFSET($O461:AZ461,0,MAX(COLUMN($O461:AZ461))-COLUMN($O461:AZ461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:BA1896,N(OFFSET($O461:BA461,0,MAX(COLUMN($O461:BA461))-COLUMN($O461:BA461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:BB1896,N(OFFSET($O461:BB461,0,MAX(COLUMN($O461:BB461))-COLUMN($O461:BB461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:BC1896,N(OFFSET($O461:BC461,0,MAX(COLUMN($O461:BC461))-COLUMN($O461:BC461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:BD1896,N(OFFSET($O461:BD461,0,MAX(COLUMN($O461:BD461))-COLUMN($O461:BD461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:BE1896,N(OFFSET($O461:BE461,0,MAX(COLUMN($O461:BE461))-COLUMN($O461:BE461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:BF1896,N(OFFSET($O461:BF461,0,MAX(COLUMN($O461:BF461))-COLUMN($O461:BF461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:BG1896,N(OFFSET($O461:BG461,0,MAX(COLUMN($O461:BG461))-COLUMN($O461:BG461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:BH1896,N(OFFSET($O461:BH461,0,MAX(COLUMN($O461:BH461))-COLUMN($O461:BH461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:BI1896,N(OFFSET($O461:BI461,0,MAX(COLUMN($O461:BI461))-COLUMN($O461:BI461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:BJ1896,N(OFFSET($O461:BJ461,0,MAX(COLUMN($O461:BJ461))-COLUMN($O461:BJ461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:BK1896,N(OFFSET($O461:BK461,0,MAX(COLUMN($O461:BK461))-COLUMN($O461:BK461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:BL1896,N(OFFSET($O461:BL461,0,MAX(COLUMN($O461:BL461))-COLUMN($O461:BL461),1,1)))*$H2154","v":0},{"$f":"-SUMPRODUCT($O1896:BM1896,N(OFFSET($O461:BM461,0,MAX(COLUMN($O461:BM461))-COLUMN($O461:BM461),1,1)))*$H2154","v":0}]
[null,null,48,"Reserve Equip","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1898:O1898,N(OFFSET($O463:O463,0,MAX(COLUMN($O463:O463))-COLUMN($O463:O463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:P1898,N(OFFSET($O463:P463,0,MAX(COLUMN($O463:P463))-COLUMN($O463:P463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:Q1898,N(OFFSET($O463:Q463,0,MAX(COLUMN($O463:Q463))-COLUMN($O463:Q463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:R1898,N(OFFSET($O463:R463,0,MAX(COLUMN($O463:R463))-COLUMN($O463:R463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:S1898,N(OFFSET($O463:S463,0,MAX(COLUMN($O463:S463))-COLUMN($O463:S463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:T1898,N(OFFSET($O463:T463,0,MAX(COLUMN($O463:T463))-COLUMN($O463:T463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:U1898,N(OFFSET($O463:U463,0,MAX(COLUMN($O463:U463))-COLUMN($O463:U463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:V1898,N(OFFSET($O463:V463,0,MAX(COLUMN($O463:V463))-COLUMN($O463:V463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:W1898,N(OFFSET($O463:W463,0,MAX(COLUMN($O463:W463))-COLUMN($O463:W463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:X1898,N(OFFSET($O463:X463,0,MAX(COLUMN($O463:X463))-COLUMN($O463:X463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:Y1898,N(OFFSET($O463:Y463,0,MAX(COLUMN($O463:Y463))-COLUMN($O463:Y463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:Z1898,N(OFFSET($O463:Z463,0,MAX(COLUMN($O463:Z463))-COLUMN($O463:Z463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AA1898,N(OFFSET($O463:AA463,0,MAX(COLUMN($O463:AA463))-COLUMN($O463:AA463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AB1898,N(OFFSET($O463:AB463,0,MAX(COLUMN($O463:AB463))-COLUMN($O463:AB463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AC1898,N(OFFSET($O463:AC463,0,MAX(COLUMN($O463:AC463))-COLUMN($O463:AC463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AD1898,N(OFFSET($O463:AD463,0,MAX(COLUMN($O463:AD463))-COLUMN($O463:AD463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AE1898,N(OFFSET($O463:AE463,0,MAX(COLUMN($O463:AE463))-COLUMN($O463:AE463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AF1898,N(OFFSET($O463:AF463,0,MAX(COLUMN($O463:AF463))-COLUMN($O463:AF463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AG1898,N(OFFSET($O463:AG463,0,MAX(COLUMN($O463:AG463))-COLUMN($O463:AG463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AH1898,N(OFFSET($O463:AH463,0,MAX(COLUMN($O463:AH463))-COLUMN($O463:AH463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AI1898,N(OFFSET($O463:AI463,0,MAX(COLUMN($O463:AI463))-COLUMN($O463:AI463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AJ1898,N(OFFSET($O463:AJ463,0,MAX(COLUMN($O463:AJ463))-COLUMN($O463:AJ463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AK1898,N(OFFSET($O463:AK463,0,MAX(COLUMN($O463:AK463))-COLUMN($O463:AK463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AL1898,N(OFFSET($O463:AL463,0,MAX(COLUMN($O463:AL463))-COLUMN($O463:AL463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AM1898,N(OFFSET($O463:AM463,0,MAX(COLUMN($O463:AM463))-COLUMN($O463:AM463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AN1898,N(OFFSET($O463:AN463,0,MAX(COLUMN($O463:AN463))-COLUMN($O463:AN463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AO1898,N(OFFSET($O463:AO463,0,MAX(COLUMN($O463:AO463))-COLUMN($O463:AO463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AP1898,N(OFFSET($O463:AP463,0,MAX(COLUMN($O463:AP463))-COLUMN($O463:AP463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AQ1898,N(OFFSET($O463:AQ463,0,MAX(COLUMN($O463:AQ463))-COLUMN($O463:AQ463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AR1898,N(OFFSET($O463:AR463,0,MAX(COLUMN($O463:AR463))-COLUMN($O463:AR463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AS1898,N(OFFSET($O463:AS463,0,MAX(COLUMN($O463:AS463))-COLUMN($O463:AS463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AT1898,N(OFFSET($O463:AT463,0,MAX(COLUMN($O463:AT463))-COLUMN($O463:AT463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AU1898,N(OFFSET($O463:AU463,0,MAX(COLUMN($O463:AU463))-COLUMN($O463:AU463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AV1898,N(OFFSET($O463:AV463,0,MAX(COLUMN($O463:AV463))-COLUMN($O463:AV463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AW1898,N(OFFSET($O463:AW463,0,MAX(COLUMN($O463:AW463))-COLUMN($O463:AW463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AX1898,N(OFFSET($O463:AX463,0,MAX(COLUMN($O463:AX463))-COLUMN($O463:AX463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AY1898,N(OFFSET($O463:AY463,0,MAX(COLUMN($O463:AY463))-COLUMN($O463:AY463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:AZ1898,N(OFFSET($O463:AZ463,0,MAX(COLUMN($O463:AZ463))-COLUMN($O463:AZ463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:BA1898,N(OFFSET($O463:BA463,0,MAX(COLUMN($O463:BA463))-COLUMN($O463:BA463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:BB1898,N(OFFSET($O463:BB463,0,MAX(COLUMN($O463:BB463))-COLUMN($O463:BB463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:BC1898,N(OFFSET($O463:BC463,0,MAX(COLUMN($O463:BC463))-COLUMN($O463:BC463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:BD1898,N(OFFSET($O463:BD463,0,MAX(COLUMN($O463:BD463))-COLUMN($O463:BD463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:BE1898,N(OFFSET($O463:BE463,0,MAX(COLUMN($O463:BE463))-COLUMN($O463:BE463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:BF1898,N(OFFSET($O463:BF463,0,MAX(COLUMN($O463:BF463))-COLUMN($O463:BF463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:BG1898,N(OFFSET($O463:BG463,0,MAX(COLUMN($O463:BG463))-COLUMN($O463:BG463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:BH1898,N(OFFSET($O463:BH463,0,MAX(COLUMN($O463:BH463))-COLUMN($O463:BH463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:BI1898,N(OFFSET($O463:BI463,0,MAX(COLUMN($O463:BI463))-COLUMN($O463:BI463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:BJ1898,N(OFFSET($O463:BJ463,0,MAX(COLUMN($O463:BJ463))-COLUMN($O463:BJ463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:BK1898,N(OFFSET($O463:BK463,0,MAX(COLUMN($O463:BK463))-COLUMN($O463:BK463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:BL1898,N(OFFSET($O463:BL463,0,MAX(COLUMN($O463:BL463))-COLUMN($O463:BL463),1,1)))*$H2156","v":0},{"$f":"-SUMPRODUCT($O1898:BM1898,N(OFFSET($O463:BM463,0,MAX(COLUMN($O463:BM463))-COLUMN($O463:BM463),1,1)))*$H2156","v":0}]
[null,null,51,"MP Growth","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1901:O1901,N(OFFSET($O466:O466,0,MAX(COLUMN($O466:O466))-COLUMN($O466:O466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:P1901,N(OFFSET($O466:P466,0,MAX(COLUMN($O466:P466))-COLUMN($O466:P466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:Q1901,N(OFFSET($O466:Q466,0,MAX(COLUMN($O466:Q466))-COLUMN($O466:Q466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:R1901,N(OFFSET($O466:R466,0,MAX(COLUMN($O466:R466))-COLUMN($O466:R466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:S1901,N(OFFSET($O466:S466,0,MAX(COLUMN($O466:S466))-COLUMN($O466:S466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:T1901,N(OFFSET($O466:T466,0,MAX(COLUMN($O466:T466))-COLUMN($O466:T466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:U1901,N(OFFSET($O466:U466,0,MAX(COLUMN($O466:U466))-COLUMN($O466:U466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:V1901,N(OFFSET($O466:V466,0,MAX(COLUMN($O466:V466))-COLUMN($O466:V466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:W1901,N(OFFSET($O466:W466,0,MAX(COLUMN($O466:W466))-COLUMN($O466:W466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:X1901,N(OFFSET($O466:X466,0,MAX(COLUMN($O466:X466))-COLUMN($O466:X466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:Y1901,N(OFFSET($O466:Y466,0,MAX(COLUMN($O466:Y466))-COLUMN($O466:Y466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:Z1901,N(OFFSET($O466:Z466,0,MAX(COLUMN($O466:Z466))-COLUMN($O466:Z466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AA1901,N(OFFSET($O466:AA466,0,MAX(COLUMN($O466:AA466))-COLUMN($O466:AA466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AB1901,N(OFFSET($O466:AB466,0,MAX(COLUMN($O466:AB466))-COLUMN($O466:AB466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AC1901,N(OFFSET($O466:AC466,0,MAX(COLUMN($O466:AC466))-COLUMN($O466:AC466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AD1901,N(OFFSET($O466:AD466,0,MAX(COLUMN($O466:AD466))-COLUMN($O466:AD466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AE1901,N(OFFSET($O466:AE466,0,MAX(COLUMN($O466:AE466))-COLUMN($O466:AE466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AF1901,N(OFFSET($O466:AF466,0,MAX(COLUMN($O466:AF466))-COLUMN($O466:AF466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AG1901,N(OFFSET($O466:AG466,0,MAX(COLUMN($O466:AG466))-COLUMN($O466:AG466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AH1901,N(OFFSET($O466:AH466,0,MAX(COLUMN($O466:AH466))-COLUMN($O466:AH466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AI1901,N(OFFSET($O466:AI466,0,MAX(COLUMN($O466:AI466))-COLUMN($O466:AI466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AJ1901,N(OFFSET($O466:AJ466,0,MAX(COLUMN($O466:AJ466))-COLUMN($O466:AJ466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AK1901,N(OFFSET($O466:AK466,0,MAX(COLUMN($O466:AK466))-COLUMN($O466:AK466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AL1901,N(OFFSET($O466:AL466,0,MAX(COLUMN($O466:AL466))-COLUMN($O466:AL466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AM1901,N(OFFSET($O466:AM466,0,MAX(COLUMN($O466:AM466))-COLUMN($O466:AM466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AN1901,N(OFFSET($O466:AN466,0,MAX(COLUMN($O466:AN466))-COLUMN($O466:AN466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AO1901,N(OFFSET($O466:AO466,0,MAX(COLUMN($O466:AO466))-COLUMN($O466:AO466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AP1901,N(OFFSET($O466:AP466,0,MAX(COLUMN($O466:AP466))-COLUMN($O466:AP466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AQ1901,N(OFFSET($O466:AQ466,0,MAX(COLUMN($O466:AQ466))-COLUMN($O466:AQ466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AR1901,N(OFFSET($O466:AR466,0,MAX(COLUMN($O466:AR466))-COLUMN($O466:AR466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AS1901,N(OFFSET($O466:AS466,0,MAX(COLUMN($O466:AS466))-COLUMN($O466:AS466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AT1901,N(OFFSET($O466:AT466,0,MAX(COLUMN($O466:AT466))-COLUMN($O466:AT466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AU1901,N(OFFSET($O466:AU466,0,MAX(COLUMN($O466:AU466))-COLUMN($O466:AU466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AV1901,N(OFFSET($O466:AV466,0,MAX(COLUMN($O466:AV466))-COLUMN($O466:AV466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AW1901,N(OFFSET($O466:AW466,0,MAX(COLUMN($O466:AW466))-COLUMN($O466:AW466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AX1901,N(OFFSET($O466:AX466,0,MAX(COLUMN($O466:AX466))-COLUMN($O466:AX466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AY1901,N(OFFSET($O466:AY466,0,MAX(COLUMN($O466:AY466))-COLUMN($O466:AY466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:AZ1901,N(OFFSET($O466:AZ466,0,MAX(COLUMN($O466:AZ466))-COLUMN($O466:AZ466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:BA1901,N(OFFSET($O466:BA466,0,MAX(COLUMN($O466:BA466))-COLUMN($O466:BA466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:BB1901,N(OFFSET($O466:BB466,0,MAX(COLUMN($O466:BB466))-COLUMN($O466:BB466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:BC1901,N(OFFSET($O466:BC466,0,MAX(COLUMN($O466:BC466))-COLUMN($O466:BC466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:BD1901,N(OFFSET($O466:BD466,0,MAX(COLUMN($O466:BD466))-COLUMN($O466:BD466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:BE1901,N(OFFSET($O466:BE466,0,MAX(COLUMN($O466:BE466))-COLUMN($O466:BE466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:BF1901,N(OFFSET($O466:BF466,0,MAX(COLUMN($O466:BF466))-COLUMN($O466:BF466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:BG1901,N(OFFSET($O466:BG466,0,MAX(COLUMN($O466:BG466))-COLUMN($O466:BG466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:BH1901,N(OFFSET($O466:BH466,0,MAX(COLUMN($O466:BH466))-COLUMN($O466:BH466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:BI1901,N(OFFSET($O466:BI466,0,MAX(COLUMN($O466:BI466))-COLUMN($O466:BI466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:BJ1901,N(OFFSET($O466:BJ466,0,MAX(COLUMN($O466:BJ466))-COLUMN($O466:BJ466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:BK1901,N(OFFSET($O466:BK466,0,MAX(COLUMN($O466:BK466))-COLUMN($O466:BK466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:BL1901,N(OFFSET($O466:BL466,0,MAX(COLUMN($O466:BL466))-COLUMN($O466:BL466),1,1)))*$H2159","v":0},{"$f":"-SUMPRODUCT($O1901:BM1901,N(OFFSET($O466:BM466,0,MAX(COLUMN($O466:BM466))-COLUMN($O466:BM466),1,1)))*$H2159","v":0}]
[null,null,57,"Overhead to Underground","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1907:O1907,N(OFFSET($O472:O472,0,MAX(COLUMN($O472:O472))-COLUMN($O472:O472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:P1907,N(OFFSET($O472:P472,0,MAX(COLUMN($O472:P472))-COLUMN($O472:P472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:Q1907,N(OFFSET($O472:Q472,0,MAX(COLUMN($O472:Q472))-COLUMN($O472:Q472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:R1907,N(OFFSET($O472:R472,0,MAX(COLUMN($O472:R472))-COLUMN($O472:R472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:S1907,N(OFFSET($O472:S472,0,MAX(COLUMN($O472:S472))-COLUMN($O472:S472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:T1907,N(OFFSET($O472:T472,0,MAX(COLUMN($O472:T472))-COLUMN($O472:T472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:U1907,N(OFFSET($O472:U472,0,MAX(COLUMN($O472:U472))-COLUMN($O472:U472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:V1907,N(OFFSET($O472:V472,0,MAX(COLUMN($O472:V472))-COLUMN($O472:V472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:W1907,N(OFFSET($O472:W472,0,MAX(COLUMN($O472:W472))-COLUMN($O472:W472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:X1907,N(OFFSET($O472:X472,0,MAX(COLUMN($O472:X472))-COLUMN($O472:X472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:Y1907,N(OFFSET($O472:Y472,0,MAX(COLUMN($O472:Y472))-COLUMN($O472:Y472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:Z1907,N(OFFSET($O472:Z472,0,MAX(COLUMN($O472:Z472))-COLUMN($O472:Z472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AA1907,N(OFFSET($O472:AA472,0,MAX(COLUMN($O472:AA472))-COLUMN($O472:AA472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AB1907,N(OFFSET($O472:AB472,0,MAX(COLUMN($O472:AB472))-COLUMN($O472:AB472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AC1907,N(OFFSET($O472:AC472,0,MAX(COLUMN($O472:AC472))-COLUMN($O472:AC472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AD1907,N(OFFSET($O472:AD472,0,MAX(COLUMN($O472:AD472))-COLUMN($O472:AD472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AE1907,N(OFFSET($O472:AE472,0,MAX(COLUMN($O472:AE472))-COLUMN($O472:AE472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AF1907,N(OFFSET($O472:AF472,0,MAX(COLUMN($O472:AF472))-COLUMN($O472:AF472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AG1907,N(OFFSET($O472:AG472,0,MAX(COLUMN($O472:AG472))-COLUMN($O472:AG472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AH1907,N(OFFSET($O472:AH472,0,MAX(COLUMN($O472:AH472))-COLUMN($O472:AH472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AI1907,N(OFFSET($O472:AI472,0,MAX(COLUMN($O472:AI472))-COLUMN($O472:AI472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AJ1907,N(OFFSET($O472:AJ472,0,MAX(COLUMN($O472:AJ472))-COLUMN($O472:AJ472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AK1907,N(OFFSET($O472:AK472,0,MAX(COLUMN($O472:AK472))-COLUMN($O472:AK472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AL1907,N(OFFSET($O472:AL472,0,MAX(COLUMN($O472:AL472))-COLUMN($O472:AL472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AM1907,N(OFFSET($O472:AM472,0,MAX(COLUMN($O472:AM472))-COLUMN($O472:AM472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AN1907,N(OFFSET($O472:AN472,0,MAX(COLUMN($O472:AN472))-COLUMN($O472:AN472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AO1907,N(OFFSET($O472:AO472,0,MAX(COLUMN($O472:AO472))-COLUMN($O472:AO472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AP1907,N(OFFSET($O472:AP472,0,MAX(COLUMN($O472:AP472))-COLUMN($O472:AP472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AQ1907,N(OFFSET($O472:AQ472,0,MAX(COLUMN($O472:AQ472))-COLUMN($O472:AQ472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AR1907,N(OFFSET($O472:AR472,0,MAX(COLUMN($O472:AR472))-COLUMN($O472:AR472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AS1907,N(OFFSET($O472:AS472,0,MAX(COLUMN($O472:AS472))-COLUMN($O472:AS472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AT1907,N(OFFSET($O472:AT472,0,MAX(COLUMN($O472:AT472))-COLUMN($O472:AT472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AU1907,N(OFFSET($O472:AU472,0,MAX(COLUMN($O472:AU472))-COLUMN($O472:AU472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AV1907,N(OFFSET($O472:AV472,0,MAX(COLUMN($O472:AV472))-COLUMN($O472:AV472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AW1907,N(OFFSET($O472:AW472,0,MAX(COLUMN($O472:AW472))-COLUMN($O472:AW472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AX1907,N(OFFSET($O472:AX472,0,MAX(COLUMN($O472:AX472))-COLUMN($O472:AX472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AY1907,N(OFFSET($O472:AY472,0,MAX(COLUMN($O472:AY472))-COLUMN($O472:AY472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:AZ1907,N(OFFSET($O472:AZ472,0,MAX(COLUMN($O472:AZ472))-COLUMN($O472:AZ472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:BA1907,N(OFFSET($O472:BA472,0,MAX(COLUMN($O472:BA472))-COLUMN($O472:BA472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:BB1907,N(OFFSET($O472:BB472,0,MAX(COLUMN($O472:BB472))-COLUMN($O472:BB472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:BC1907,N(OFFSET($O472:BC472,0,MAX(COLUMN($O472:BC472))-COLUMN($O472:BC472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:BD1907,N(OFFSET($O472:BD472,0,MAX(COLUMN($O472:BD472))-COLUMN($O472:BD472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:BE1907,N(OFFSET($O472:BE472,0,MAX(COLUMN($O472:BE472))-COLUMN($O472:BE472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:BF1907,N(OFFSET($O472:BF472,0,MAX(COLUMN($O472:BF472))-COLUMN($O472:BF472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:BG1907,N(OFFSET($O472:BG472,0,MAX(COLUMN($O472:BG472))-COLUMN($O472:BG472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:BH1907,N(OFFSET($O472:BH472,0,MAX(COLUMN($O472:BH472))-COLUMN($O472:BH472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:BI1907,N(OFFSET($O472:BI472,0,MAX(COLUMN($O472:BI472))-COLUMN($O472:BI472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:BJ1907,N(OFFSET($O472:BJ472,0,MAX(COLUMN($O472:BJ472))-COLUMN($O472:BJ472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:BK1907,N(OFFSET($O472:BK472,0,MAX(COLUMN($O472:BK472))-COLUMN($O472:BK472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:BL1907,N(OFFSET($O472:BL472,0,MAX(COLUMN($O472:BL472))-COLUMN($O472:BL472),1,1)))*$H2165","v":0},{"$f":"-SUMPRODUCT($O1907:BM1907,N(OFFSET($O472:BM472,0,MAX(COLUMN($O472:BM472))-COLUMN($O472:BM472),1,1)))*$H2165","v":0}]
[null,null,58,"MP Reliability","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1908:O1908,N(OFFSET($O473:O473,0,MAX(COLUMN($O473:O473))-COLUMN($O473:O473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:P1908,N(OFFSET($O473:P473,0,MAX(COLUMN($O473:P473))-COLUMN($O473:P473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:Q1908,N(OFFSET($O473:Q473,0,MAX(COLUMN($O473:Q473))-COLUMN($O473:Q473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:R1908,N(OFFSET($O473:R473,0,MAX(COLUMN($O473:R473))-COLUMN($O473:R473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:S1908,N(OFFSET($O473:S473,0,MAX(COLUMN($O473:S473))-COLUMN($O473:S473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:T1908,N(OFFSET($O473:T473,0,MAX(COLUMN($O473:T473))-COLUMN($O473:T473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:U1908,N(OFFSET($O473:U473,0,MAX(COLUMN($O473:U473))-COLUMN($O473:U473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:V1908,N(OFFSET($O473:V473,0,MAX(COLUMN($O473:V473))-COLUMN($O473:V473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:W1908,N(OFFSET($O473:W473,0,MAX(COLUMN($O473:W473))-COLUMN($O473:W473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:X1908,N(OFFSET($O473:X473,0,MAX(COLUMN($O473:X473))-COLUMN($O473:X473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:Y1908,N(OFFSET($O473:Y473,0,MAX(COLUMN($O473:Y473))-COLUMN($O473:Y473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:Z1908,N(OFFSET($O473:Z473,0,MAX(COLUMN($O473:Z473))-COLUMN($O473:Z473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AA1908,N(OFFSET($O473:AA473,0,MAX(COLUMN($O473:AA473))-COLUMN($O473:AA473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AB1908,N(OFFSET($O473:AB473,0,MAX(COLUMN($O473:AB473))-COLUMN($O473:AB473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AC1908,N(OFFSET($O473:AC473,0,MAX(COLUMN($O473:AC473))-COLUMN($O473:AC473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AD1908,N(OFFSET($O473:AD473,0,MAX(COLUMN($O473:AD473))-COLUMN($O473:AD473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AE1908,N(OFFSET($O473:AE473,0,MAX(COLUMN($O473:AE473))-COLUMN($O473:AE473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AF1908,N(OFFSET($O473:AF473,0,MAX(COLUMN($O473:AF473))-COLUMN($O473:AF473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AG1908,N(OFFSET($O473:AG473,0,MAX(COLUMN($O473:AG473))-COLUMN($O473:AG473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AH1908,N(OFFSET($O473:AH473,0,MAX(COLUMN($O473:AH473))-COLUMN($O473:AH473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AI1908,N(OFFSET($O473:AI473,0,MAX(COLUMN($O473:AI473))-COLUMN($O473:AI473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AJ1908,N(OFFSET($O473:AJ473,0,MAX(COLUMN($O473:AJ473))-COLUMN($O473:AJ473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AK1908,N(OFFSET($O473:AK473,0,MAX(COLUMN($O473:AK473))-COLUMN($O473:AK473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AL1908,N(OFFSET($O473:AL473,0,MAX(COLUMN($O473:AL473))-COLUMN($O473:AL473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AM1908,N(OFFSET($O473:AM473,0,MAX(COLUMN($O473:AM473))-COLUMN($O473:AM473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AN1908,N(OFFSET($O473:AN473,0,MAX(COLUMN($O473:AN473))-COLUMN($O473:AN473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AO1908,N(OFFSET($O473:AO473,0,MAX(COLUMN($O473:AO473))-COLUMN($O473:AO473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AP1908,N(OFFSET($O473:AP473,0,MAX(COLUMN($O473:AP473))-COLUMN($O473:AP473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AQ1908,N(OFFSET($O473:AQ473,0,MAX(COLUMN($O473:AQ473))-COLUMN($O473:AQ473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AR1908,N(OFFSET($O473:AR473,0,MAX(COLUMN($O473:AR473))-COLUMN($O473:AR473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AS1908,N(OFFSET($O473:AS473,0,MAX(COLUMN($O473:AS473))-COLUMN($O473:AS473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AT1908,N(OFFSET($O473:AT473,0,MAX(COLUMN($O473:AT473))-COLUMN($O473:AT473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AU1908,N(OFFSET($O473:AU473,0,MAX(COLUMN($O473:AU473))-COLUMN($O473:AU473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AV1908,N(OFFSET($O473:AV473,0,MAX(COLUMN($O473:AV473))-COLUMN($O473:AV473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AW1908,N(OFFSET($O473:AW473,0,MAX(COLUMN($O473:AW473))-COLUMN($O473:AW473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AX1908,N(OFFSET($O473:AX473,0,MAX(COLUMN($O473:AX473))-COLUMN($O473:AX473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AY1908,N(OFFSET($O473:AY473,0,MAX(COLUMN($O473:AY473))-COLUMN($O473:AY473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:AZ1908,N(OFFSET($O473:AZ473,0,MAX(COLUMN($O473:AZ473))-COLUMN($O473:AZ473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:BA1908,N(OFFSET($O473:BA473,0,MAX(COLUMN($O473:BA473))-COLUMN($O473:BA473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:BB1908,N(OFFSET($O473:BB473,0,MAX(COLUMN($O473:BB473))-COLUMN($O473:BB473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:BC1908,N(OFFSET($O473:BC473,0,MAX(COLUMN($O473:BC473))-COLUMN($O473:BC473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:BD1908,N(OFFSET($O473:BD473,0,MAX(COLUMN($O473:BD473))-COLUMN($O473:BD473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:BE1908,N(OFFSET($O473:BE473,0,MAX(COLUMN($O473:BE473))-COLUMN($O473:BE473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:BF1908,N(OFFSET($O473:BF473,0,MAX(COLUMN($O473:BF473))-COLUMN($O473:BF473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:BG1908,N(OFFSET($O473:BG473,0,MAX(COLUMN($O473:BG473))-COLUMN($O473:BG473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:BH1908,N(OFFSET($O473:BH473,0,MAX(COLUMN($O473:BH473))-COLUMN($O473:BH473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:BI1908,N(OFFSET($O473:BI473,0,MAX(COLUMN($O473:BI473))-COLUMN($O473:BI473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:BJ1908,N(OFFSET($O473:BJ473,0,MAX(COLUMN($O473:BJ473))-COLUMN($O473:BJ473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:BK1908,N(OFFSET($O473:BK473,0,MAX(COLUMN($O473:BK473))-COLUMN($O473:BK473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:BL1908,N(OFFSET($O473:BL473,0,MAX(COLUMN($O473:BL473))-COLUMN($O473:BL473),1,1)))*$H2166","v":0},{"$f":"-SUMPRODUCT($O1908:BM1908,N(OFFSET($O473:BM473,0,MAX(COLUMN($O473:BM473))-COLUMN($O473:BM473),1,1)))*$H2166","v":0}]
[null,null,62,"Lateral Hardening","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1912:O1912,N(OFFSET($O477:O477,0,MAX(COLUMN($O477:O477))-COLUMN($O477:O477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:P1912,N(OFFSET($O477:P477,0,MAX(COLUMN($O477:P477))-COLUMN($O477:P477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:Q1912,N(OFFSET($O477:Q477,0,MAX(COLUMN($O477:Q477))-COLUMN($O477:Q477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:R1912,N(OFFSET($O477:R477,0,MAX(COLUMN($O477:R477))-COLUMN($O477:R477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:S1912,N(OFFSET($O477:S477,0,MAX(COLUMN($O477:S477))-COLUMN($O477:S477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:T1912,N(OFFSET($O477:T477,0,MAX(COLUMN($O477:T477))-COLUMN($O477:T477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:U1912,N(OFFSET($O477:U477,0,MAX(COLUMN($O477:U477))-COLUMN($O477:U477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:V1912,N(OFFSET($O477:V477,0,MAX(COLUMN($O477:V477))-COLUMN($O477:V477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:W1912,N(OFFSET($O477:W477,0,MAX(COLUMN($O477:W477))-COLUMN($O477:W477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:X1912,N(OFFSET($O477:X477,0,MAX(COLUMN($O477:X477))-COLUMN($O477:X477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:Y1912,N(OFFSET($O477:Y477,0,MAX(COLUMN($O477:Y477))-COLUMN($O477:Y477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:Z1912,N(OFFSET($O477:Z477,0,MAX(COLUMN($O477:Z477))-COLUMN($O477:Z477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AA1912,N(OFFSET($O477:AA477,0,MAX(COLUMN($O477:AA477))-COLUMN($O477:AA477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AB1912,N(OFFSET($O477:AB477,0,MAX(COLUMN($O477:AB477))-COLUMN($O477:AB477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AC1912,N(OFFSET($O477:AC477,0,MAX(COLUMN($O477:AC477))-COLUMN($O477:AC477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AD1912,N(OFFSET($O477:AD477,0,MAX(COLUMN($O477:AD477))-COLUMN($O477:AD477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AE1912,N(OFFSET($O477:AE477,0,MAX(COLUMN($O477:AE477))-COLUMN($O477:AE477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AF1912,N(OFFSET($O477:AF477,0,MAX(COLUMN($O477:AF477))-COLUMN($O477:AF477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AG1912,N(OFFSET($O477:AG477,0,MAX(COLUMN($O477:AG477))-COLUMN($O477:AG477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AH1912,N(OFFSET($O477:AH477,0,MAX(COLUMN($O477:AH477))-COLUMN($O477:AH477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AI1912,N(OFFSET($O477:AI477,0,MAX(COLUMN($O477:AI477))-COLUMN($O477:AI477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AJ1912,N(OFFSET($O477:AJ477,0,MAX(COLUMN($O477:AJ477))-COLUMN($O477:AJ477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AK1912,N(OFFSET($O477:AK477,0,MAX(COLUMN($O477:AK477))-COLUMN($O477:AK477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AL1912,N(OFFSET($O477:AL477,0,MAX(COLUMN($O477:AL477))-COLUMN($O477:AL477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AM1912,N(OFFSET($O477:AM477,0,MAX(COLUMN($O477:AM477))-COLUMN($O477:AM477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AN1912,N(OFFSET($O477:AN477,0,MAX(COLUMN($O477:AN477))-COLUMN($O477:AN477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AO1912,N(OFFSET($O477:AO477,0,MAX(COLUMN($O477:AO477))-COLUMN($O477:AO477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AP1912,N(OFFSET($O477:AP477,0,MAX(COLUMN($O477:AP477))-COLUMN($O477:AP477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AQ1912,N(OFFSET($O477:AQ477,0,MAX(COLUMN($O477:AQ477))-COLUMN($O477:AQ477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AR1912,N(OFFSET($O477:AR477,0,MAX(COLUMN($O477:AR477))-COLUMN($O477:AR477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AS1912,N(OFFSET($O477:AS477,0,MAX(COLUMN($O477:AS477))-COLUMN($O477:AS477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AT1912,N(OFFSET($O477:AT477,0,MAX(COLUMN($O477:AT477))-COLUMN($O477:AT477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AU1912,N(OFFSET($O477:AU477,0,MAX(COLUMN($O477:AU477))-COLUMN($O477:AU477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AV1912,N(OFFSET($O477:AV477,0,MAX(COLUMN($O477:AV477))-COLUMN($O477:AV477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AW1912,N(OFFSET($O477:AW477,0,MAX(COLUMN($O477:AW477))-COLUMN($O477:AW477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AX1912,N(OFFSET($O477:AX477,0,MAX(COLUMN($O477:AX477))-COLUMN($O477:AX477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AY1912,N(OFFSET($O477:AY477,0,MAX(COLUMN($O477:AY477))-COLUMN($O477:AY477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:AZ1912,N(OFFSET($O477:AZ477,0,MAX(COLUMN($O477:AZ477))-COLUMN($O477:AZ477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:BA1912,N(OFFSET($O477:BA477,0,MAX(COLUMN($O477:BA477))-COLUMN($O477:BA477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:BB1912,N(OFFSET($O477:BB477,0,MAX(COLUMN($O477:BB477))-COLUMN($O477:BB477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:BC1912,N(OFFSET($O477:BC477,0,MAX(COLUMN($O477:BC477))-COLUMN($O477:BC477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:BD1912,N(OFFSET($O477:BD477,0,MAX(COLUMN($O477:BD477))-COLUMN($O477:BD477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:BE1912,N(OFFSET($O477:BE477,0,MAX(COLUMN($O477:BE477))-COLUMN($O477:BE477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:BF1912,N(OFFSET($O477:BF477,0,MAX(COLUMN($O477:BF477))-COLUMN($O477:BF477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:BG1912,N(OFFSET($O477:BG477,0,MAX(COLUMN($O477:BG477))-COLUMN($O477:BG477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:BH1912,N(OFFSET($O477:BH477,0,MAX(COLUMN($O477:BH477))-COLUMN($O477:BH477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:BI1912,N(OFFSET($O477:BI477,0,MAX(COLUMN($O477:BI477))-COLUMN($O477:BI477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:BJ1912,N(OFFSET($O477:BJ477,0,MAX(COLUMN($O477:BJ477))-COLUMN($O477:BJ477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:BK1912,N(OFFSET($O477:BK477,0,MAX(COLUMN($O477:BK477))-COLUMN($O477:BK477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:BL1912,N(OFFSET($O477:BL477,0,MAX(COLUMN($O477:BL477))-COLUMN($O477:BL477),1,1)))*$H2170","v":0},{"$f":"-SUMPRODUCT($O1912:BM1912,N(OFFSET($O477:BM477,0,MAX(COLUMN($O477:BM477))-COLUMN($O477:BM477),1,1)))*$H2170","v":0}]
[null,null,{"$f":"C2173+1","v":66},"Other","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1916:O1916,N(OFFSET($O481:O481,0,MAX(COLUMN($O481:O481))-COLUMN($O481:O481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:P1916,N(OFFSET($O481:P481,0,MAX(COLUMN($O481:P481))-COLUMN($O481:P481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:Q1916,N(OFFSET($O481:Q481,0,MAX(COLUMN($O481:Q481))-COLUMN($O481:Q481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:R1916,N(OFFSET($O481:R481,0,MAX(COLUMN($O481:R481))-COLUMN($O481:R481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:S1916,N(OFFSET($O481:S481,0,MAX(COLUMN($O481:S481))-COLUMN($O481:S481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:T1916,N(OFFSET($O481:T481,0,MAX(COLUMN($O481:T481))-COLUMN($O481:T481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:U1916,N(OFFSET($O481:U481,0,MAX(COLUMN($O481:U481))-COLUMN($O481:U481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:V1916,N(OFFSET($O481:V481,0,MAX(COLUMN($O481:V481))-COLUMN($O481:V481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:W1916,N(OFFSET($O481:W481,0,MAX(COLUMN($O481:W481))-COLUMN($O481:W481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:X1916,N(OFFSET($O481:X481,0,MAX(COLUMN($O481:X481))-COLUMN($O481:X481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:Y1916,N(OFFSET($O481:Y481,0,MAX(COLUMN($O481:Y481))-COLUMN($O481:Y481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:Z1916,N(OFFSET($O481:Z481,0,MAX(COLUMN($O481:Z481))-COLUMN($O481:Z481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AA1916,N(OFFSET($O481:AA481,0,MAX(COLUMN($O481:AA481))-COLUMN($O481:AA481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AB1916,N(OFFSET($O481:AB481,0,MAX(COLUMN($O481:AB481))-COLUMN($O481:AB481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AC1916,N(OFFSET($O481:AC481,0,MAX(COLUMN($O481:AC481))-COLUMN($O481:AC481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AD1916,N(OFFSET($O481:AD481,0,MAX(COLUMN($O481:AD481))-COLUMN($O481:AD481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AE1916,N(OFFSET($O481:AE481,0,MAX(COLUMN($O481:AE481))-COLUMN($O481:AE481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AF1916,N(OFFSET($O481:AF481,0,MAX(COLUMN($O481:AF481))-COLUMN($O481:AF481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AG1916,N(OFFSET($O481:AG481,0,MAX(COLUMN($O481:AG481))-COLUMN($O481:AG481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AH1916,N(OFFSET($O481:AH481,0,MAX(COLUMN($O481:AH481))-COLUMN($O481:AH481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AI1916,N(OFFSET($O481:AI481,0,MAX(COLUMN($O481:AI481))-COLUMN($O481:AI481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AJ1916,N(OFFSET($O481:AJ481,0,MAX(COLUMN($O481:AJ481))-COLUMN($O481:AJ481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AK1916,N(OFFSET($O481:AK481,0,MAX(COLUMN($O481:AK481))-COLUMN($O481:AK481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AL1916,N(OFFSET($O481:AL481,0,MAX(COLUMN($O481:AL481))-COLUMN($O481:AL481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AM1916,N(OFFSET($O481:AM481,0,MAX(COLUMN($O481:AM481))-COLUMN($O481:AM481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AN1916,N(OFFSET($O481:AN481,0,MAX(COLUMN($O481:AN481))-COLUMN($O481:AN481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AO1916,N(OFFSET($O481:AO481,0,MAX(COLUMN($O481:AO481))-COLUMN($O481:AO481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AP1916,N(OFFSET($O481:AP481,0,MAX(COLUMN($O481:AP481))-COLUMN($O481:AP481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AQ1916,N(OFFSET($O481:AQ481,0,MAX(COLUMN($O481:AQ481))-COLUMN($O481:AQ481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AR1916,N(OFFSET($O481:AR481,0,MAX(COLUMN($O481:AR481))-COLUMN($O481:AR481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AS1916,N(OFFSET($O481:AS481,0,MAX(COLUMN($O481:AS481))-COLUMN($O481:AS481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AT1916,N(OFFSET($O481:AT481,0,MAX(COLUMN($O481:AT481))-COLUMN($O481:AT481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AU1916,N(OFFSET($O481:AU481,0,MAX(COLUMN($O481:AU481))-COLUMN($O481:AU481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AV1916,N(OFFSET($O481:AV481,0,MAX(COLUMN($O481:AV481))-COLUMN($O481:AV481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AW1916,N(OFFSET($O481:AW481,0,MAX(COLUMN($O481:AW481))-COLUMN($O481:AW481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AX1916,N(OFFSET($O481:AX481,0,MAX(COLUMN($O481:AX481))-COLUMN($O481:AX481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AY1916,N(OFFSET($O481:AY481,0,MAX(COLUMN($O481:AY481))-COLUMN($O481:AY481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:AZ1916,N(OFFSET($O481:AZ481,0,MAX(COLUMN($O481:AZ481))-COLUMN($O481:AZ481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:BA1916,N(OFFSET($O481:BA481,0,MAX(COLUMN($O481:BA481))-COLUMN($O481:BA481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:BB1916,N(OFFSET($O481:BB481,0,MAX(COLUMN($O481:BB481))-COLUMN($O481:BB481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:BC1916,N(OFFSET($O481:BC481,0,MAX(COLUMN($O481:BC481))-COLUMN($O481:BC481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:BD1916,N(OFFSET($O481:BD481,0,MAX(COLUMN($O481:BD481))-COLUMN($O481:BD481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:BE1916,N(OFFSET($O481:BE481,0,MAX(COLUMN($O481:BE481))-COLUMN($O481:BE481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:BF1916,N(OFFSET($O481:BF481,0,MAX(COLUMN($O481:BF481))-COLUMN($O481:BF481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:BG1916,N(OFFSET($O481:BG481,0,MAX(COLUMN($O481:BG481))-COLUMN($O481:BG481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:BH1916,N(OFFSET($O481:BH481,0,MAX(COLUMN($O481:BH481))-COLUMN($O481:BH481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:BI1916,N(OFFSET($O481:BI481,0,MAX(COLUMN($O481:BI481))-COLUMN($O481:BI481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:BJ1916,N(OFFSET($O481:BJ481,0,MAX(COLUMN($O481:BJ481))-COLUMN($O481:BJ481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:BK1916,N(OFFSET($O481:BK481,0,MAX(COLUMN($O481:BK481))-COLUMN($O481:BK481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:BL1916,N(OFFSET($O481:BL481,0,MAX(COLUMN($O481:BL481))-COLUMN($O481:BL481),1,1)))*$H2174","v":0},{"$f":"-SUMPRODUCT($O1916:BM1916,N(OFFSET($O481:BM481,0,MAX(COLUMN($O481:BM481))-COLUMN($O481:BM481),1,1)))*$H2174","v":0}]
[null,null,70,"Fleet","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1920:O1920,N(OFFSET($O485:O485,0,MAX(COLUMN($O485:O485))-COLUMN($O485:O485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:P1920,N(OFFSET($O485:P485,0,MAX(COLUMN($O485:P485))-COLUMN($O485:P485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:Q1920,N(OFFSET($O485:Q485,0,MAX(COLUMN($O485:Q485))-COLUMN($O485:Q485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:R1920,N(OFFSET($O485:R485,0,MAX(COLUMN($O485:R485))-COLUMN($O485:R485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:S1920,N(OFFSET($O485:S485,0,MAX(COLUMN($O485:S485))-COLUMN($O485:S485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:T1920,N(OFFSET($O485:T485,0,MAX(COLUMN($O485:T485))-COLUMN($O485:T485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:U1920,N(OFFSET($O485:U485,0,MAX(COLUMN($O485:U485))-COLUMN($O485:U485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:V1920,N(OFFSET($O485:V485,0,MAX(COLUMN($O485:V485))-COLUMN($O485:V485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:W1920,N(OFFSET($O485:W485,0,MAX(COLUMN($O485:W485))-COLUMN($O485:W485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:X1920,N(OFFSET($O485:X485,0,MAX(COLUMN($O485:X485))-COLUMN($O485:X485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:Y1920,N(OFFSET($O485:Y485,0,MAX(COLUMN($O485:Y485))-COLUMN($O485:Y485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:Z1920,N(OFFSET($O485:Z485,0,MAX(COLUMN($O485:Z485))-COLUMN($O485:Z485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AA1920,N(OFFSET($O485:AA485,0,MAX(COLUMN($O485:AA485))-COLUMN($O485:AA485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AB1920,N(OFFSET($O485:AB485,0,MAX(COLUMN($O485:AB485))-COLUMN($O485:AB485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AC1920,N(OFFSET($O485:AC485,0,MAX(COLUMN($O485:AC485))-COLUMN($O485:AC485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AD1920,N(OFFSET($O485:AD485,0,MAX(COLUMN($O485:AD485))-COLUMN($O485:AD485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AE1920,N(OFFSET($O485:AE485,0,MAX(COLUMN($O485:AE485))-COLUMN($O485:AE485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AF1920,N(OFFSET($O485:AF485,0,MAX(COLUMN($O485:AF485))-COLUMN($O485:AF485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AG1920,N(OFFSET($O485:AG485,0,MAX(COLUMN($O485:AG485))-COLUMN($O485:AG485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AH1920,N(OFFSET($O485:AH485,0,MAX(COLUMN($O485:AH485))-COLUMN($O485:AH485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AI1920,N(OFFSET($O485:AI485,0,MAX(COLUMN($O485:AI485))-COLUMN($O485:AI485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AJ1920,N(OFFSET($O485:AJ485,0,MAX(COLUMN($O485:AJ485))-COLUMN($O485:AJ485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AK1920,N(OFFSET($O485:AK485,0,MAX(COLUMN($O485:AK485))-COLUMN($O485:AK485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AL1920,N(OFFSET($O485:AL485,0,MAX(COLUMN($O485:AL485))-COLUMN($O485:AL485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AM1920,N(OFFSET($O485:AM485,0,MAX(COLUMN($O485:AM485))-COLUMN($O485:AM485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AN1920,N(OFFSET($O485:AN485,0,MAX(COLUMN($O485:AN485))-COLUMN($O485:AN485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AO1920,N(OFFSET($O485:AO485,0,MAX(COLUMN($O485:AO485))-COLUMN($O485:AO485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AP1920,N(OFFSET($O485:AP485,0,MAX(COLUMN($O485:AP485))-COLUMN($O485:AP485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AQ1920,N(OFFSET($O485:AQ485,0,MAX(COLUMN($O485:AQ485))-COLUMN($O485:AQ485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AR1920,N(OFFSET($O485:AR485,0,MAX(COLUMN($O485:AR485))-COLUMN($O485:AR485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AS1920,N(OFFSET($O485:AS485,0,MAX(COLUMN($O485:AS485))-COLUMN($O485:AS485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AT1920,N(OFFSET($O485:AT485,0,MAX(COLUMN($O485:AT485))-COLUMN($O485:AT485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AU1920,N(OFFSET($O485:AU485,0,MAX(COLUMN($O485:AU485))-COLUMN($O485:AU485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AV1920,N(OFFSET($O485:AV485,0,MAX(COLUMN($O485:AV485))-COLUMN($O485:AV485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AW1920,N(OFFSET($O485:AW485,0,MAX(COLUMN($O485:AW485))-COLUMN($O485:AW485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AX1920,N(OFFSET($O485:AX485,0,MAX(COLUMN($O485:AX485))-COLUMN($O485:AX485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AY1920,N(OFFSET($O485:AY485,0,MAX(COLUMN($O485:AY485))-COLUMN($O485:AY485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:AZ1920,N(OFFSET($O485:AZ485,0,MAX(COLUMN($O485:AZ485))-COLUMN($O485:AZ485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:BA1920,N(OFFSET($O485:BA485,0,MAX(COLUMN($O485:BA485))-COLUMN($O485:BA485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:BB1920,N(OFFSET($O485:BB485,0,MAX(COLUMN($O485:BB485))-COLUMN($O485:BB485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:BC1920,N(OFFSET($O485:BC485,0,MAX(COLUMN($O485:BC485))-COLUMN($O485:BC485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:BD1920,N(OFFSET($O485:BD485,0,MAX(COLUMN($O485:BD485))-COLUMN($O485:BD485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:BE1920,N(OFFSET($O485:BE485,0,MAX(COLUMN($O485:BE485))-COLUMN($O485:BE485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:BF1920,N(OFFSET($O485:BF485,0,MAX(COLUMN($O485:BF485))-COLUMN($O485:BF485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:BG1920,N(OFFSET($O485:BG485,0,MAX(COLUMN($O485:BG485))-COLUMN($O485:BG485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:BH1920,N(OFFSET($O485:BH485,0,MAX(COLUMN($O485:BH485))-COLUMN($O485:BH485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:BI1920,N(OFFSET($O485:BI485,0,MAX(COLUMN($O485:BI485))-COLUMN($O485:BI485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:BJ1920,N(OFFSET($O485:BJ485,0,MAX(COLUMN($O485:BJ485))-COLUMN($O485:BJ485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:BK1920,N(OFFSET($O485:BK485,0,MAX(COLUMN($O485:BK485))-COLUMN($O485:BK485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:BL1920,N(OFFSET($O485:BL485,0,MAX(COLUMN($O485:BL485))-COLUMN($O485:BL485),1,1)))*$H2178","v":0},{"$f":"-SUMPRODUCT($O1920:BM1920,N(OFFSET($O485:BM485,0,MAX(COLUMN($O485:BM485))-COLUMN($O485:BM485),1,1)))*$H2178","v":0}]
[null,null,71,"Outside Requests","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1921:O1921,N(OFFSET($O486:O486,0,MAX(COLUMN($O486:O486))-COLUMN($O486:O486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:P1921,N(OFFSET($O486:P486,0,MAX(COLUMN($O486:P486))-COLUMN($O486:P486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:Q1921,N(OFFSET($O486:Q486,0,MAX(COLUMN($O486:Q486))-COLUMN($O486:Q486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:R1921,N(OFFSET($O486:R486,0,MAX(COLUMN($O486:R486))-COLUMN($O486:R486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:S1921,N(OFFSET($O486:S486,0,MAX(COLUMN($O486:S486))-COLUMN($O486:S486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:T1921,N(OFFSET($O486:T486,0,MAX(COLUMN($O486:T486))-COLUMN($O486:T486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:U1921,N(OFFSET($O486:U486,0,MAX(COLUMN($O486:U486))-COLUMN($O486:U486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:V1921,N(OFFSET($O486:V486,0,MAX(COLUMN($O486:V486))-COLUMN($O486:V486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:W1921,N(OFFSET($O486:W486,0,MAX(COLUMN($O486:W486))-COLUMN($O486:W486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:X1921,N(OFFSET($O486:X486,0,MAX(COLUMN($O486:X486))-COLUMN($O486:X486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:Y1921,N(OFFSET($O486:Y486,0,MAX(COLUMN($O486:Y486))-COLUMN($O486:Y486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:Z1921,N(OFFSET($O486:Z486,0,MAX(COLUMN($O486:Z486))-COLUMN($O486:Z486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AA1921,N(OFFSET($O486:AA486,0,MAX(COLUMN($O486:AA486))-COLUMN($O486:AA486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AB1921,N(OFFSET($O486:AB486,0,MAX(COLUMN($O486:AB486))-COLUMN($O486:AB486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AC1921,N(OFFSET($O486:AC486,0,MAX(COLUMN($O486:AC486))-COLUMN($O486:AC486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AD1921,N(OFFSET($O486:AD486,0,MAX(COLUMN($O486:AD486))-COLUMN($O486:AD486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AE1921,N(OFFSET($O486:AE486,0,MAX(COLUMN($O486:AE486))-COLUMN($O486:AE486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AF1921,N(OFFSET($O486:AF486,0,MAX(COLUMN($O486:AF486))-COLUMN($O486:AF486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AG1921,N(OFFSET($O486:AG486,0,MAX(COLUMN($O486:AG486))-COLUMN($O486:AG486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AH1921,N(OFFSET($O486:AH486,0,MAX(COLUMN($O486:AH486))-COLUMN($O486:AH486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AI1921,N(OFFSET($O486:AI486,0,MAX(COLUMN($O486:AI486))-COLUMN($O486:AI486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AJ1921,N(OFFSET($O486:AJ486,0,MAX(COLUMN($O486:AJ486))-COLUMN($O486:AJ486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AK1921,N(OFFSET($O486:AK486,0,MAX(COLUMN($O486:AK486))-COLUMN($O486:AK486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AL1921,N(OFFSET($O486:AL486,0,MAX(COLUMN($O486:AL486))-COLUMN($O486:AL486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AM1921,N(OFFSET($O486:AM486,0,MAX(COLUMN($O486:AM486))-COLUMN($O486:AM486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AN1921,N(OFFSET($O486:AN486,0,MAX(COLUMN($O486:AN486))-COLUMN($O486:AN486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AO1921,N(OFFSET($O486:AO486,0,MAX(COLUMN($O486:AO486))-COLUMN($O486:AO486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AP1921,N(OFFSET($O486:AP486,0,MAX(COLUMN($O486:AP486))-COLUMN($O486:AP486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AQ1921,N(OFFSET($O486:AQ486,0,MAX(COLUMN($O486:AQ486))-COLUMN($O486:AQ486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AR1921,N(OFFSET($O486:AR486,0,MAX(COLUMN($O486:AR486))-COLUMN($O486:AR486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AS1921,N(OFFSET($O486:AS486,0,MAX(COLUMN($O486:AS486))-COLUMN($O486:AS486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AT1921,N(OFFSET($O486:AT486,0,MAX(COLUMN($O486:AT486))-COLUMN($O486:AT486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AU1921,N(OFFSET($O486:AU486,0,MAX(COLUMN($O486:AU486))-COLUMN($O486:AU486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AV1921,N(OFFSET($O486:AV486,0,MAX(COLUMN($O486:AV486))-COLUMN($O486:AV486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AW1921,N(OFFSET($O486:AW486,0,MAX(COLUMN($O486:AW486))-COLUMN($O486:AW486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AX1921,N(OFFSET($O486:AX486,0,MAX(COLUMN($O486:AX486))-COLUMN($O486:AX486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AY1921,N(OFFSET($O486:AY486,0,MAX(COLUMN($O486:AY486))-COLUMN($O486:AY486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:AZ1921,N(OFFSET($O486:AZ486,0,MAX(COLUMN($O486:AZ486))-COLUMN($O486:AZ486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:BA1921,N(OFFSET($O486:BA486,0,MAX(COLUMN($O486:BA486))-COLUMN($O486:BA486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:BB1921,N(OFFSET($O486:BB486,0,MAX(COLUMN($O486:BB486))-COLUMN($O486:BB486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:BC1921,N(OFFSET($O486:BC486,0,MAX(COLUMN($O486:BC486))-COLUMN($O486:BC486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:BD1921,N(OFFSET($O486:BD486,0,MAX(COLUMN($O486:BD486))-COLUMN($O486:BD486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:BE1921,N(OFFSET($O486:BE486,0,MAX(COLUMN($O486:BE486))-COLUMN($O486:BE486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:BF1921,N(OFFSET($O486:BF486,0,MAX(COLUMN($O486:BF486))-COLUMN($O486:BF486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:BG1921,N(OFFSET($O486:BG486,0,MAX(COLUMN($O486:BG486))-COLUMN($O486:BG486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:BH1921,N(OFFSET($O486:BH486,0,MAX(COLUMN($O486:BH486))-COLUMN($O486:BH486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:BI1921,N(OFFSET($O486:BI486,0,MAX(COLUMN($O486:BI486))-COLUMN($O486:BI486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:BJ1921,N(OFFSET($O486:BJ486,0,MAX(COLUMN($O486:BJ486))-COLUMN($O486:BJ486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:BK1921,N(OFFSET($O486:BK486,0,MAX(COLUMN($O486:BK486))-COLUMN($O486:BK486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:BL1921,N(OFFSET($O486:BL486,0,MAX(COLUMN($O486:BL486))-COLUMN($O486:BL486),1,1)))*$H2179","v":0},{"$f":"-SUMPRODUCT($O1921:BM1921,N(OFFSET($O486:BM486,0,MAX(COLUMN($O486:BM486))-COLUMN($O486:BM486),1,1)))*$H2179","v":0}]
[null,null,77,"CT Overhauls (Outage Execution and Not Parts)","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1927:O1927,N(OFFSET($O492:O492,0,MAX(COLUMN($O492:O492))-COLUMN($O492:O492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:P1927,N(OFFSET($O492:P492,0,MAX(COLUMN($O492:P492))-COLUMN($O492:P492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:Q1927,N(OFFSET($O492:Q492,0,MAX(COLUMN($O492:Q492))-COLUMN($O492:Q492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:R1927,N(OFFSET($O492:R492,0,MAX(COLUMN($O492:R492))-COLUMN($O492:R492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:S1927,N(OFFSET($O492:S492,0,MAX(COLUMN($O492:S492))-COLUMN($O492:S492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:T1927,N(OFFSET($O492:T492,0,MAX(COLUMN($O492:T492))-COLUMN($O492:T492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:U1927,N(OFFSET($O492:U492,0,MAX(COLUMN($O492:U492))-COLUMN($O492:U492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:V1927,N(OFFSET($O492:V492,0,MAX(COLUMN($O492:V492))-COLUMN($O492:V492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:W1927,N(OFFSET($O492:W492,0,MAX(COLUMN($O492:W492))-COLUMN($O492:W492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:X1927,N(OFFSET($O492:X492,0,MAX(COLUMN($O492:X492))-COLUMN($O492:X492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:Y1927,N(OFFSET($O492:Y492,0,MAX(COLUMN($O492:Y492))-COLUMN($O492:Y492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:Z1927,N(OFFSET($O492:Z492,0,MAX(COLUMN($O492:Z492))-COLUMN($O492:Z492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AA1927,N(OFFSET($O492:AA492,0,MAX(COLUMN($O492:AA492))-COLUMN($O492:AA492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AB1927,N(OFFSET($O492:AB492,0,MAX(COLUMN($O492:AB492))-COLUMN($O492:AB492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AC1927,N(OFFSET($O492:AC492,0,MAX(COLUMN($O492:AC492))-COLUMN($O492:AC492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AD1927,N(OFFSET($O492:AD492,0,MAX(COLUMN($O492:AD492))-COLUMN($O492:AD492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AE1927,N(OFFSET($O492:AE492,0,MAX(COLUMN($O492:AE492))-COLUMN($O492:AE492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AF1927,N(OFFSET($O492:AF492,0,MAX(COLUMN($O492:AF492))-COLUMN($O492:AF492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AG1927,N(OFFSET($O492:AG492,0,MAX(COLUMN($O492:AG492))-COLUMN($O492:AG492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AH1927,N(OFFSET($O492:AH492,0,MAX(COLUMN($O492:AH492))-COLUMN($O492:AH492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AI1927,N(OFFSET($O492:AI492,0,MAX(COLUMN($O492:AI492))-COLUMN($O492:AI492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AJ1927,N(OFFSET($O492:AJ492,0,MAX(COLUMN($O492:AJ492))-COLUMN($O492:AJ492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AK1927,N(OFFSET($O492:AK492,0,MAX(COLUMN($O492:AK492))-COLUMN($O492:AK492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AL1927,N(OFFSET($O492:AL492,0,MAX(COLUMN($O492:AL492))-COLUMN($O492:AL492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AM1927,N(OFFSET($O492:AM492,0,MAX(COLUMN($O492:AM492))-COLUMN($O492:AM492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AN1927,N(OFFSET($O492:AN492,0,MAX(COLUMN($O492:AN492))-COLUMN($O492:AN492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AO1927,N(OFFSET($O492:AO492,0,MAX(COLUMN($O492:AO492))-COLUMN($O492:AO492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AP1927,N(OFFSET($O492:AP492,0,MAX(COLUMN($O492:AP492))-COLUMN($O492:AP492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AQ1927,N(OFFSET($O492:AQ492,0,MAX(COLUMN($O492:AQ492))-COLUMN($O492:AQ492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AR1927,N(OFFSET($O492:AR492,0,MAX(COLUMN($O492:AR492))-COLUMN($O492:AR492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AS1927,N(OFFSET($O492:AS492,0,MAX(COLUMN($O492:AS492))-COLUMN($O492:AS492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AT1927,N(OFFSET($O492:AT492,0,MAX(COLUMN($O492:AT492))-COLUMN($O492:AT492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AU1927,N(OFFSET($O492:AU492,0,MAX(COLUMN($O492:AU492))-COLUMN($O492:AU492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AV1927,N(OFFSET($O492:AV492,0,MAX(COLUMN($O492:AV492))-COLUMN($O492:AV492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AW1927,N(OFFSET($O492:AW492,0,MAX(COLUMN($O492:AW492))-COLUMN($O492:AW492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AX1927,N(OFFSET($O492:AX492,0,MAX(COLUMN($O492:AX492))-COLUMN($O492:AX492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AY1927,N(OFFSET($O492:AY492,0,MAX(COLUMN($O492:AY492))-COLUMN($O492:AY492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:AZ1927,N(OFFSET($O492:AZ492,0,MAX(COLUMN($O492:AZ492))-COLUMN($O492:AZ492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:BA1927,N(OFFSET($O492:BA492,0,MAX(COLUMN($O492:BA492))-COLUMN($O492:BA492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:BB1927,N(OFFSET($O492:BB492,0,MAX(COLUMN($O492:BB492))-COLUMN($O492:BB492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:BC1927,N(OFFSET($O492:BC492,0,MAX(COLUMN($O492:BC492))-COLUMN($O492:BC492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:BD1927,N(OFFSET($O492:BD492,0,MAX(COLUMN($O492:BD492))-COLUMN($O492:BD492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:BE1927,N(OFFSET($O492:BE492,0,MAX(COLUMN($O492:BE492))-COLUMN($O492:BE492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:BF1927,N(OFFSET($O492:BF492,0,MAX(COLUMN($O492:BF492))-COLUMN($O492:BF492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:BG1927,N(OFFSET($O492:BG492,0,MAX(COLUMN($O492:BG492))-COLUMN($O492:BG492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:BH1927,N(OFFSET($O492:BH492,0,MAX(COLUMN($O492:BH492))-COLUMN($O492:BH492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:BI1927,N(OFFSET($O492:BI492,0,MAX(COLUMN($O492:BI492))-COLUMN($O492:BI492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:BJ1927,N(OFFSET($O492:BJ492,0,MAX(COLUMN($O492:BJ492))-COLUMN($O492:BJ492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:BK1927,N(OFFSET($O492:BK492,0,MAX(COLUMN($O492:BK492))-COLUMN($O492:BK492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:BL1927,N(OFFSET($O492:BL492,0,MAX(COLUMN($O492:BL492))-COLUMN($O492:BL492),1,1)))*$H2185","v":0},{"$f":"-SUMPRODUCT($O1927:BM1927,N(OFFSET($O492:BM492,0,MAX(COLUMN($O492:BM492))-COLUMN($O492:BM492),1,1)))*$H2185","v":0}]
[null,null,80,"Coal Sites","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1930:O1930,N(OFFSET($O495:O495,0,MAX(COLUMN($O495:O495))-COLUMN($O495:O495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:P1930,N(OFFSET($O495:P495,0,MAX(COLUMN($O495:P495))-COLUMN($O495:P495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:Q1930,N(OFFSET($O495:Q495,0,MAX(COLUMN($O495:Q495))-COLUMN($O495:Q495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:R1930,N(OFFSET($O495:R495,0,MAX(COLUMN($O495:R495))-COLUMN($O495:R495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:S1930,N(OFFSET($O495:S495,0,MAX(COLUMN($O495:S495))-COLUMN($O495:S495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:T1930,N(OFFSET($O495:T495,0,MAX(COLUMN($O495:T495))-COLUMN($O495:T495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:U1930,N(OFFSET($O495:U495,0,MAX(COLUMN($O495:U495))-COLUMN($O495:U495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:V1930,N(OFFSET($O495:V495,0,MAX(COLUMN($O495:V495))-COLUMN($O495:V495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:W1930,N(OFFSET($O495:W495,0,MAX(COLUMN($O495:W495))-COLUMN($O495:W495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:X1930,N(OFFSET($O495:X495,0,MAX(COLUMN($O495:X495))-COLUMN($O495:X495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:Y1930,N(OFFSET($O495:Y495,0,MAX(COLUMN($O495:Y495))-COLUMN($O495:Y495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:Z1930,N(OFFSET($O495:Z495,0,MAX(COLUMN($O495:Z495))-COLUMN($O495:Z495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AA1930,N(OFFSET($O495:AA495,0,MAX(COLUMN($O495:AA495))-COLUMN($O495:AA495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AB1930,N(OFFSET($O495:AB495,0,MAX(COLUMN($O495:AB495))-COLUMN($O495:AB495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AC1930,N(OFFSET($O495:AC495,0,MAX(COLUMN($O495:AC495))-COLUMN($O495:AC495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AD1930,N(OFFSET($O495:AD495,0,MAX(COLUMN($O495:AD495))-COLUMN($O495:AD495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AE1930,N(OFFSET($O495:AE495,0,MAX(COLUMN($O495:AE495))-COLUMN($O495:AE495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AF1930,N(OFFSET($O495:AF495,0,MAX(COLUMN($O495:AF495))-COLUMN($O495:AF495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AG1930,N(OFFSET($O495:AG495,0,MAX(COLUMN($O495:AG495))-COLUMN($O495:AG495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AH1930,N(OFFSET($O495:AH495,0,MAX(COLUMN($O495:AH495))-COLUMN($O495:AH495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AI1930,N(OFFSET($O495:AI495,0,MAX(COLUMN($O495:AI495))-COLUMN($O495:AI495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AJ1930,N(OFFSET($O495:AJ495,0,MAX(COLUMN($O495:AJ495))-COLUMN($O495:AJ495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AK1930,N(OFFSET($O495:AK495,0,MAX(COLUMN($O495:AK495))-COLUMN($O495:AK495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AL1930,N(OFFSET($O495:AL495,0,MAX(COLUMN($O495:AL495))-COLUMN($O495:AL495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AM1930,N(OFFSET($O495:AM495,0,MAX(COLUMN($O495:AM495))-COLUMN($O495:AM495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AN1930,N(OFFSET($O495:AN495,0,MAX(COLUMN($O495:AN495))-COLUMN($O495:AN495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AO1930,N(OFFSET($O495:AO495,0,MAX(COLUMN($O495:AO495))-COLUMN($O495:AO495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AP1930,N(OFFSET($O495:AP495,0,MAX(COLUMN($O495:AP495))-COLUMN($O495:AP495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AQ1930,N(OFFSET($O495:AQ495,0,MAX(COLUMN($O495:AQ495))-COLUMN($O495:AQ495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AR1930,N(OFFSET($O495:AR495,0,MAX(COLUMN($O495:AR495))-COLUMN($O495:AR495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AS1930,N(OFFSET($O495:AS495,0,MAX(COLUMN($O495:AS495))-COLUMN($O495:AS495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AT1930,N(OFFSET($O495:AT495,0,MAX(COLUMN($O495:AT495))-COLUMN($O495:AT495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AU1930,N(OFFSET($O495:AU495,0,MAX(COLUMN($O495:AU495))-COLUMN($O495:AU495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AV1930,N(OFFSET($O495:AV495,0,MAX(COLUMN($O495:AV495))-COLUMN($O495:AV495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AW1930,N(OFFSET($O495:AW495,0,MAX(COLUMN($O495:AW495))-COLUMN($O495:AW495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AX1930,N(OFFSET($O495:AX495,0,MAX(COLUMN($O495:AX495))-COLUMN($O495:AX495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AY1930,N(OFFSET($O495:AY495,0,MAX(COLUMN($O495:AY495))-COLUMN($O495:AY495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:AZ1930,N(OFFSET($O495:AZ495,0,MAX(COLUMN($O495:AZ495))-COLUMN($O495:AZ495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:BA1930,N(OFFSET($O495:BA495,0,MAX(COLUMN($O495:BA495))-COLUMN($O495:BA495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:BB1930,N(OFFSET($O495:BB495,0,MAX(COLUMN($O495:BB495))-COLUMN($O495:BB495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:BC1930,N(OFFSET($O495:BC495,0,MAX(COLUMN($O495:BC495))-COLUMN($O495:BC495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:BD1930,N(OFFSET($O495:BD495,0,MAX(COLUMN($O495:BD495))-COLUMN($O495:BD495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:BE1930,N(OFFSET($O495:BE495,0,MAX(COLUMN($O495:BE495))-COLUMN($O495:BE495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:BF1930,N(OFFSET($O495:BF495,0,MAX(COLUMN($O495:BF495))-COLUMN($O495:BF495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:BG1930,N(OFFSET($O495:BG495,0,MAX(COLUMN($O495:BG495))-COLUMN($O495:BG495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:BH1930,N(OFFSET($O495:BH495,0,MAX(COLUMN($O495:BH495))-COLUMN($O495:BH495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:BI1930,N(OFFSET($O495:BI495,0,MAX(COLUMN($O495:BI495))-COLUMN($O495:BI495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:BJ1930,N(OFFSET($O495:BJ495,0,MAX(COLUMN($O495:BJ495))-COLUMN($O495:BJ495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:BK1930,N(OFFSET($O495:BK495,0,MAX(COLUMN($O495:BK495))-COLUMN($O495:BK495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:BL1930,N(OFFSET($O495:BL495,0,MAX(COLUMN($O495:BL495))-COLUMN($O495:BL495),1,1)))*$H2188","v":0},{"$f":"-SUMPRODUCT($O1930:BM1930,N(OFFSET($O495:BM495,0,MAX(COLUMN($O495:BM495))-COLUMN($O495:BM495),1,1)))*$H2188","v":0}]
[null,null,82,"GE DOT05 Tech 2","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1932:O1932,N(OFFSET($O497:O497,0,MAX(COLUMN($O497:O497))-COLUMN($O497:O497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:P1932,N(OFFSET($O497:P497,0,MAX(COLUMN($O497:P497))-COLUMN($O497:P497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:Q1932,N(OFFSET($O497:Q497,0,MAX(COLUMN($O497:Q497))-COLUMN($O497:Q497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:R1932,N(OFFSET($O497:R497,0,MAX(COLUMN($O497:R497))-COLUMN($O497:R497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:S1932,N(OFFSET($O497:S497,0,MAX(COLUMN($O497:S497))-COLUMN($O497:S497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:T1932,N(OFFSET($O497:T497,0,MAX(COLUMN($O497:T497))-COLUMN($O497:T497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:U1932,N(OFFSET($O497:U497,0,MAX(COLUMN($O497:U497))-COLUMN($O497:U497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:V1932,N(OFFSET($O497:V497,0,MAX(COLUMN($O497:V497))-COLUMN($O497:V497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:W1932,N(OFFSET($O497:W497,0,MAX(COLUMN($O497:W497))-COLUMN($O497:W497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:X1932,N(OFFSET($O497:X497,0,MAX(COLUMN($O497:X497))-COLUMN($O497:X497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:Y1932,N(OFFSET($O497:Y497,0,MAX(COLUMN($O497:Y497))-COLUMN($O497:Y497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:Z1932,N(OFFSET($O497:Z497,0,MAX(COLUMN($O497:Z497))-COLUMN($O497:Z497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AA1932,N(OFFSET($O497:AA497,0,MAX(COLUMN($O497:AA497))-COLUMN($O497:AA497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AB1932,N(OFFSET($O497:AB497,0,MAX(COLUMN($O497:AB497))-COLUMN($O497:AB497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AC1932,N(OFFSET($O497:AC497,0,MAX(COLUMN($O497:AC497))-COLUMN($O497:AC497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AD1932,N(OFFSET($O497:AD497,0,MAX(COLUMN($O497:AD497))-COLUMN($O497:AD497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AE1932,N(OFFSET($O497:AE497,0,MAX(COLUMN($O497:AE497))-COLUMN($O497:AE497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AF1932,N(OFFSET($O497:AF497,0,MAX(COLUMN($O497:AF497))-COLUMN($O497:AF497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AG1932,N(OFFSET($O497:AG497,0,MAX(COLUMN($O497:AG497))-COLUMN($O497:AG497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AH1932,N(OFFSET($O497:AH497,0,MAX(COLUMN($O497:AH497))-COLUMN($O497:AH497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AI1932,N(OFFSET($O497:AI497,0,MAX(COLUMN($O497:AI497))-COLUMN($O497:AI497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AJ1932,N(OFFSET($O497:AJ497,0,MAX(COLUMN($O497:AJ497))-COLUMN($O497:AJ497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AK1932,N(OFFSET($O497:AK497,0,MAX(COLUMN($O497:AK497))-COLUMN($O497:AK497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AL1932,N(OFFSET($O497:AL497,0,MAX(COLUMN($O497:AL497))-COLUMN($O497:AL497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AM1932,N(OFFSET($O497:AM497,0,MAX(COLUMN($O497:AM497))-COLUMN($O497:AM497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AN1932,N(OFFSET($O497:AN497,0,MAX(COLUMN($O497:AN497))-COLUMN($O497:AN497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AO1932,N(OFFSET($O497:AO497,0,MAX(COLUMN($O497:AO497))-COLUMN($O497:AO497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AP1932,N(OFFSET($O497:AP497,0,MAX(COLUMN($O497:AP497))-COLUMN($O497:AP497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AQ1932,N(OFFSET($O497:AQ497,0,MAX(COLUMN($O497:AQ497))-COLUMN($O497:AQ497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AR1932,N(OFFSET($O497:AR497,0,MAX(COLUMN($O497:AR497))-COLUMN($O497:AR497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AS1932,N(OFFSET($O497:AS497,0,MAX(COLUMN($O497:AS497))-COLUMN($O497:AS497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AT1932,N(OFFSET($O497:AT497,0,MAX(COLUMN($O497:AT497))-COLUMN($O497:AT497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AU1932,N(OFFSET($O497:AU497,0,MAX(COLUMN($O497:AU497))-COLUMN($O497:AU497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AV1932,N(OFFSET($O497:AV497,0,MAX(COLUMN($O497:AV497))-COLUMN($O497:AV497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AW1932,N(OFFSET($O497:AW497,0,MAX(COLUMN($O497:AW497))-COLUMN($O497:AW497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AX1932,N(OFFSET($O497:AX497,0,MAX(COLUMN($O497:AX497))-COLUMN($O497:AX497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AY1932,N(OFFSET($O497:AY497,0,MAX(COLUMN($O497:AY497))-COLUMN($O497:AY497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:AZ1932,N(OFFSET($O497:AZ497,0,MAX(COLUMN($O497:AZ497))-COLUMN($O497:AZ497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:BA1932,N(OFFSET($O497:BA497,0,MAX(COLUMN($O497:BA497))-COLUMN($O497:BA497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:BB1932,N(OFFSET($O497:BB497,0,MAX(COLUMN($O497:BB497))-COLUMN($O497:BB497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:BC1932,N(OFFSET($O497:BC497,0,MAX(COLUMN($O497:BC497))-COLUMN($O497:BC497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:BD1932,N(OFFSET($O497:BD497,0,MAX(COLUMN($O497:BD497))-COLUMN($O497:BD497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:BE1932,N(OFFSET($O497:BE497,0,MAX(COLUMN($O497:BE497))-COLUMN($O497:BE497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:BF1932,N(OFFSET($O497:BF497,0,MAX(COLUMN($O497:BF497))-COLUMN($O497:BF497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:BG1932,N(OFFSET($O497:BG497,0,MAX(COLUMN($O497:BG497))-COLUMN($O497:BG497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:BH1932,N(OFFSET($O497:BH497,0,MAX(COLUMN($O497:BH497))-COLUMN($O497:BH497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:BI1932,N(OFFSET($O497:BI497,0,MAX(COLUMN($O497:BI497))-COLUMN($O497:BI497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:BJ1932,N(OFFSET($O497:BJ497,0,MAX(COLUMN($O497:BJ497))-COLUMN($O497:BJ497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:BK1932,N(OFFSET($O497:BK497,0,MAX(COLUMN($O497:BK497))-COLUMN($O497:BK497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:BL1932,N(OFFSET($O497:BL497,0,MAX(COLUMN($O497:BL497))-COLUMN($O497:BL497),1,1)))*$H2190","v":0},{"$f":"-SUMPRODUCT($O1932:BM1932,N(OFFSET($O497:BM497,0,MAX(COLUMN($O497:BM497))-COLUMN($O497:BM497),1,1)))*$H2190","v":0}]
[null,null,85,"Scherer 4 Dismantlement","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1935:O1935,N(OFFSET($O500:O500,0,MAX(COLUMN($O500:O500))-COLUMN($O500:O500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:P1935,N(OFFSET($O500:P500,0,MAX(COLUMN($O500:P500))-COLUMN($O500:P500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:Q1935,N(OFFSET($O500:Q500,0,MAX(COLUMN($O500:Q500))-COLUMN($O500:Q500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:R1935,N(OFFSET($O500:R500,0,MAX(COLUMN($O500:R500))-COLUMN($O500:R500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:S1935,N(OFFSET($O500:S500,0,MAX(COLUMN($O500:S500))-COLUMN($O500:S500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:T1935,N(OFFSET($O500:T500,0,MAX(COLUMN($O500:T500))-COLUMN($O500:T500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:U1935,N(OFFSET($O500:U500,0,MAX(COLUMN($O500:U500))-COLUMN($O500:U500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:V1935,N(OFFSET($O500:V500,0,MAX(COLUMN($O500:V500))-COLUMN($O500:V500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:W1935,N(OFFSET($O500:W500,0,MAX(COLUMN($O500:W500))-COLUMN($O500:W500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:X1935,N(OFFSET($O500:X500,0,MAX(COLUMN($O500:X500))-COLUMN($O500:X500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:Y1935,N(OFFSET($O500:Y500,0,MAX(COLUMN($O500:Y500))-COLUMN($O500:Y500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:Z1935,N(OFFSET($O500:Z500,0,MAX(COLUMN($O500:Z500))-COLUMN($O500:Z500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AA1935,N(OFFSET($O500:AA500,0,MAX(COLUMN($O500:AA500))-COLUMN($O500:AA500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AB1935,N(OFFSET($O500:AB500,0,MAX(COLUMN($O500:AB500))-COLUMN($O500:AB500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AC1935,N(OFFSET($O500:AC500,0,MAX(COLUMN($O500:AC500))-COLUMN($O500:AC500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AD1935,N(OFFSET($O500:AD500,0,MAX(COLUMN($O500:AD500))-COLUMN($O500:AD500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AE1935,N(OFFSET($O500:AE500,0,MAX(COLUMN($O500:AE500))-COLUMN($O500:AE500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AF1935,N(OFFSET($O500:AF500,0,MAX(COLUMN($O500:AF500))-COLUMN($O500:AF500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AG1935,N(OFFSET($O500:AG500,0,MAX(COLUMN($O500:AG500))-COLUMN($O500:AG500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AH1935,N(OFFSET($O500:AH500,0,MAX(COLUMN($O500:AH500))-COLUMN($O500:AH500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AI1935,N(OFFSET($O500:AI500,0,MAX(COLUMN($O500:AI500))-COLUMN($O500:AI500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AJ1935,N(OFFSET($O500:AJ500,0,MAX(COLUMN($O500:AJ500))-COLUMN($O500:AJ500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AK1935,N(OFFSET($O500:AK500,0,MAX(COLUMN($O500:AK500))-COLUMN($O500:AK500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AL1935,N(OFFSET($O500:AL500,0,MAX(COLUMN($O500:AL500))-COLUMN($O500:AL500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AM1935,N(OFFSET($O500:AM500,0,MAX(COLUMN($O500:AM500))-COLUMN($O500:AM500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AN1935,N(OFFSET($O500:AN500,0,MAX(COLUMN($O500:AN500))-COLUMN($O500:AN500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AO1935,N(OFFSET($O500:AO500,0,MAX(COLUMN($O500:AO500))-COLUMN($O500:AO500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AP1935,N(OFFSET($O500:AP500,0,MAX(COLUMN($O500:AP500))-COLUMN($O500:AP500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AQ1935,N(OFFSET($O500:AQ500,0,MAX(COLUMN($O500:AQ500))-COLUMN($O500:AQ500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AR1935,N(OFFSET($O500:AR500,0,MAX(COLUMN($O500:AR500))-COLUMN($O500:AR500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AS1935,N(OFFSET($O500:AS500,0,MAX(COLUMN($O500:AS500))-COLUMN($O500:AS500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AT1935,N(OFFSET($O500:AT500,0,MAX(COLUMN($O500:AT500))-COLUMN($O500:AT500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AU1935,N(OFFSET($O500:AU500,0,MAX(COLUMN($O500:AU500))-COLUMN($O500:AU500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AV1935,N(OFFSET($O500:AV500,0,MAX(COLUMN($O500:AV500))-COLUMN($O500:AV500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AW1935,N(OFFSET($O500:AW500,0,MAX(COLUMN($O500:AW500))-COLUMN($O500:AW500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AX1935,N(OFFSET($O500:AX500,0,MAX(COLUMN($O500:AX500))-COLUMN($O500:AX500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AY1935,N(OFFSET($O500:AY500,0,MAX(COLUMN($O500:AY500))-COLUMN($O500:AY500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:AZ1935,N(OFFSET($O500:AZ500,0,MAX(COLUMN($O500:AZ500))-COLUMN($O500:AZ500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:BA1935,N(OFFSET($O500:BA500,0,MAX(COLUMN($O500:BA500))-COLUMN($O500:BA500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:BB1935,N(OFFSET($O500:BB500,0,MAX(COLUMN($O500:BB500))-COLUMN($O500:BB500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:BC1935,N(OFFSET($O500:BC500,0,MAX(COLUMN($O500:BC500))-COLUMN($O500:BC500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:BD1935,N(OFFSET($O500:BD500,0,MAX(COLUMN($O500:BD500))-COLUMN($O500:BD500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:BE1935,N(OFFSET($O500:BE500,0,MAX(COLUMN($O500:BE500))-COLUMN($O500:BE500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:BF1935,N(OFFSET($O500:BF500,0,MAX(COLUMN($O500:BF500))-COLUMN($O500:BF500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:BG1935,N(OFFSET($O500:BG500,0,MAX(COLUMN($O500:BG500))-COLUMN($O500:BG500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:BH1935,N(OFFSET($O500:BH500,0,MAX(COLUMN($O500:BH500))-COLUMN($O500:BH500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:BI1935,N(OFFSET($O500:BI500,0,MAX(COLUMN($O500:BI500))-COLUMN($O500:BI500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:BJ1935,N(OFFSET($O500:BJ500,0,MAX(COLUMN($O500:BJ500))-COLUMN($O500:BJ500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:BK1935,N(OFFSET($O500:BK500,0,MAX(COLUMN($O500:BK500))-COLUMN($O500:BK500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:BL1935,N(OFFSET($O500:BL500,0,MAX(COLUMN($O500:BL500))-COLUMN($O500:BL500),1,1)))*$H2193","v":0},{"$f":"-SUMPRODUCT($O1935:BM1935,N(OFFSET($O500:BM500,0,MAX(COLUMN($O500:BM500))-COLUMN($O500:BM500),1,1)))*$H2193","v":0}]
[null,null,90,"Other Reliability","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1940:O1940,N(OFFSET($O505:O505,0,MAX(COLUMN($O505:O505))-COLUMN($O505:O505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:P1940,N(OFFSET($O505:P505,0,MAX(COLUMN($O505:P505))-COLUMN($O505:P505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:Q1940,N(OFFSET($O505:Q505,0,MAX(COLUMN($O505:Q505))-COLUMN($O505:Q505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:R1940,N(OFFSET($O505:R505,0,MAX(COLUMN($O505:R505))-COLUMN($O505:R505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:S1940,N(OFFSET($O505:S505,0,MAX(COLUMN($O505:S505))-COLUMN($O505:S505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:T1940,N(OFFSET($O505:T505,0,MAX(COLUMN($O505:T505))-COLUMN($O505:T505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:U1940,N(OFFSET($O505:U505,0,MAX(COLUMN($O505:U505))-COLUMN($O505:U505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:V1940,N(OFFSET($O505:V505,0,MAX(COLUMN($O505:V505))-COLUMN($O505:V505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:W1940,N(OFFSET($O505:W505,0,MAX(COLUMN($O505:W505))-COLUMN($O505:W505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:X1940,N(OFFSET($O505:X505,0,MAX(COLUMN($O505:X505))-COLUMN($O505:X505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:Y1940,N(OFFSET($O505:Y505,0,MAX(COLUMN($O505:Y505))-COLUMN($O505:Y505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:Z1940,N(OFFSET($O505:Z505,0,MAX(COLUMN($O505:Z505))-COLUMN($O505:Z505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AA1940,N(OFFSET($O505:AA505,0,MAX(COLUMN($O505:AA505))-COLUMN($O505:AA505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AB1940,N(OFFSET($O505:AB505,0,MAX(COLUMN($O505:AB505))-COLUMN($O505:AB505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AC1940,N(OFFSET($O505:AC505,0,MAX(COLUMN($O505:AC505))-COLUMN($O505:AC505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AD1940,N(OFFSET($O505:AD505,0,MAX(COLUMN($O505:AD505))-COLUMN($O505:AD505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AE1940,N(OFFSET($O505:AE505,0,MAX(COLUMN($O505:AE505))-COLUMN($O505:AE505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AF1940,N(OFFSET($O505:AF505,0,MAX(COLUMN($O505:AF505))-COLUMN($O505:AF505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AG1940,N(OFFSET($O505:AG505,0,MAX(COLUMN($O505:AG505))-COLUMN($O505:AG505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AH1940,N(OFFSET($O505:AH505,0,MAX(COLUMN($O505:AH505))-COLUMN($O505:AH505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AI1940,N(OFFSET($O505:AI505,0,MAX(COLUMN($O505:AI505))-COLUMN($O505:AI505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AJ1940,N(OFFSET($O505:AJ505,0,MAX(COLUMN($O505:AJ505))-COLUMN($O505:AJ505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AK1940,N(OFFSET($O505:AK505,0,MAX(COLUMN($O505:AK505))-COLUMN($O505:AK505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AL1940,N(OFFSET($O505:AL505,0,MAX(COLUMN($O505:AL505))-COLUMN($O505:AL505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AM1940,N(OFFSET($O505:AM505,0,MAX(COLUMN($O505:AM505))-COLUMN($O505:AM505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AN1940,N(OFFSET($O505:AN505,0,MAX(COLUMN($O505:AN505))-COLUMN($O505:AN505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AO1940,N(OFFSET($O505:AO505,0,MAX(COLUMN($O505:AO505))-COLUMN($O505:AO505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AP1940,N(OFFSET($O505:AP505,0,MAX(COLUMN($O505:AP505))-COLUMN($O505:AP505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AQ1940,N(OFFSET($O505:AQ505,0,MAX(COLUMN($O505:AQ505))-COLUMN($O505:AQ505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AR1940,N(OFFSET($O505:AR505,0,MAX(COLUMN($O505:AR505))-COLUMN($O505:AR505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AS1940,N(OFFSET($O505:AS505,0,MAX(COLUMN($O505:AS505))-COLUMN($O505:AS505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AT1940,N(OFFSET($O505:AT505,0,MAX(COLUMN($O505:AT505))-COLUMN($O505:AT505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AU1940,N(OFFSET($O505:AU505,0,MAX(COLUMN($O505:AU505))-COLUMN($O505:AU505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AV1940,N(OFFSET($O505:AV505,0,MAX(COLUMN($O505:AV505))-COLUMN($O505:AV505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AW1940,N(OFFSET($O505:AW505,0,MAX(COLUMN($O505:AW505))-COLUMN($O505:AW505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AX1940,N(OFFSET($O505:AX505,0,MAX(COLUMN($O505:AX505))-COLUMN($O505:AX505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AY1940,N(OFFSET($O505:AY505,0,MAX(COLUMN($O505:AY505))-COLUMN($O505:AY505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:AZ1940,N(OFFSET($O505:AZ505,0,MAX(COLUMN($O505:AZ505))-COLUMN($O505:AZ505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:BA1940,N(OFFSET($O505:BA505,0,MAX(COLUMN($O505:BA505))-COLUMN($O505:BA505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:BB1940,N(OFFSET($O505:BB505,0,MAX(COLUMN($O505:BB505))-COLUMN($O505:BB505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:BC1940,N(OFFSET($O505:BC505,0,MAX(COLUMN($O505:BC505))-COLUMN($O505:BC505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:BD1940,N(OFFSET($O505:BD505,0,MAX(COLUMN($O505:BD505))-COLUMN($O505:BD505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:BE1940,N(OFFSET($O505:BE505,0,MAX(COLUMN($O505:BE505))-COLUMN($O505:BE505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:BF1940,N(OFFSET($O505:BF505,0,MAX(COLUMN($O505:BF505))-COLUMN($O505:BF505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:BG1940,N(OFFSET($O505:BG505,0,MAX(COLUMN($O505:BG505))-COLUMN($O505:BG505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:BH1940,N(OFFSET($O505:BH505,0,MAX(COLUMN($O505:BH505))-COLUMN($O505:BH505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:BI1940,N(OFFSET($O505:BI505,0,MAX(COLUMN($O505:BI505))-COLUMN($O505:BI505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:BJ1940,N(OFFSET($O505:BJ505,0,MAX(COLUMN($O505:BJ505))-COLUMN($O505:BJ505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:BK1940,N(OFFSET($O505:BK505,0,MAX(COLUMN($O505:BK505))-COLUMN($O505:BK505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:BL1940,N(OFFSET($O505:BL505,0,MAX(COLUMN($O505:BL505))-COLUMN($O505:BL505),1,1)))*$H2198","v":0},{"$f":"-SUMPRODUCT($O1940:BM1940,N(OFFSET($O505:BM505,0,MAX(COLUMN($O505:BM505))-COLUMN($O505:BM505),1,1)))*$H2198","v":0}]
[null,null,94,"DG EV Chargers","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1944:O1944,N(OFFSET($O509:O509,0,MAX(COLUMN($O509:O509))-COLUMN($O509:O509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:P1944,N(OFFSET($O509:P509,0,MAX(COLUMN($O509:P509))-COLUMN($O509:P509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:Q1944,N(OFFSET($O509:Q509,0,MAX(COLUMN($O509:Q509))-COLUMN($O509:Q509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:R1944,N(OFFSET($O509:R509,0,MAX(COLUMN($O509:R509))-COLUMN($O509:R509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:S1944,N(OFFSET($O509:S509,0,MAX(COLUMN($O509:S509))-COLUMN($O509:S509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:T1944,N(OFFSET($O509:T509,0,MAX(COLUMN($O509:T509))-COLUMN($O509:T509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:U1944,N(OFFSET($O509:U509,0,MAX(COLUMN($O509:U509))-COLUMN($O509:U509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:V1944,N(OFFSET($O509:V509,0,MAX(COLUMN($O509:V509))-COLUMN($O509:V509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:W1944,N(OFFSET($O509:W509,0,MAX(COLUMN($O509:W509))-COLUMN($O509:W509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:X1944,N(OFFSET($O509:X509,0,MAX(COLUMN($O509:X509))-COLUMN($O509:X509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:Y1944,N(OFFSET($O509:Y509,0,MAX(COLUMN($O509:Y509))-COLUMN($O509:Y509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:Z1944,N(OFFSET($O509:Z509,0,MAX(COLUMN($O509:Z509))-COLUMN($O509:Z509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AA1944,N(OFFSET($O509:AA509,0,MAX(COLUMN($O509:AA509))-COLUMN($O509:AA509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AB1944,N(OFFSET($O509:AB509,0,MAX(COLUMN($O509:AB509))-COLUMN($O509:AB509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AC1944,N(OFFSET($O509:AC509,0,MAX(COLUMN($O509:AC509))-COLUMN($O509:AC509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AD1944,N(OFFSET($O509:AD509,0,MAX(COLUMN($O509:AD509))-COLUMN($O509:AD509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AE1944,N(OFFSET($O509:AE509,0,MAX(COLUMN($O509:AE509))-COLUMN($O509:AE509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AF1944,N(OFFSET($O509:AF509,0,MAX(COLUMN($O509:AF509))-COLUMN($O509:AF509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AG1944,N(OFFSET($O509:AG509,0,MAX(COLUMN($O509:AG509))-COLUMN($O509:AG509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AH1944,N(OFFSET($O509:AH509,0,MAX(COLUMN($O509:AH509))-COLUMN($O509:AH509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AI1944,N(OFFSET($O509:AI509,0,MAX(COLUMN($O509:AI509))-COLUMN($O509:AI509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AJ1944,N(OFFSET($O509:AJ509,0,MAX(COLUMN($O509:AJ509))-COLUMN($O509:AJ509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AK1944,N(OFFSET($O509:AK509,0,MAX(COLUMN($O509:AK509))-COLUMN($O509:AK509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AL1944,N(OFFSET($O509:AL509,0,MAX(COLUMN($O509:AL509))-COLUMN($O509:AL509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AM1944,N(OFFSET($O509:AM509,0,MAX(COLUMN($O509:AM509))-COLUMN($O509:AM509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AN1944,N(OFFSET($O509:AN509,0,MAX(COLUMN($O509:AN509))-COLUMN($O509:AN509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AO1944,N(OFFSET($O509:AO509,0,MAX(COLUMN($O509:AO509))-COLUMN($O509:AO509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AP1944,N(OFFSET($O509:AP509,0,MAX(COLUMN($O509:AP509))-COLUMN($O509:AP509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AQ1944,N(OFFSET($O509:AQ509,0,MAX(COLUMN($O509:AQ509))-COLUMN($O509:AQ509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AR1944,N(OFFSET($O509:AR509,0,MAX(COLUMN($O509:AR509))-COLUMN($O509:AR509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AS1944,N(OFFSET($O509:AS509,0,MAX(COLUMN($O509:AS509))-COLUMN($O509:AS509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AT1944,N(OFFSET($O509:AT509,0,MAX(COLUMN($O509:AT509))-COLUMN($O509:AT509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AU1944,N(OFFSET($O509:AU509,0,MAX(COLUMN($O509:AU509))-COLUMN($O509:AU509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AV1944,N(OFFSET($O509:AV509,0,MAX(COLUMN($O509:AV509))-COLUMN($O509:AV509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AW1944,N(OFFSET($O509:AW509,0,MAX(COLUMN($O509:AW509))-COLUMN($O509:AW509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AX1944,N(OFFSET($O509:AX509,0,MAX(COLUMN($O509:AX509))-COLUMN($O509:AX509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AY1944,N(OFFSET($O509:AY509,0,MAX(COLUMN($O509:AY509))-COLUMN($O509:AY509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:AZ1944,N(OFFSET($O509:AZ509,0,MAX(COLUMN($O509:AZ509))-COLUMN($O509:AZ509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:BA1944,N(OFFSET($O509:BA509,0,MAX(COLUMN($O509:BA509))-COLUMN($O509:BA509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:BB1944,N(OFFSET($O509:BB509,0,MAX(COLUMN($O509:BB509))-COLUMN($O509:BB509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:BC1944,N(OFFSET($O509:BC509,0,MAX(COLUMN($O509:BC509))-COLUMN($O509:BC509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:BD1944,N(OFFSET($O509:BD509,0,MAX(COLUMN($O509:BD509))-COLUMN($O509:BD509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:BE1944,N(OFFSET($O509:BE509,0,MAX(COLUMN($O509:BE509))-COLUMN($O509:BE509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:BF1944,N(OFFSET($O509:BF509,0,MAX(COLUMN($O509:BF509))-COLUMN($O509:BF509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:BG1944,N(OFFSET($O509:BG509,0,MAX(COLUMN($O509:BG509))-COLUMN($O509:BG509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:BH1944,N(OFFSET($O509:BH509,0,MAX(COLUMN($O509:BH509))-COLUMN($O509:BH509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:BI1944,N(OFFSET($O509:BI509,0,MAX(COLUMN($O509:BI509))-COLUMN($O509:BI509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:BJ1944,N(OFFSET($O509:BJ509,0,MAX(COLUMN($O509:BJ509))-COLUMN($O509:BJ509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:BK1944,N(OFFSET($O509:BK509,0,MAX(COLUMN($O509:BK509))-COLUMN($O509:BK509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:BL1944,N(OFFSET($O509:BL509,0,MAX(COLUMN($O509:BL509))-COLUMN($O509:BL509),1,1)))*$H2202","v":0},{"$f":"-SUMPRODUCT($O1944:BM1944,N(OFFSET($O509:BM509,0,MAX(COLUMN($O509:BM509))-COLUMN($O509:BM509),1,1)))*$H2202","v":0}]
[null,null,98,"SolarTogether 5","Capital",4,null,0.25345000000000001,null,null,4.8545252810792316,12.355802860427215,null,null,{"$f":"-SUMPRODUCT($O1948:O1948,N(OFFSET($O513:O513,0,MAX(COLUMN($O513:O513))-COLUMN($O513:O513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:P1948,N(OFFSET($O513:P513,0,MAX(COLUMN($O513:P513))-COLUMN($O513:P513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:Q1948,N(OFFSET($O513:Q513,0,MAX(COLUMN($O513:Q513))-COLUMN($O513:Q513),1,1)))*$H2206","v":9.1491812992500024E-7},{"$f":"-SUMPRODUCT($O1948:R1948,N(OFFSET($O513:R513,0,MAX(COLUMN($O513:R513))-COLUMN($O513:R513),1,1)))*$H2206","v":0.1676650755872312},{"$f":"-SUMPRODUCT($O1948:S1948,N(OFFSET($O513:S513,0,MAX(COLUMN($O513:S513))-COLUMN($O513:S513),1,1)))*$H2206","v":0.37771280929636414},{"$f":"-SUMPRODUCT($O1948:T1948,N(OFFSET($O513:T513,0,MAX(COLUMN($O513:T513))-COLUMN($O513:T513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:U1948,N(OFFSET($O513:U513,0,MAX(COLUMN($O513:U513))-COLUMN($O513:U513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:V1948,N(OFFSET($O513:V513,0,MAX(COLUMN($O513:V513))-COLUMN($O513:V513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:W1948,N(OFFSET($O513:W513,0,MAX(COLUMN($O513:W513))-COLUMN($O513:W513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:X1948,N(OFFSET($O513:X513,0,MAX(COLUMN($O513:X513))-COLUMN($O513:X513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:Y1948,N(OFFSET($O513:Y513,0,MAX(COLUMN($O513:Y513))-COLUMN($O513:Y513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:Z1948,N(OFFSET($O513:Z513,0,MAX(COLUMN($O513:Z513))-COLUMN($O513:Z513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AA1948,N(OFFSET($O513:AA513,0,MAX(COLUMN($O513:AA513))-COLUMN($O513:AA513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AB1948,N(OFFSET($O513:AB513,0,MAX(COLUMN($O513:AB513))-COLUMN($O513:AB513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AC1948,N(OFFSET($O513:AC513,0,MAX(COLUMN($O513:AC513))-COLUMN($O513:AC513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AD1948,N(OFFSET($O513:AD513,0,MAX(COLUMN($O513:AD513))-COLUMN($O513:AD513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AE1948,N(OFFSET($O513:AE513,0,MAX(COLUMN($O513:AE513))-COLUMN($O513:AE513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AF1948,N(OFFSET($O513:AF513,0,MAX(COLUMN($O513:AF513))-COLUMN($O513:AF513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AG1948,N(OFFSET($O513:AG513,0,MAX(COLUMN($O513:AG513))-COLUMN($O513:AG513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AH1948,N(OFFSET($O513:AH513,0,MAX(COLUMN($O513:AH513))-COLUMN($O513:AH513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AI1948,N(OFFSET($O513:AI513,0,MAX(COLUMN($O513:AI513))-COLUMN($O513:AI513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AJ1948,N(OFFSET($O513:AJ513,0,MAX(COLUMN($O513:AJ513))-COLUMN($O513:AJ513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AK1948,N(OFFSET($O513:AK513,0,MAX(COLUMN($O513:AK513))-COLUMN($O513:AK513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AL1948,N(OFFSET($O513:AL513,0,MAX(COLUMN($O513:AL513))-COLUMN($O513:AL513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AM1948,N(OFFSET($O513:AM513,0,MAX(COLUMN($O513:AM513))-COLUMN($O513:AM513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AN1948,N(OFFSET($O513:AN513,0,MAX(COLUMN($O513:AN513))-COLUMN($O513:AN513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AO1948,N(OFFSET($O513:AO513,0,MAX(COLUMN($O513:AO513))-COLUMN($O513:AO513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AP1948,N(OFFSET($O513:AP513,0,MAX(COLUMN($O513:AP513))-COLUMN($O513:AP513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AQ1948,N(OFFSET($O513:AQ513,0,MAX(COLUMN($O513:AQ513))-COLUMN($O513:AQ513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AR1948,N(OFFSET($O513:AR513,0,MAX(COLUMN($O513:AR513))-COLUMN($O513:AR513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AS1948,N(OFFSET($O513:AS513,0,MAX(COLUMN($O513:AS513))-COLUMN($O513:AS513),1,1)))*$H2206","v":0.42009729725452571},{"$f":"-SUMPRODUCT($O1948:AT1948,N(OFFSET($O513:AT513,0,MAX(COLUMN($O513:AT513))-COLUMN($O513:AT513),1,1)))*$H2206","v":0.42009713579838509},{"$f":"-SUMPRODUCT($O1948:AU1948,N(OFFSET($O513:AU513,0,MAX(COLUMN($O513:AU513))-COLUMN($O513:AU513),1,1)))*$H2206","v":0.39050783581514692},{"$f":"-SUMPRODUCT($O1948:AV1948,N(OFFSET($O513:AV513,0,MAX(COLUMN($O513:AV513))-COLUMN($O513:AV513),1,1)))*$H2206","v":7.7289360394293002E-2},{"$f":"-SUMPRODUCT($O1948:AW1948,N(OFFSET($O513:AW513,0,MAX(COLUMN($O513:AW513))-COLUMN($O513:AW513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:AX1948,N(OFFSET($O513:AX513,0,MAX(COLUMN($O513:AX513))-COLUMN($O513:AX513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:AY1948,N(OFFSET($O513:AY513,0,MAX(COLUMN($O513:AY513))-COLUMN($O513:AY513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:AZ1948,N(OFFSET($O513:AZ513,0,MAX(COLUMN($O513:AZ513))-COLUMN($O513:AZ513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:BA1948,N(OFFSET($O513:BA513,0,MAX(COLUMN($O513:BA513))-COLUMN($O513:BA513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:BB1948,N(OFFSET($O513:BB513,0,MAX(COLUMN($O513:BB513))-COLUMN($O513:BB513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:BC1948,N(OFFSET($O513:BC513,0,MAX(COLUMN($O513:BC513))-COLUMN($O513:BC513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:BD1948,N(OFFSET($O513:BD513,0,MAX(COLUMN($O513:BD513))-COLUMN($O513:BD513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:BE1948,N(OFFSET($O513:BE513,0,MAX(COLUMN($O513:BE513))-COLUMN($O513:BE513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:BF1948,N(OFFSET($O513:BF513,0,MAX(COLUMN($O513:BF513))-COLUMN($O513:BF513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:BG1948,N(OFFSET($O513:BG513,0,MAX(COLUMN($O513:BG513))-COLUMN($O513:BG513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:BH1948,N(OFFSET($O513:BH513,0,MAX(COLUMN($O513:BH513))-COLUMN($O513:BH513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:BI1948,N(OFFSET($O513:BI513,0,MAX(COLUMN($O513:BI513))-COLUMN($O513:BI513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:BJ1948,N(OFFSET($O513:BJ513,0,MAX(COLUMN($O513:BJ513))-COLUMN($O513:BJ513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:BK1948,N(OFFSET($O513:BK513,0,MAX(COLUMN($O513:BK513))-COLUMN($O513:BK513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:BL1948,N(OFFSET($O513:BL513,0,MAX(COLUMN($O513:BL513))-COLUMN($O513:BL513),1,1)))*$H2206","v":0},{"$f":"-SUMPRODUCT($O1948:BM1948,N(OFFSET($O513:BM513,0,MAX(COLUMN($O513:BM513))-COLUMN($O513:BM513),1,1)))*$H2206","v":0}]
[null,null,99,"Safe Harbor Panels - 2020","CWIP Capital",6,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1949:O1949,N(OFFSET($O514:O514,0,MAX(COLUMN($O514:O514))-COLUMN($O514:O514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:P1949,N(OFFSET($O514:P514,0,MAX(COLUMN($O514:P514))-COLUMN($O514:P514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:Q1949,N(OFFSET($O514:Q514,0,MAX(COLUMN($O514:Q514))-COLUMN($O514:Q514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:R1949,N(OFFSET($O514:R514,0,MAX(COLUMN($O514:R514))-COLUMN($O514:R514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:S1949,N(OFFSET($O514:S514,0,MAX(COLUMN($O514:S514))-COLUMN($O514:S514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:T1949,N(OFFSET($O514:T514,0,MAX(COLUMN($O514:T514))-COLUMN($O514:T514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:U1949,N(OFFSET($O514:U514,0,MAX(COLUMN($O514:U514))-COLUMN($O514:U514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:V1949,N(OFFSET($O514:V514,0,MAX(COLUMN($O514:V514))-COLUMN($O514:V514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:W1949,N(OFFSET($O514:W514,0,MAX(COLUMN($O514:W514))-COLUMN($O514:W514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:X1949,N(OFFSET($O514:X514,0,MAX(COLUMN($O514:X514))-COLUMN($O514:X514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:Y1949,N(OFFSET($O514:Y514,0,MAX(COLUMN($O514:Y514))-COLUMN($O514:Y514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:Z1949,N(OFFSET($O514:Z514,0,MAX(COLUMN($O514:Z514))-COLUMN($O514:Z514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AA1949,N(OFFSET($O514:AA514,0,MAX(COLUMN($O514:AA514))-COLUMN($O514:AA514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AB1949,N(OFFSET($O514:AB514,0,MAX(COLUMN($O514:AB514))-COLUMN($O514:AB514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AC1949,N(OFFSET($O514:AC514,0,MAX(COLUMN($O514:AC514))-COLUMN($O514:AC514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AD1949,N(OFFSET($O514:AD514,0,MAX(COLUMN($O514:AD514))-COLUMN($O514:AD514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AE1949,N(OFFSET($O514:AE514,0,MAX(COLUMN($O514:AE514))-COLUMN($O514:AE514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AF1949,N(OFFSET($O514:AF514,0,MAX(COLUMN($O514:AF514))-COLUMN($O514:AF514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AG1949,N(OFFSET($O514:AG514,0,MAX(COLUMN($O514:AG514))-COLUMN($O514:AG514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AH1949,N(OFFSET($O514:AH514,0,MAX(COLUMN($O514:AH514))-COLUMN($O514:AH514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AI1949,N(OFFSET($O514:AI514,0,MAX(COLUMN($O514:AI514))-COLUMN($O514:AI514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AJ1949,N(OFFSET($O514:AJ514,0,MAX(COLUMN($O514:AJ514))-COLUMN($O514:AJ514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AK1949,N(OFFSET($O514:AK514,0,MAX(COLUMN($O514:AK514))-COLUMN($O514:AK514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AL1949,N(OFFSET($O514:AL514,0,MAX(COLUMN($O514:AL514))-COLUMN($O514:AL514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AM1949,N(OFFSET($O514:AM514,0,MAX(COLUMN($O514:AM514))-COLUMN($O514:AM514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AN1949,N(OFFSET($O514:AN514,0,MAX(COLUMN($O514:AN514))-COLUMN($O514:AN514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AO1949,N(OFFSET($O514:AO514,0,MAX(COLUMN($O514:AO514))-COLUMN($O514:AO514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AP1949,N(OFFSET($O514:AP514,0,MAX(COLUMN($O514:AP514))-COLUMN($O514:AP514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AQ1949,N(OFFSET($O514:AQ514,0,MAX(COLUMN($O514:AQ514))-COLUMN($O514:AQ514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AR1949,N(OFFSET($O514:AR514,0,MAX(COLUMN($O514:AR514))-COLUMN($O514:AR514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AS1949,N(OFFSET($O514:AS514,0,MAX(COLUMN($O514:AS514))-COLUMN($O514:AS514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AT1949,N(OFFSET($O514:AT514,0,MAX(COLUMN($O514:AT514))-COLUMN($O514:AT514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AU1949,N(OFFSET($O514:AU514,0,MAX(COLUMN($O514:AU514))-COLUMN($O514:AU514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AV1949,N(OFFSET($O514:AV514,0,MAX(COLUMN($O514:AV514))-COLUMN($O514:AV514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AW1949,N(OFFSET($O514:AW514,0,MAX(COLUMN($O514:AW514))-COLUMN($O514:AW514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AX1949,N(OFFSET($O514:AX514,0,MAX(COLUMN($O514:AX514))-COLUMN($O514:AX514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AY1949,N(OFFSET($O514:AY514,0,MAX(COLUMN($O514:AY514))-COLUMN($O514:AY514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:AZ1949,N(OFFSET($O514:AZ514,0,MAX(COLUMN($O514:AZ514))-COLUMN($O514:AZ514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:BA1949,N(OFFSET($O514:BA514,0,MAX(COLUMN($O514:BA514))-COLUMN($O514:BA514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:BB1949,N(OFFSET($O514:BB514,0,MAX(COLUMN($O514:BB514))-COLUMN($O514:BB514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:BC1949,N(OFFSET($O514:BC514,0,MAX(COLUMN($O514:BC514))-COLUMN($O514:BC514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:BD1949,N(OFFSET($O514:BD514,0,MAX(COLUMN($O514:BD514))-COLUMN($O514:BD514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:BE1949,N(OFFSET($O514:BE514,0,MAX(COLUMN($O514:BE514))-COLUMN($O514:BE514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:BF1949,N(OFFSET($O514:BF514,0,MAX(COLUMN($O514:BF514))-COLUMN($O514:BF514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:BG1949,N(OFFSET($O514:BG514,0,MAX(COLUMN($O514:BG514))-COLUMN($O514:BG514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:BH1949,N(OFFSET($O514:BH514,0,MAX(COLUMN($O514:BH514))-COLUMN($O514:BH514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:BI1949,N(OFFSET($O514:BI514,0,MAX(COLUMN($O514:BI514))-COLUMN($O514:BI514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:BJ1949,N(OFFSET($O514:BJ514,0,MAX(COLUMN($O514:BJ514))-COLUMN($O514:BJ514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:BK1949,N(OFFSET($O514:BK514,0,MAX(COLUMN($O514:BK514))-COLUMN($O514:BK514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:BL1949,N(OFFSET($O514:BL514,0,MAX(COLUMN($O514:BL514))-COLUMN($O514:BL514),1,1)))*$H2207","v":0},{"$f":"-SUMPRODUCT($O1949:BM1949,N(OFFSET($O514:BM514,0,MAX(COLUMN($O514:BM514))-COLUMN($O514:BM514),1,1)))*$H2207","v":0}]
[null,null,105,"Battery Safe Harbor","CWIP Capital",6,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1955:O1955,N(OFFSET($O520:O520,0,MAX(COLUMN($O520:O520))-COLUMN($O520:O520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:P1955,N(OFFSET($O520:P520,0,MAX(COLUMN($O520:P520))-COLUMN($O520:P520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:Q1955,N(OFFSET($O520:Q520,0,MAX(COLUMN($O520:Q520))-COLUMN($O520:Q520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:R1955,N(OFFSET($O520:R520,0,MAX(COLUMN($O520:R520))-COLUMN($O520:R520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:S1955,N(OFFSET($O520:S520,0,MAX(COLUMN($O520:S520))-COLUMN($O520:S520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:T1955,N(OFFSET($O520:T520,0,MAX(COLUMN($O520:T520))-COLUMN($O520:T520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:U1955,N(OFFSET($O520:U520,0,MAX(COLUMN($O520:U520))-COLUMN($O520:U520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:V1955,N(OFFSET($O520:V520,0,MAX(COLUMN($O520:V520))-COLUMN($O520:V520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:W1955,N(OFFSET($O520:W520,0,MAX(COLUMN($O520:W520))-COLUMN($O520:W520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:X1955,N(OFFSET($O520:X520,0,MAX(COLUMN($O520:X520))-COLUMN($O520:X520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:Y1955,N(OFFSET($O520:Y520,0,MAX(COLUMN($O520:Y520))-COLUMN($O520:Y520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:Z1955,N(OFFSET($O520:Z520,0,MAX(COLUMN($O520:Z520))-COLUMN($O520:Z520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AA1955,N(OFFSET($O520:AA520,0,MAX(COLUMN($O520:AA520))-COLUMN($O520:AA520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AB1955,N(OFFSET($O520:AB520,0,MAX(COLUMN($O520:AB520))-COLUMN($O520:AB520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AC1955,N(OFFSET($O520:AC520,0,MAX(COLUMN($O520:AC520))-COLUMN($O520:AC520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AD1955,N(OFFSET($O520:AD520,0,MAX(COLUMN($O520:AD520))-COLUMN($O520:AD520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AE1955,N(OFFSET($O520:AE520,0,MAX(COLUMN($O520:AE520))-COLUMN($O520:AE520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AF1955,N(OFFSET($O520:AF520,0,MAX(COLUMN($O520:AF520))-COLUMN($O520:AF520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AG1955,N(OFFSET($O520:AG520,0,MAX(COLUMN($O520:AG520))-COLUMN($O520:AG520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AH1955,N(OFFSET($O520:AH520,0,MAX(COLUMN($O520:AH520))-COLUMN($O520:AH520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AI1955,N(OFFSET($O520:AI520,0,MAX(COLUMN($O520:AI520))-COLUMN($O520:AI520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AJ1955,N(OFFSET($O520:AJ520,0,MAX(COLUMN($O520:AJ520))-COLUMN($O520:AJ520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AK1955,N(OFFSET($O520:AK520,0,MAX(COLUMN($O520:AK520))-COLUMN($O520:AK520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AL1955,N(OFFSET($O520:AL520,0,MAX(COLUMN($O520:AL520))-COLUMN($O520:AL520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AM1955,N(OFFSET($O520:AM520,0,MAX(COLUMN($O520:AM520))-COLUMN($O520:AM520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AN1955,N(OFFSET($O520:AN520,0,MAX(COLUMN($O520:AN520))-COLUMN($O520:AN520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AO1955,N(OFFSET($O520:AO520,0,MAX(COLUMN($O520:AO520))-COLUMN($O520:AO520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AP1955,N(OFFSET($O520:AP520,0,MAX(COLUMN($O520:AP520))-COLUMN($O520:AP520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AQ1955,N(OFFSET($O520:AQ520,0,MAX(COLUMN($O520:AQ520))-COLUMN($O520:AQ520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AR1955,N(OFFSET($O520:AR520,0,MAX(COLUMN($O520:AR520))-COLUMN($O520:AR520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AS1955,N(OFFSET($O520:AS520,0,MAX(COLUMN($O520:AS520))-COLUMN($O520:AS520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AT1955,N(OFFSET($O520:AT520,0,MAX(COLUMN($O520:AT520))-COLUMN($O520:AT520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AU1955,N(OFFSET($O520:AU520,0,MAX(COLUMN($O520:AU520))-COLUMN($O520:AU520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AV1955,N(OFFSET($O520:AV520,0,MAX(COLUMN($O520:AV520))-COLUMN($O520:AV520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AW1955,N(OFFSET($O520:AW520,0,MAX(COLUMN($O520:AW520))-COLUMN($O520:AW520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AX1955,N(OFFSET($O520:AX520,0,MAX(COLUMN($O520:AX520))-COLUMN($O520:AX520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AY1955,N(OFFSET($O520:AY520,0,MAX(COLUMN($O520:AY520))-COLUMN($O520:AY520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:AZ1955,N(OFFSET($O520:AZ520,0,MAX(COLUMN($O520:AZ520))-COLUMN($O520:AZ520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:BA1955,N(OFFSET($O520:BA520,0,MAX(COLUMN($O520:BA520))-COLUMN($O520:BA520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:BB1955,N(OFFSET($O520:BB520,0,MAX(COLUMN($O520:BB520))-COLUMN($O520:BB520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:BC1955,N(OFFSET($O520:BC520,0,MAX(COLUMN($O520:BC520))-COLUMN($O520:BC520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:BD1955,N(OFFSET($O520:BD520,0,MAX(COLUMN($O520:BD520))-COLUMN($O520:BD520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:BE1955,N(OFFSET($O520:BE520,0,MAX(COLUMN($O520:BE520))-COLUMN($O520:BE520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:BF1955,N(OFFSET($O520:BF520,0,MAX(COLUMN($O520:BF520))-COLUMN($O520:BF520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:BG1955,N(OFFSET($O520:BG520,0,MAX(COLUMN($O520:BG520))-COLUMN($O520:BG520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:BH1955,N(OFFSET($O520:BH520,0,MAX(COLUMN($O520:BH520))-COLUMN($O520:BH520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:BI1955,N(OFFSET($O520:BI520,0,MAX(COLUMN($O520:BI520))-COLUMN($O520:BI520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:BJ1955,N(OFFSET($O520:BJ520,0,MAX(COLUMN($O520:BJ520))-COLUMN($O520:BJ520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:BK1955,N(OFFSET($O520:BK520,0,MAX(COLUMN($O520:BK520))-COLUMN($O520:BK520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:BL1955,N(OFFSET($O520:BL520,0,MAX(COLUMN($O520:BL520))-COLUMN($O520:BL520),1,1)))*$H2213","v":0},{"$f":"-SUMPRODUCT($O1955:BM1955,N(OFFSET($O520:BM520,0,MAX(COLUMN($O520:BM520))-COLUMN($O520:BM520),1,1)))*$H2213","v":0}]
[null,null,108,"Momentum/Accelerate","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1958:O1958,N(OFFSET($O523:O523,0,MAX(COLUMN($O523:O523))-COLUMN($O523:O523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:P1958,N(OFFSET($O523:P523,0,MAX(COLUMN($O523:P523))-COLUMN($O523:P523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:Q1958,N(OFFSET($O523:Q523,0,MAX(COLUMN($O523:Q523))-COLUMN($O523:Q523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:R1958,N(OFFSET($O523:R523,0,MAX(COLUMN($O523:R523))-COLUMN($O523:R523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:S1958,N(OFFSET($O523:S523,0,MAX(COLUMN($O523:S523))-COLUMN($O523:S523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:T1958,N(OFFSET($O523:T523,0,MAX(COLUMN($O523:T523))-COLUMN($O523:T523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:U1958,N(OFFSET($O523:U523,0,MAX(COLUMN($O523:U523))-COLUMN($O523:U523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:V1958,N(OFFSET($O523:V523,0,MAX(COLUMN($O523:V523))-COLUMN($O523:V523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:W1958,N(OFFSET($O523:W523,0,MAX(COLUMN($O523:W523))-COLUMN($O523:W523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:X1958,N(OFFSET($O523:X523,0,MAX(COLUMN($O523:X523))-COLUMN($O523:X523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:Y1958,N(OFFSET($O523:Y523,0,MAX(COLUMN($O523:Y523))-COLUMN($O523:Y523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:Z1958,N(OFFSET($O523:Z523,0,MAX(COLUMN($O523:Z523))-COLUMN($O523:Z523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AA1958,N(OFFSET($O523:AA523,0,MAX(COLUMN($O523:AA523))-COLUMN($O523:AA523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AB1958,N(OFFSET($O523:AB523,0,MAX(COLUMN($O523:AB523))-COLUMN($O523:AB523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AC1958,N(OFFSET($O523:AC523,0,MAX(COLUMN($O523:AC523))-COLUMN($O523:AC523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AD1958,N(OFFSET($O523:AD523,0,MAX(COLUMN($O523:AD523))-COLUMN($O523:AD523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AE1958,N(OFFSET($O523:AE523,0,MAX(COLUMN($O523:AE523))-COLUMN($O523:AE523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AF1958,N(OFFSET($O523:AF523,0,MAX(COLUMN($O523:AF523))-COLUMN($O523:AF523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AG1958,N(OFFSET($O523:AG523,0,MAX(COLUMN($O523:AG523))-COLUMN($O523:AG523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AH1958,N(OFFSET($O523:AH523,0,MAX(COLUMN($O523:AH523))-COLUMN($O523:AH523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AI1958,N(OFFSET($O523:AI523,0,MAX(COLUMN($O523:AI523))-COLUMN($O523:AI523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AJ1958,N(OFFSET($O523:AJ523,0,MAX(COLUMN($O523:AJ523))-COLUMN($O523:AJ523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AK1958,N(OFFSET($O523:AK523,0,MAX(COLUMN($O523:AK523))-COLUMN($O523:AK523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AL1958,N(OFFSET($O523:AL523,0,MAX(COLUMN($O523:AL523))-COLUMN($O523:AL523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AM1958,N(OFFSET($O523:AM523,0,MAX(COLUMN($O523:AM523))-COLUMN($O523:AM523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AN1958,N(OFFSET($O523:AN523,0,MAX(COLUMN($O523:AN523))-COLUMN($O523:AN523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AO1958,N(OFFSET($O523:AO523,0,MAX(COLUMN($O523:AO523))-COLUMN($O523:AO523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AP1958,N(OFFSET($O523:AP523,0,MAX(COLUMN($O523:AP523))-COLUMN($O523:AP523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AQ1958,N(OFFSET($O523:AQ523,0,MAX(COLUMN($O523:AQ523))-COLUMN($O523:AQ523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AR1958,N(OFFSET($O523:AR523,0,MAX(COLUMN($O523:AR523))-COLUMN($O523:AR523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AS1958,N(OFFSET($O523:AS523,0,MAX(COLUMN($O523:AS523))-COLUMN($O523:AS523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AT1958,N(OFFSET($O523:AT523,0,MAX(COLUMN($O523:AT523))-COLUMN($O523:AT523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AU1958,N(OFFSET($O523:AU523,0,MAX(COLUMN($O523:AU523))-COLUMN($O523:AU523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AV1958,N(OFFSET($O523:AV523,0,MAX(COLUMN($O523:AV523))-COLUMN($O523:AV523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AW1958,N(OFFSET($O523:AW523,0,MAX(COLUMN($O523:AW523))-COLUMN($O523:AW523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AX1958,N(OFFSET($O523:AX523,0,MAX(COLUMN($O523:AX523))-COLUMN($O523:AX523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AY1958,N(OFFSET($O523:AY523,0,MAX(COLUMN($O523:AY523))-COLUMN($O523:AY523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:AZ1958,N(OFFSET($O523:AZ523,0,MAX(COLUMN($O523:AZ523))-COLUMN($O523:AZ523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:BA1958,N(OFFSET($O523:BA523,0,MAX(COLUMN($O523:BA523))-COLUMN($O523:BA523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:BB1958,N(OFFSET($O523:BB523,0,MAX(COLUMN($O523:BB523))-COLUMN($O523:BB523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:BC1958,N(OFFSET($O523:BC523,0,MAX(COLUMN($O523:BC523))-COLUMN($O523:BC523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:BD1958,N(OFFSET($O523:BD523,0,MAX(COLUMN($O523:BD523))-COLUMN($O523:BD523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:BE1958,N(OFFSET($O523:BE523,0,MAX(COLUMN($O523:BE523))-COLUMN($O523:BE523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:BF1958,N(OFFSET($O523:BF523,0,MAX(COLUMN($O523:BF523))-COLUMN($O523:BF523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:BG1958,N(OFFSET($O523:BG523,0,MAX(COLUMN($O523:BG523))-COLUMN($O523:BG523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:BH1958,N(OFFSET($O523:BH523,0,MAX(COLUMN($O523:BH523))-COLUMN($O523:BH523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:BI1958,N(OFFSET($O523:BI523,0,MAX(COLUMN($O523:BI523))-COLUMN($O523:BI523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:BJ1958,N(OFFSET($O523:BJ523,0,MAX(COLUMN($O523:BJ523))-COLUMN($O523:BJ523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:BK1958,N(OFFSET($O523:BK523,0,MAX(COLUMN($O523:BK523))-COLUMN($O523:BK523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:BL1958,N(OFFSET($O523:BL523,0,MAX(COLUMN($O523:BL523))-COLUMN($O523:BL523),1,1)))*$H2216","v":0},{"$f":"-SUMPRODUCT($O1958:BM1958,N(OFFSET($O523:BM523,0,MAX(COLUMN($O523:BM523))-COLUMN($O523:BM523),1,1)))*$H2216","v":0}]
[null,null,110,"Other ","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1960:O1960,N(OFFSET($O525:O525,0,MAX(COLUMN($O525:O525))-COLUMN($O525:O525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:P1960,N(OFFSET($O525:P525,0,MAX(COLUMN($O525:P525))-COLUMN($O525:P525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:Q1960,N(OFFSET($O525:Q525,0,MAX(COLUMN($O525:Q525))-COLUMN($O525:Q525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:R1960,N(OFFSET($O525:R525,0,MAX(COLUMN($O525:R525))-COLUMN($O525:R525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:S1960,N(OFFSET($O525:S525,0,MAX(COLUMN($O525:S525))-COLUMN($O525:S525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:T1960,N(OFFSET($O525:T525,0,MAX(COLUMN($O525:T525))-COLUMN($O525:T525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:U1960,N(OFFSET($O525:U525,0,MAX(COLUMN($O525:U525))-COLUMN($O525:U525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:V1960,N(OFFSET($O525:V525,0,MAX(COLUMN($O525:V525))-COLUMN($O525:V525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:W1960,N(OFFSET($O525:W525,0,MAX(COLUMN($O525:W525))-COLUMN($O525:W525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:X1960,N(OFFSET($O525:X525,0,MAX(COLUMN($O525:X525))-COLUMN($O525:X525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:Y1960,N(OFFSET($O525:Y525,0,MAX(COLUMN($O525:Y525))-COLUMN($O525:Y525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:Z1960,N(OFFSET($O525:Z525,0,MAX(COLUMN($O525:Z525))-COLUMN($O525:Z525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AA1960,N(OFFSET($O525:AA525,0,MAX(COLUMN($O525:AA525))-COLUMN($O525:AA525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AB1960,N(OFFSET($O525:AB525,0,MAX(COLUMN($O525:AB525))-COLUMN($O525:AB525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AC1960,N(OFFSET($O525:AC525,0,MAX(COLUMN($O525:AC525))-COLUMN($O525:AC525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AD1960,N(OFFSET($O525:AD525,0,MAX(COLUMN($O525:AD525))-COLUMN($O525:AD525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AE1960,N(OFFSET($O525:AE525,0,MAX(COLUMN($O525:AE525))-COLUMN($O525:AE525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AF1960,N(OFFSET($O525:AF525,0,MAX(COLUMN($O525:AF525))-COLUMN($O525:AF525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AG1960,N(OFFSET($O525:AG525,0,MAX(COLUMN($O525:AG525))-COLUMN($O525:AG525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AH1960,N(OFFSET($O525:AH525,0,MAX(COLUMN($O525:AH525))-COLUMN($O525:AH525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AI1960,N(OFFSET($O525:AI525,0,MAX(COLUMN($O525:AI525))-COLUMN($O525:AI525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AJ1960,N(OFFSET($O525:AJ525,0,MAX(COLUMN($O525:AJ525))-COLUMN($O525:AJ525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AK1960,N(OFFSET($O525:AK525,0,MAX(COLUMN($O525:AK525))-COLUMN($O525:AK525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AL1960,N(OFFSET($O525:AL525,0,MAX(COLUMN($O525:AL525))-COLUMN($O525:AL525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AM1960,N(OFFSET($O525:AM525,0,MAX(COLUMN($O525:AM525))-COLUMN($O525:AM525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AN1960,N(OFFSET($O525:AN525,0,MAX(COLUMN($O525:AN525))-COLUMN($O525:AN525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AO1960,N(OFFSET($O525:AO525,0,MAX(COLUMN($O525:AO525))-COLUMN($O525:AO525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AP1960,N(OFFSET($O525:AP525,0,MAX(COLUMN($O525:AP525))-COLUMN($O525:AP525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AQ1960,N(OFFSET($O525:AQ525,0,MAX(COLUMN($O525:AQ525))-COLUMN($O525:AQ525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AR1960,N(OFFSET($O525:AR525,0,MAX(COLUMN($O525:AR525))-COLUMN($O525:AR525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AS1960,N(OFFSET($O525:AS525,0,MAX(COLUMN($O525:AS525))-COLUMN($O525:AS525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AT1960,N(OFFSET($O525:AT525,0,MAX(COLUMN($O525:AT525))-COLUMN($O525:AT525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AU1960,N(OFFSET($O525:AU525,0,MAX(COLUMN($O525:AU525))-COLUMN($O525:AU525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AV1960,N(OFFSET($O525:AV525,0,MAX(COLUMN($O525:AV525))-COLUMN($O525:AV525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AW1960,N(OFFSET($O525:AW525,0,MAX(COLUMN($O525:AW525))-COLUMN($O525:AW525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AX1960,N(OFFSET($O525:AX525,0,MAX(COLUMN($O525:AX525))-COLUMN($O525:AX525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AY1960,N(OFFSET($O525:AY525,0,MAX(COLUMN($O525:AY525))-COLUMN($O525:AY525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:AZ1960,N(OFFSET($O525:AZ525,0,MAX(COLUMN($O525:AZ525))-COLUMN($O525:AZ525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:BA1960,N(OFFSET($O525:BA525,0,MAX(COLUMN($O525:BA525))-COLUMN($O525:BA525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:BB1960,N(OFFSET($O525:BB525,0,MAX(COLUMN($O525:BB525))-COLUMN($O525:BB525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:BC1960,N(OFFSET($O525:BC525,0,MAX(COLUMN($O525:BC525))-COLUMN($O525:BC525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:BD1960,N(OFFSET($O525:BD525,0,MAX(COLUMN($O525:BD525))-COLUMN($O525:BD525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:BE1960,N(OFFSET($O525:BE525,0,MAX(COLUMN($O525:BE525))-COLUMN($O525:BE525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:BF1960,N(OFFSET($O525:BF525,0,MAX(COLUMN($O525:BF525))-COLUMN($O525:BF525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:BG1960,N(OFFSET($O525:BG525,0,MAX(COLUMN($O525:BG525))-COLUMN($O525:BG525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:BH1960,N(OFFSET($O525:BH525,0,MAX(COLUMN($O525:BH525))-COLUMN($O525:BH525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:BI1960,N(OFFSET($O525:BI525,0,MAX(COLUMN($O525:BI525))-COLUMN($O525:BI525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:BJ1960,N(OFFSET($O525:BJ525,0,MAX(COLUMN($O525:BJ525))-COLUMN($O525:BJ525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:BK1960,N(OFFSET($O525:BK525,0,MAX(COLUMN($O525:BK525))-COLUMN($O525:BK525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:BL1960,N(OFFSET($O525:BL525,0,MAX(COLUMN($O525:BL525))-COLUMN($O525:BL525),1,1)))*$H2218","v":0},{"$f":"-SUMPRODUCT($O1960:BM1960,N(OFFSET($O525:BM525,0,MAX(COLUMN($O525:BM525))-COLUMN($O525:BM525),1,1)))*$H2218","v":0}]
[null,null,113,"Land -Other","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1963:O1963,N(OFFSET($O528:O528,0,MAX(COLUMN($O528:O528))-COLUMN($O528:O528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:P1963,N(OFFSET($O528:P528,0,MAX(COLUMN($O528:P528))-COLUMN($O528:P528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:Q1963,N(OFFSET($O528:Q528,0,MAX(COLUMN($O528:Q528))-COLUMN($O528:Q528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:R1963,N(OFFSET($O528:R528,0,MAX(COLUMN($O528:R528))-COLUMN($O528:R528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:S1963,N(OFFSET($O528:S528,0,MAX(COLUMN($O528:S528))-COLUMN($O528:S528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:T1963,N(OFFSET($O528:T528,0,MAX(COLUMN($O528:T528))-COLUMN($O528:T528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:U1963,N(OFFSET($O528:U528,0,MAX(COLUMN($O528:U528))-COLUMN($O528:U528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:V1963,N(OFFSET($O528:V528,0,MAX(COLUMN($O528:V528))-COLUMN($O528:V528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:W1963,N(OFFSET($O528:W528,0,MAX(COLUMN($O528:W528))-COLUMN($O528:W528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:X1963,N(OFFSET($O528:X528,0,MAX(COLUMN($O528:X528))-COLUMN($O528:X528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:Y1963,N(OFFSET($O528:Y528,0,MAX(COLUMN($O528:Y528))-COLUMN($O528:Y528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:Z1963,N(OFFSET($O528:Z528,0,MAX(COLUMN($O528:Z528))-COLUMN($O528:Z528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AA1963,N(OFFSET($O528:AA528,0,MAX(COLUMN($O528:AA528))-COLUMN($O528:AA528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AB1963,N(OFFSET($O528:AB528,0,MAX(COLUMN($O528:AB528))-COLUMN($O528:AB528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AC1963,N(OFFSET($O528:AC528,0,MAX(COLUMN($O528:AC528))-COLUMN($O528:AC528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AD1963,N(OFFSET($O528:AD528,0,MAX(COLUMN($O528:AD528))-COLUMN($O528:AD528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AE1963,N(OFFSET($O528:AE528,0,MAX(COLUMN($O528:AE528))-COLUMN($O528:AE528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AF1963,N(OFFSET($O528:AF528,0,MAX(COLUMN($O528:AF528))-COLUMN($O528:AF528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AG1963,N(OFFSET($O528:AG528,0,MAX(COLUMN($O528:AG528))-COLUMN($O528:AG528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AH1963,N(OFFSET($O528:AH528,0,MAX(COLUMN($O528:AH528))-COLUMN($O528:AH528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AI1963,N(OFFSET($O528:AI528,0,MAX(COLUMN($O528:AI528))-COLUMN($O528:AI528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AJ1963,N(OFFSET($O528:AJ528,0,MAX(COLUMN($O528:AJ528))-COLUMN($O528:AJ528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AK1963,N(OFFSET($O528:AK528,0,MAX(COLUMN($O528:AK528))-COLUMN($O528:AK528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AL1963,N(OFFSET($O528:AL528,0,MAX(COLUMN($O528:AL528))-COLUMN($O528:AL528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AM1963,N(OFFSET($O528:AM528,0,MAX(COLUMN($O528:AM528))-COLUMN($O528:AM528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AN1963,N(OFFSET($O528:AN528,0,MAX(COLUMN($O528:AN528))-COLUMN($O528:AN528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AO1963,N(OFFSET($O528:AO528,0,MAX(COLUMN($O528:AO528))-COLUMN($O528:AO528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AP1963,N(OFFSET($O528:AP528,0,MAX(COLUMN($O528:AP528))-COLUMN($O528:AP528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AQ1963,N(OFFSET($O528:AQ528,0,MAX(COLUMN($O528:AQ528))-COLUMN($O528:AQ528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AR1963,N(OFFSET($O528:AR528,0,MAX(COLUMN($O528:AR528))-COLUMN($O528:AR528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AS1963,N(OFFSET($O528:AS528,0,MAX(COLUMN($O528:AS528))-COLUMN($O528:AS528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AT1963,N(OFFSET($O528:AT528,0,MAX(COLUMN($O528:AT528))-COLUMN($O528:AT528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AU1963,N(OFFSET($O528:AU528,0,MAX(COLUMN($O528:AU528))-COLUMN($O528:AU528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AV1963,N(OFFSET($O528:AV528,0,MAX(COLUMN($O528:AV528))-COLUMN($O528:AV528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AW1963,N(OFFSET($O528:AW528,0,MAX(COLUMN($O528:AW528))-COLUMN($O528:AW528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AX1963,N(OFFSET($O528:AX528,0,MAX(COLUMN($O528:AX528))-COLUMN($O528:AX528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AY1963,N(OFFSET($O528:AY528,0,MAX(COLUMN($O528:AY528))-COLUMN($O528:AY528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:AZ1963,N(OFFSET($O528:AZ528,0,MAX(COLUMN($O528:AZ528))-COLUMN($O528:AZ528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:BA1963,N(OFFSET($O528:BA528,0,MAX(COLUMN($O528:BA528))-COLUMN($O528:BA528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:BB1963,N(OFFSET($O528:BB528,0,MAX(COLUMN($O528:BB528))-COLUMN($O528:BB528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:BC1963,N(OFFSET($O528:BC528,0,MAX(COLUMN($O528:BC528))-COLUMN($O528:BC528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:BD1963,N(OFFSET($O528:BD528,0,MAX(COLUMN($O528:BD528))-COLUMN($O528:BD528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:BE1963,N(OFFSET($O528:BE528,0,MAX(COLUMN($O528:BE528))-COLUMN($O528:BE528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:BF1963,N(OFFSET($O528:BF528,0,MAX(COLUMN($O528:BF528))-COLUMN($O528:BF528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:BG1963,N(OFFSET($O528:BG528,0,MAX(COLUMN($O528:BG528))-COLUMN($O528:BG528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:BH1963,N(OFFSET($O528:BH528,0,MAX(COLUMN($O528:BH528))-COLUMN($O528:BH528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:BI1963,N(OFFSET($O528:BI528,0,MAX(COLUMN($O528:BI528))-COLUMN($O528:BI528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:BJ1963,N(OFFSET($O528:BJ528,0,MAX(COLUMN($O528:BJ528))-COLUMN($O528:BJ528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:BK1963,N(OFFSET($O528:BK528,0,MAX(COLUMN($O528:BK528))-COLUMN($O528:BK528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:BL1963,N(OFFSET($O528:BL528,0,MAX(COLUMN($O528:BL528))-COLUMN($O528:BL528),1,1)))*$H2221","v":0},{"$f":"-SUMPRODUCT($O1963:BM1963,N(OFFSET($O528:BM528,0,MAX(COLUMN($O528:BM528))-COLUMN($O528:BM528),1,1)))*$H2221","v":0}]
[null,null,118,"item 118","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1968:O1968,N(OFFSET($O533:O533,0,MAX(COLUMN($O533:O533))-COLUMN($O533:O533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:P1968,N(OFFSET($O533:P533,0,MAX(COLUMN($O533:P533))-COLUMN($O533:P533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:Q1968,N(OFFSET($O533:Q533,0,MAX(COLUMN($O533:Q533))-COLUMN($O533:Q533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:R1968,N(OFFSET($O533:R533,0,MAX(COLUMN($O533:R533))-COLUMN($O533:R533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:S1968,N(OFFSET($O533:S533,0,MAX(COLUMN($O533:S533))-COLUMN($O533:S533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:T1968,N(OFFSET($O533:T533,0,MAX(COLUMN($O533:T533))-COLUMN($O533:T533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:U1968,N(OFFSET($O533:U533,0,MAX(COLUMN($O533:U533))-COLUMN($O533:U533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:V1968,N(OFFSET($O533:V533,0,MAX(COLUMN($O533:V533))-COLUMN($O533:V533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:W1968,N(OFFSET($O533:W533,0,MAX(COLUMN($O533:W533))-COLUMN($O533:W533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:X1968,N(OFFSET($O533:X533,0,MAX(COLUMN($O533:X533))-COLUMN($O533:X533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:Y1968,N(OFFSET($O533:Y533,0,MAX(COLUMN($O533:Y533))-COLUMN($O533:Y533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:Z1968,N(OFFSET($O533:Z533,0,MAX(COLUMN($O533:Z533))-COLUMN($O533:Z533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AA1968,N(OFFSET($O533:AA533,0,MAX(COLUMN($O533:AA533))-COLUMN($O533:AA533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AB1968,N(OFFSET($O533:AB533,0,MAX(COLUMN($O533:AB533))-COLUMN($O533:AB533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AC1968,N(OFFSET($O533:AC533,0,MAX(COLUMN($O533:AC533))-COLUMN($O533:AC533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AD1968,N(OFFSET($O533:AD533,0,MAX(COLUMN($O533:AD533))-COLUMN($O533:AD533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AE1968,N(OFFSET($O533:AE533,0,MAX(COLUMN($O533:AE533))-COLUMN($O533:AE533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AF1968,N(OFFSET($O533:AF533,0,MAX(COLUMN($O533:AF533))-COLUMN($O533:AF533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AG1968,N(OFFSET($O533:AG533,0,MAX(COLUMN($O533:AG533))-COLUMN($O533:AG533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AH1968,N(OFFSET($O533:AH533,0,MAX(COLUMN($O533:AH533))-COLUMN($O533:AH533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AI1968,N(OFFSET($O533:AI533,0,MAX(COLUMN($O533:AI533))-COLUMN($O533:AI533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AJ1968,N(OFFSET($O533:AJ533,0,MAX(COLUMN($O533:AJ533))-COLUMN($O533:AJ533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AK1968,N(OFFSET($O533:AK533,0,MAX(COLUMN($O533:AK533))-COLUMN($O533:AK533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AL1968,N(OFFSET($O533:AL533,0,MAX(COLUMN($O533:AL533))-COLUMN($O533:AL533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AM1968,N(OFFSET($O533:AM533,0,MAX(COLUMN($O533:AM533))-COLUMN($O533:AM533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AN1968,N(OFFSET($O533:AN533,0,MAX(COLUMN($O533:AN533))-COLUMN($O533:AN533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AO1968,N(OFFSET($O533:AO533,0,MAX(COLUMN($O533:AO533))-COLUMN($O533:AO533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AP1968,N(OFFSET($O533:AP533,0,MAX(COLUMN($O533:AP533))-COLUMN($O533:AP533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AQ1968,N(OFFSET($O533:AQ533,0,MAX(COLUMN($O533:AQ533))-COLUMN($O533:AQ533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AR1968,N(OFFSET($O533:AR533,0,MAX(COLUMN($O533:AR533))-COLUMN($O533:AR533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AS1968,N(OFFSET($O533:AS533,0,MAX(COLUMN($O533:AS533))-COLUMN($O533:AS533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AT1968,N(OFFSET($O533:AT533,0,MAX(COLUMN($O533:AT533))-COLUMN($O533:AT533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AU1968,N(OFFSET($O533:AU533,0,MAX(COLUMN($O533:AU533))-COLUMN($O533:AU533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AV1968,N(OFFSET($O533:AV533,0,MAX(COLUMN($O533:AV533))-COLUMN($O533:AV533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AW1968,N(OFFSET($O533:AW533,0,MAX(COLUMN($O533:AW533))-COLUMN($O533:AW533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AX1968,N(OFFSET($O533:AX533,0,MAX(COLUMN($O533:AX533))-COLUMN($O533:AX533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AY1968,N(OFFSET($O533:AY533,0,MAX(COLUMN($O533:AY533))-COLUMN($O533:AY533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:AZ1968,N(OFFSET($O533:AZ533,0,MAX(COLUMN($O533:AZ533))-COLUMN($O533:AZ533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:BA1968,N(OFFSET($O533:BA533,0,MAX(COLUMN($O533:BA533))-COLUMN($O533:BA533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:BB1968,N(OFFSET($O533:BB533,0,MAX(COLUMN($O533:BB533))-COLUMN($O533:BB533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:BC1968,N(OFFSET($O533:BC533,0,MAX(COLUMN($O533:BC533))-COLUMN($O533:BC533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:BD1968,N(OFFSET($O533:BD533,0,MAX(COLUMN($O533:BD533))-COLUMN($O533:BD533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:BE1968,N(OFFSET($O533:BE533,0,MAX(COLUMN($O533:BE533))-COLUMN($O533:BE533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:BF1968,N(OFFSET($O533:BF533,0,MAX(COLUMN($O533:BF533))-COLUMN($O533:BF533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:BG1968,N(OFFSET($O533:BG533,0,MAX(COLUMN($O533:BG533))-COLUMN($O533:BG533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:BH1968,N(OFFSET($O533:BH533,0,MAX(COLUMN($O533:BH533))-COLUMN($O533:BH533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:BI1968,N(OFFSET($O533:BI533,0,MAX(COLUMN($O533:BI533))-COLUMN($O533:BI533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:BJ1968,N(OFFSET($O533:BJ533,0,MAX(COLUMN($O533:BJ533))-COLUMN($O533:BJ533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:BK1968,N(OFFSET($O533:BK533,0,MAX(COLUMN($O533:BK533))-COLUMN($O533:BK533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:BL1968,N(OFFSET($O533:BL533,0,MAX(COLUMN($O533:BL533))-COLUMN($O533:BL533),1,1)))*$H2226","v":0},{"$f":"-SUMPRODUCT($O1968:BM1968,N(OFFSET($O533:BM533,0,MAX(COLUMN($O533:BM533))-COLUMN($O533:BM533),1,1)))*$H2226","v":0}]
[null,null,122,"item 122","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1972:O1972,N(OFFSET($O537:O537,0,MAX(COLUMN($O537:O537))-COLUMN($O537:O537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:P1972,N(OFFSET($O537:P537,0,MAX(COLUMN($O537:P537))-COLUMN($O537:P537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:Q1972,N(OFFSET($O537:Q537,0,MAX(COLUMN($O537:Q537))-COLUMN($O537:Q537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:R1972,N(OFFSET($O537:R537,0,MAX(COLUMN($O537:R537))-COLUMN($O537:R537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:S1972,N(OFFSET($O537:S537,0,MAX(COLUMN($O537:S537))-COLUMN($O537:S537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:T1972,N(OFFSET($O537:T537,0,MAX(COLUMN($O537:T537))-COLUMN($O537:T537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:U1972,N(OFFSET($O537:U537,0,MAX(COLUMN($O537:U537))-COLUMN($O537:U537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:V1972,N(OFFSET($O537:V537,0,MAX(COLUMN($O537:V537))-COLUMN($O537:V537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:W1972,N(OFFSET($O537:W537,0,MAX(COLUMN($O537:W537))-COLUMN($O537:W537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:X1972,N(OFFSET($O537:X537,0,MAX(COLUMN($O537:X537))-COLUMN($O537:X537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:Y1972,N(OFFSET($O537:Y537,0,MAX(COLUMN($O537:Y537))-COLUMN($O537:Y537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:Z1972,N(OFFSET($O537:Z537,0,MAX(COLUMN($O537:Z537))-COLUMN($O537:Z537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AA1972,N(OFFSET($O537:AA537,0,MAX(COLUMN($O537:AA537))-COLUMN($O537:AA537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AB1972,N(OFFSET($O537:AB537,0,MAX(COLUMN($O537:AB537))-COLUMN($O537:AB537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AC1972,N(OFFSET($O537:AC537,0,MAX(COLUMN($O537:AC537))-COLUMN($O537:AC537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AD1972,N(OFFSET($O537:AD537,0,MAX(COLUMN($O537:AD537))-COLUMN($O537:AD537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AE1972,N(OFFSET($O537:AE537,0,MAX(COLUMN($O537:AE537))-COLUMN($O537:AE537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AF1972,N(OFFSET($O537:AF537,0,MAX(COLUMN($O537:AF537))-COLUMN($O537:AF537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AG1972,N(OFFSET($O537:AG537,0,MAX(COLUMN($O537:AG537))-COLUMN($O537:AG537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AH1972,N(OFFSET($O537:AH537,0,MAX(COLUMN($O537:AH537))-COLUMN($O537:AH537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AI1972,N(OFFSET($O537:AI537,0,MAX(COLUMN($O537:AI537))-COLUMN($O537:AI537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AJ1972,N(OFFSET($O537:AJ537,0,MAX(COLUMN($O537:AJ537))-COLUMN($O537:AJ537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AK1972,N(OFFSET($O537:AK537,0,MAX(COLUMN($O537:AK537))-COLUMN($O537:AK537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AL1972,N(OFFSET($O537:AL537,0,MAX(COLUMN($O537:AL537))-COLUMN($O537:AL537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AM1972,N(OFFSET($O537:AM537,0,MAX(COLUMN($O537:AM537))-COLUMN($O537:AM537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AN1972,N(OFFSET($O537:AN537,0,MAX(COLUMN($O537:AN537))-COLUMN($O537:AN537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AO1972,N(OFFSET($O537:AO537,0,MAX(COLUMN($O537:AO537))-COLUMN($O537:AO537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AP1972,N(OFFSET($O537:AP537,0,MAX(COLUMN($O537:AP537))-COLUMN($O537:AP537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AQ1972,N(OFFSET($O537:AQ537,0,MAX(COLUMN($O537:AQ537))-COLUMN($O537:AQ537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AR1972,N(OFFSET($O537:AR537,0,MAX(COLUMN($O537:AR537))-COLUMN($O537:AR537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AS1972,N(OFFSET($O537:AS537,0,MAX(COLUMN($O537:AS537))-COLUMN($O537:AS537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AT1972,N(OFFSET($O537:AT537,0,MAX(COLUMN($O537:AT537))-COLUMN($O537:AT537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AU1972,N(OFFSET($O537:AU537,0,MAX(COLUMN($O537:AU537))-COLUMN($O537:AU537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AV1972,N(OFFSET($O537:AV537,0,MAX(COLUMN($O537:AV537))-COLUMN($O537:AV537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AW1972,N(OFFSET($O537:AW537,0,MAX(COLUMN($O537:AW537))-COLUMN($O537:AW537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AX1972,N(OFFSET($O537:AX537,0,MAX(COLUMN($O537:AX537))-COLUMN($O537:AX537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AY1972,N(OFFSET($O537:AY537,0,MAX(COLUMN($O537:AY537))-COLUMN($O537:AY537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:AZ1972,N(OFFSET($O537:AZ537,0,MAX(COLUMN($O537:AZ537))-COLUMN($O537:AZ537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:BA1972,N(OFFSET($O537:BA537,0,MAX(COLUMN($O537:BA537))-COLUMN($O537:BA537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:BB1972,N(OFFSET($O537:BB537,0,MAX(COLUMN($O537:BB537))-COLUMN($O537:BB537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:BC1972,N(OFFSET($O537:BC537,0,MAX(COLUMN($O537:BC537))-COLUMN($O537:BC537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:BD1972,N(OFFSET($O537:BD537,0,MAX(COLUMN($O537:BD537))-COLUMN($O537:BD537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:BE1972,N(OFFSET($O537:BE537,0,MAX(COLUMN($O537:BE537))-COLUMN($O537:BE537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:BF1972,N(OFFSET($O537:BF537,0,MAX(COLUMN($O537:BF537))-COLUMN($O537:BF537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:BG1972,N(OFFSET($O537:BG537,0,MAX(COLUMN($O537:BG537))-COLUMN($O537:BG537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:BH1972,N(OFFSET($O537:BH537,0,MAX(COLUMN($O537:BH537))-COLUMN($O537:BH537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:BI1972,N(OFFSET($O537:BI537,0,MAX(COLUMN($O537:BI537))-COLUMN($O537:BI537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:BJ1972,N(OFFSET($O537:BJ537,0,MAX(COLUMN($O537:BJ537))-COLUMN($O537:BJ537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:BK1972,N(OFFSET($O537:BK537,0,MAX(COLUMN($O537:BK537))-COLUMN($O537:BK537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:BL1972,N(OFFSET($O537:BL537,0,MAX(COLUMN($O537:BL537))-COLUMN($O537:BL537),1,1)))*$H2230","v":0},{"$f":"-SUMPRODUCT($O1972:BM1972,N(OFFSET($O537:BM537,0,MAX(COLUMN($O537:BM537))-COLUMN($O537:BM537),1,1)))*$H2230","v":0}]
[null,null,null,{"$f":"\"Total \"&D2108","v":"Total Perm Tax Diff Normalization, After Tax"},null,null,null,null,null,null,80.451250190391946,206.67855066683066,null,null,{"$f":"SUM(O2109:O2233)","v":6.8082933796882131E-3},0.94865332181323203,1.6179275229628429,3.3995525916147056,4.3255383213197893,5.3671354174830244,6.3176052553056721,6.957586301042384,6.9680180819207207,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.968018082074817,6.9668860330426066,6.442613691657944,5.6217278477464978,{"$f":"SUM(AU2109:AU2233)","v":4.6120923261923314},2.9141564824049642,2.2590197312543818,1.3679582312492122,0.5825036504961717,0.31687613831973316,0.23261676710543286,9.2913019022928617E-2,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C2238+1","v":2},".05 CT Parts","AFUDC Capital",5,null,0.25345000000000001,null,null,{"$f":"SUMPRODUCT(O2239:BM2239,$O$11:$BM$11)","v":0},{"$f":"SUM(O2239:BM2239)","v":0},null,null,{"$f":"(O1981+O2110)/(1-$H2239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1981+AU2110)/(1-$H2239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"3SAR-DLN2.6+ Labor/Parts","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1982+O2111)/(1-$H2240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1982+AU2111)/(1-$H2240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"3SAR Hot Days Projects","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1983+O2112)/(1-$H2241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1983+AU2112)/(1-$H2241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"PTN LP Turbine Replacement","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1984+O2113)/(1-$H2242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1984+AU2113)/(1-$H2242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Other","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1985+O2114)/(1-$H2243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1985+AU2114)/(1-$H2243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"IT CAMS Project - Gulf","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1986+O2115)/(1-$H2244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1986+AU2115)/(1-$H2244)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"500kV Improvement","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1987+O2116)/(1-$H2245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1987+AU2116)/(1-$H2245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"Corbett-Sugar-Quarry 500 KV Line","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1988+O2117)/(1-$H2246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1988+AU2117)/(1-$H2246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"Eau-Gallie Injection","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1989+O2118)/(1-$H2247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1989+AU2118)/(1-$H2247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"North Project","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1990+O2119)/(1-$H2248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1990+AU2119)/(1-$H2248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"PTN  3 &  4 Generation Projects","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1991+O2120)/(1-$H2249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1991+AU2120)/(1-$H2249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"Quarry to ClearSky Major Projects","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1992+O2121)/(1-$H2250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1992+AU2121)/(1-$H2250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Argyle Injection (PNG-24)","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1993+O2122)/(1-$H2251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1993+AU2122)/(1-$H2251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Deaton Injection (PNG-28)","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1994+O2123)/(1-$H2252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1994+AU2123)/(1-$H2252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Deaton Project","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1995+O2124)/(1-$H2253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1995+AU2124)/(1-$H2253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"Major Projects Transmission","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1996+O2125)/(1-$H2254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1996+AU2125)/(1-$H2254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Pensacola UG Modernization","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1997+O2126)/(1-$H2255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1997+AU2126)/(1-$H2255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"Other","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1998+O2127)/(1-$H2256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1998+AU2127)/(1-$H2256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"Okeechobee Energy Center","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O1999+O2128)/(1-$H2257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1999+AU2128)/(1-$H2257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,{"$f":"INDEX(D$157:D$281,$C2258,1)","v":"Dania Beach Energy Center"},"AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2000+O2129)/(1-$H2258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU2000+AU2129)/(1-$H2258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Crist Pipeline","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2001+O2130)/(1-$H2259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU2001+AU2130)/(1-$H2259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"North Florida Resiliency Connection","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2002+O2131)/(1-$H2260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU2002+AU2131)/(1-$H2260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"Plant Crist Combustion","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2003+O2132)/(1-$H2261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU2003+AU2132)/(1-$H2261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"2016 Solar","AFUDC Capital",5,null,0.25345000000000001,null,null,{"$f":"SUMPRODUCT(O2262:BM2262,$O$11:$BM$11)","v":-0.73337576918801661},{"$f":"SUM(O2262:BM2262)","v":-1.5453778546048818},null,null,{"$f":"(O2004+O2133)/(1-$H2262)","v":-3.6308451539370603E-3},-4.4299729656720695E-2,-5.2341178390201977E-2,-5.2519144307291911E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-5.2542847056565999E-2,-2.328250669836647E-2,-3.0930858035441433E-3,-8.8848695218750163E-5,-8.4924288842999153E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26,"2017 SoBRA","AFUDC Capital",5,null,0.25345000000000001,null,null,-64.890731237064898,-135.95110785190693,null,null,{"$f":"(O2005+O2134)/(1-$H2263)","v":0},-4.6052699754537976,-4.6217346153096761,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-4.6223376669648388,-1.9133553284625167,-7.3826092428776685E-3,-2.4831538742028442E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,"2018 SoBRA","AFUDC Capital",5,null,0.25345000000000001,null,null,-65.282854270456383,-138.36056737212954,null,null,{"$f":"(O2006+O2135)/(1-$H2264)","v":0},-3.9137907982014122,-4.7026674002072983,-4.7041979236570786,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-4.7042592906524092,-2.7243415927386705,-4.6151207904682858E-3,-2.1297957203360402E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28,"2019 SoBRA","AFUDC Capital",5,null,0.25345000000000001,null,null,-59.042000715076398,-132.97559976589247,null,null,{"$f":"(O2007+O2136)/(1-$H2265)","v":0},0,-4.5206287021441591,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-4.5211703920403474,-1.861977037837814,-2.2304878078347189E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,"2020 SoBRA","AFUDC Capital",5,null,0.25345000000000001,null,null,-56.422195518367268,-139.06571122974486,null,null,{"$f":"(O2008+O2137)/(1-$H2266)","v":0},0,0,-3.5461756363584942,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-4.7282341818113256,-3.1289785026691779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,"SolarTogether","AFUDC Capital",5,null,0.25345000000000001,null,null,-71.848542469435003,-174.00086236360502,null,null,{"$f":"(O2009+O2138)/(1-$H2267)","v":0},0,0,-5.9157765314322202,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-5.9160293203625747,-2.4361607724611547,-1.0408955955780451E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,31,"Mason Solar","AFUDC Capital",5,null,0.25345000000000001,null,null,-12.604056086370983,-34.977137667714679,null,null,{"$f":"(O2010+O2139)/(1-$H2268)","v":0},0,0,-0.7607527442727946,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-1.0143369923637262,-0.74326417543891354,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,32,"Blue Springs Solar","AFUDC Capital",5,null,0.25345000000000001,null,null,-11.652236064986909,-36.505916078807687,null,null,{"$f":"(O2011+O2140)/(1-$H2269)","v":0},0,0,0,-8.8222630523785303E-2,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-1.0586715662854238,-0.42286019457950036,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33,"Cotton Creek Solar","AFUDC Capital",5,null,0.25345000000000001,null,null,-11.980764685466871,-37.535181035494062,null,null,{"$f":"(O2012+O2141)/(1-$H2270)","v":0},0,0,0,-9.0710020835777325E-2,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-1.0885202500293281,-0.4347825136611167,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,"Unidentified Future Solar - 2021","AFUDC Capital",5,null,0.25345000000000001,null,null,-67.763243506627987,-188.55775849458587,null,null,{"$f":"(O2013+O2142)/(1-$H2271)","v":0},0,0,0,-0.53424698240132662,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-6.4109637888159199,-2.1055616365227485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,35,"Unidentified Future Solar - 2022","AFUDC Capital",5,null,0.25345000000000001,null,null,-87.369281768199755,-261.41955672067274,null,null,{"$f":"(O2014+O2143)/(1-$H2272)","v":0},0,0,0,0,-0.74068874404190688,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-8.8882649285028812,-2.919185050047338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,"Unidentified Future Solar - 2023","AFUDC Capital",5,null,0.25345000000000001,null,null,-58.736279784545737,-188.98054451237064,null,null,{"$f":"(O2015+O2144)/(1-$H2273)","v":0},0,0,0,0,0,-0.53544487611838398,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-6.4253385134206082,-2.1102827470546801,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,37,"Unidentified Future Solar - 2024","AFUDC Capital",5,null,0.25345000000000001,null,null,-0.89301919563465015,-3.0895692004123059,null,null,{"$f":"(O2016+O2145)/(1-$H2274)","v":0},0,0,0,0,0,0,-8.7537794011682008E-3,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-0.10504535281401842,-3.4500189404601998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,38,"Unidentified Future Solar - 2025","AFUDC Capital",5,null,0.25345000000000001,null,null,-1.2267780594878128E-8,-4.5638400763512134E-8,null,null,{"$f":"(O2017+O2146)/(1-$H2275)","v":0},0,0,0,0,0,0,0,-1.2930880216328445E-10,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-1.5517056259594131E-9,-5.0962880852585496E-10,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,39,"Ft. Lauderdale Peakers","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2018+O2147)/(1-$H2276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,40,"Ft. Myers Peakers","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2019+O2148)/(1-$H2277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,41,{"$f":"INDEX(D$157:D$281,$C2278,1)","v":"Ft. Lauderdale Black Start Upgrades"},"AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2020+O2149)/(1-$H2278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,42,"Ft Myers 3A & 3B Upgrades","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2021+O2150)/(1-$H2279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,43,"Ft Myers Black Start Upgrades","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2022+O2151)/(1-$H2280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,44,"Manatee Battery Storage","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2023+O2152)/(1-$H2281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,45,"Unidentified Future Battery Storage","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2024+O2153)/(1-$H2282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,"Other","AFUDC Capital",5,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2025+O2154)/(1-$H2283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,47,"New Service","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2026+O2155)/(1-$H2284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,48,"Reserve Equip","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2027+O2156)/(1-$H2285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,49,"T&S Expansion","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2028+O2157)/(1-$H2286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50,"Distribution Expansion","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2029+O2158)/(1-$H2287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,51,"MP Growth","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2030+O2159)/(1-$H2288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,52,"Existing Customer Increase","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2031+O2160)/(1-$H2289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,53,"Other","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2032+O2161)/(1-$H2290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,54,"T&S Planned Reliability","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2033+O2162)/(1-$H2291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,55,"Distribution Automation","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2034+O2163)/(1-$H2292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,56,"Cable Rehab","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2035+O2164)/(1-$H2293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,57,"Overhead to Underground","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2036+O2165)/(1-$H2294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,58,"MP Reliability","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2037+O2166)/(1-$H2295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,59,"Other Reliability","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2038+O2167)/(1-$H2296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,60,"Feeder Hardening","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2039+O2168)/(1-$H2297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,61,{"$f":"INDEX(D$157:D$281,$C2298,1)","v":"Pole Program"},"Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2040+O2169)/(1-$H2298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,62,"Lateral Hardening","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2041+O2170)/(1-$H2299)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,63,"T&S Storm Secure","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2042+O2171)/(1-$H2300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,64,"Storm Mitigation","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2043+O2172)/(1-$H2301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,65,"T&S Inspections","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2044+O2173)/(1-$H2302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C2302+1","v":66},"Other","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2045+O2174)/(1-$H2303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,67,"Relocations","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2046+O2175)/(1-$H2304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,68,"Regulatory Comliance","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2047+O2176)/(1-$H2305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,69,"Compliance","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2048+O2177)/(1-$H2306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,70,"Fleet","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2049+O2178)/(1-$H2307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,71,"Outside Requests","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2050+O2179)/(1-$H2308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,72,"MP Outside Requests","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2051+O2180)/(1-$H2309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,73,"Streetlight Restoration","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2052+O2181)/(1-$H2310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,74,"Restoration","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2053+O2182)/(1-$H2311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,75,"Other Requests","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2054+O2183)/(1-$H2312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,76,"Gulf Power","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2055+O2184)/(1-$H2313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,77,"CT Overhauls (Outage Execution and Not Parts)","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2056+O2185)/(1-$H2314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,78,"CT Parts","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2057+O2186)/(1-$H2315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,79,"CT Gas Turbines","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2058+O2187)/(1-$H2316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,80,"Coal Sites","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2059+O2188)/(1-$H2317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,81,{"$f":"INDEX(D$157:D$281,$C2318,1)","v":"Steam Sites"},"Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2060+O2189)/(1-$H2318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,82,"GE DOT05 Tech 2","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2061+O2190)/(1-$H2319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,83,"Manatee 1&2 Dismantlement","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2062+O2191)/(1-$H2320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,84,"Martin 1&2 Dismantlement","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2063+O2192)/(1-$H2321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,85,"Scherer 4 Dismantlement","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2064+O2193)/(1-$H2322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,86,"Other","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2065+O2194)/(1-$H2323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,87,"Turbine Reliability","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2066+O2195)/(1-$H2324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,"Projects","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2067+O2196)/(1-$H2325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,89,"PTN Brighter Future","Capital",4,null,0.25345000000000001,null,null,{"$f":"SUMPRODUCT(O2326:BM2326,$O$11:$BM$11)","v":0},{"$f":"SUM(O2326:BM2326)","v":0},null,null,{"$f":"(O2068+O2197)/(1-$H2326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,90,"Other Reliability","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2069+O2198)/(1-$H2327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,91,"Regulatory","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2070+O2199)/(1-$H2328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92,"All other","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2071+O2200)/(1-$H2329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,93,"Dania Beach Energy Center","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2072+O2201)/(1-$H2330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,94,"DG EV Chargers","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2073+O2202)/(1-$H2331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,95,"Other Projects","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2074+O2203)/(1-$H2332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,96,"SolarTogether 3","Capital",4,null,0.25345000000000001,null,null,-70.194755744306974,-172.9546705336013,null,null,{"$f":"(O2075+O2204)/(1-$H2333)","v":0},-2.646747908579466E-6,-0.71848580939476625,-3.6587125617180818,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804587981424481,-5.8804583310692893,-5.7536628253703199,-4.0514196075972908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,97,"SolarTogether 4","Capital",4,null,0.25345000000000001,null,null,-47.02333661865061,-119.57390607374781,null,null,{"$f":"(O2076+O2205)/(1-$H2334)","v":0},0,-1.6027082899246531E-4,-1.6490311096613062,-3.6816272420860283,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0655128065074289,-4.0654845234199595,-3.7742433410840897,-0.70002661747430395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,98,"SolarTogether 5","Capital",4,null,0.25345000000000001,null,null,-44.810170340712958,-114.05144660178267,null,null,{"$f":"(O2077+O2206)/(1-$H2335)","v":0},0,-8.4452412699417335E-6,-1.5476488765101404,-3.486515023499178,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777491844606149,-3.8777476941239195,-3.6046207670319692,-0.71342699940025256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,99,"Safe Harbor Panels - 2020","CWIP Capital",6,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2078+O2207)/(1-$H2336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,100,{"$f":"INDEX(D$157:D$281,$C2337,1)","v":"Safe Harbor Panels - 2021"},"CWIP Capital",6,null,0.25345000000000001,null,null,{"$f":"SUMPRODUCT(O2337:BM2337,$O$11:$BM$11)","v":0},{"$f":"SUM(O2337:BM2337)","v":0},null,null,{"$f":"(O2079+O2208)/(1-$H2337)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,101,"Safe Harbor Panels - 2022","CWIP Capital",6,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2080+O2209)/(1-$H2338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,102,"Safe Harbor Panels - 2023","CWIP Capital",6,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2081+O2210)/(1-$H2339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,103,"Other Solar","Capital",4,null,0.25345000000000001,null,null,-11.366288583295363,-28.221660035223309,null,null,{"$f":"(O2082+O2211)/(1-$H2340)","v":-5.9213772683865885E-2},-0.19327410763792727,-0.3184117995520922,-0.40158005900636001,-0.60661308922307977,-0.86039250442111548,-0.95077623020516155,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.9595364411975934,-0.94908695190043846,-0.82790067895864783,-0.68254086605817998,-0.58503166556441899,-0.49469879936803063,-0.16636330189898074,-1.5974502397963591E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,104,"Battery Storage","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2083+O2212)/(1-$H2341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,105,"Battery Safe Harbor","CWIP Capital",6,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2084+O2213)/(1-$H2342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,106,"Customer Facing Applications ","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2085+O2214)/(1-$H2343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,107,"Applications/Hardware","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2086+O2215)/(1-$H2344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,108,"Momentum/Accelerate","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2087+O2216)/(1-$H2345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,109,"Meters","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2088+O2217)/(1-$H2346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,110,"Other ","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2089+O2218)/(1-$H2347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,111,"PGA Campus","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2090+O2219)/(1-$H2348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,112,"Land - Solar","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2091+O2220)/(1-$H2349)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,113,"Land -Other","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2092+O2221)/(1-$H2350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,114,"Corporate Real Estate - Other","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2093+O2222)/(1-$H2351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,115,"LED Lighting (Sales Programs)","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2094+O2223)/(1-$H2352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,116,"All Other","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2095+O2224)/(1-$H2353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,117,"Forecasting Model Contingency","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2096+O2225)/(1-$H2354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,118,"item 118","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2097+O2226)/(1-$H2355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,119,"item 119","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2098+O2227)/(1-$H2356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,120,"item 120","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2099+O2228)/(1-$H2357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,121,"item 121","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2100+O2229)/(1-$H2358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,122,"item 122","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2101+O2230)/(1-$H2359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,123,"item 123","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2102+O2231)/(1-$H2360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,124,"item 124","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2103+O2232)/(1-$H2361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,125,"item 125","Land",3,null,0.25345000000000001,null,null,0,0,null,null,{"$f":"(O2104+O2233)/(1-$H2362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D2237","v":"Total ITC Normalization, Pre-Tax"},null,null,null,null,null,null,-742.6131323706544,-1907.7665734379359,null,null,{"$f":"SUM(O2238:O2362)","v":-6.2844617837802944E-2},-8.7566372576977667,-14.934438221068456,-31.379902645928954,-39.927304477963425,-49.541868333955968,-58.315273120319375,-64.222680748015193,-64.318972321557354,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.318972322979747,-64.308522833682588,-59.469175716893389,-51.891908658604599,{"$f":"SUM(AU2238:AU2362)","v":-42.572369242627168},-26.899406392014637,-20.852102543389417,-12.627072228910112,-5.3768569100988817,-2.9249561827099728,-2.1471918168243809,-0.85764270824061706,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"lookups","index":7,"n_rows":53,"n_cols":73,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 8 of 29"]
[null,null,"LOOKUP TABLES"]
[]
[]
[null,null,"INFLATION TABLES"]
[]
[null,null,"RATE","mean",null,2016,{"$f":"F12+1","v":2017},{"$f":"G12+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BS12+1","v":2082},{"$f":"BT12+1","v":2083}]
[null,null,0,{"$f":"AVERAGE(F13:BU13)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0.01,{"$f":"GEOMEAN(F14:AI14)","v":0.01},null,{"$f":"$C14","v":0.01},{"$f":"$C14","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$C14","v":0.01},0.01,0.01]
[null,null,1.4999999999999999E-2,1.4999999999999999E-2,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,0.02,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$C17","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,0.03,0.03,null,0.03,{"$f":"$C18","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,3.5000000000000003E-2,3.5000000000000003E-2,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[]
[null,null,"custom 1",{"$f":"GEOMEAN(F21:AI21)","v":0.01},null,0.01,{"$f":"F21","v":0.01},{"$f":"G21","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"BS21","v":0.01},{"$f":"BT21","v":0.01}]
[null,null,"custom 2",{"$f":"GEOMEAN(F22:AI22)","v":0.02},null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"custom 3",{"$f":"GEOMEAN(F23:AI23)","v":0.03},null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[]
[null,null,"MODEL LOOKUPS"]
[]
[null,null,"Cash Flow Type","Code","Definition"]
[null,null,"Land",3,"Land is capitalized and does not depreciate"]
[null,null,"Capital",4,"Capital that starts depreciating when spent"]
[null,null,"AFUDC Capital",5,"Capital that earns AFUDC until COD"]
[null,null,"CWIP Capital",6,"Capital that goes into rate base when spent, but does not start deprecating until COD"]
[]
[]
[null,null,"Denomination","factor"]
[null,null,"$ dollars",1]
[null,null,"$ thousands",{"$f":"10^3","v":1000}]
[null,null,"$ millions",{"$f":"10^6","v":1000000}]
[null,null,"$ billions",{"$f":"10^9","v":1000000000}]
[]
[]
[null,null,"Business Unit",null,"Project Category"]
[null,null,"Power Delivery",null,"Growth"]
[null,null,"Power Generation",null,"Reliability"]
[null,null,"Nuclear Generation",null,"Regulatory"]
[null,null,"Engineering & Construction",null,"Other"]
[null,null,"Information Management",null,"Projects"]
[null,null,"Customer Service",null,"Solar"]
[null,null,"Other",null,"Energy Storage"]
[null,null,"Financial Model Contingency",null,"Peaker Upgrades"]
[null,null,"Business Unit 1",null,"Gulf Power"]
[null,null,"Business Unit 2",null,"Project Category 1"]
[null,null,"Business Unit 3",null,"Project Category 2"]

{"sheet":"Earning","index":8,"n_rows":33,"n_cols":9,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 9 of 29"]
["","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2023\n(B)"]
["","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023"]
["*Resp. Cost Center","WBS: Earning a Return","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Power Generation","Y",487.88810029000001,242.90900857,218.67786045,56.037394588249498,null,0.25138585451590001]
["Nuclear","Y",44.065203590000003,53.24312913,2.4564639800000001,37.804257332412199,6.1497000811670004,0.73703389576169998,0.66681554037879998]
["Information Technology","Y",null,null,73.63485034,26.0653647]
["Power Delivery","Y",62.184466919999998,293.65257786000001,531.01352587999997,376.41477841776998,610.56636818858397,635.341483360089,422.16301782687799]
["Customer Service","Y",0.13878793,7.6788110000000007E-2,-6.2641600000000004E-3,0,3.7144897199999999E-2,3.7144897199999999E-2,3.7144897199999999E-2]
["Operations","Y",594.27655873000003,589.88150367000003,825.77643649000004,496.32179503843201,616.75321316695101,636.36704800756604,422.86697826445698]
["Engineering Const & Supply Chain","Y",1189.6863130300001,968.09465059000001,1402.05628187,1216.3762459264699,1250.11212620163,964.69781703048398,724.75918282960595]
["Corporate Support","Y",1189.6863130300001,968.09465059000001,1402.05628187,1216.3762459264699,1250.11212620163,964.69781703048398,724.75918282960595]
["Operations & Corp Support before CSC","Y",1783.9628717600001,1557.9761542599999,2227.8327183599999,1712.6980409649,1866.86533936858,1601.0648650380499,1147.6261610940601]
["NextEra Energy","Y",1783.9628717600001,1557.9761542599999,2227.8327183599999,1712.6980409649,1866.86533936858,1601.0648650380499,1147.6261610940601]
["NextEra Energy","Y",1783.9628717600001,1557.9761542599999,2227.8327183599999,1712.6980409649,1866.86533936858,1601.0648650380499,1147.6261610940601]
[]
[]
[]
[]
[]
[]
[null,"Power Generation",{"$f":"+C10-'Earning Summary w. AFUDC'!P23","v":0},{"$f":"+D10-'Earning Summary w. AFUDC'!Q23","v":0},{"$f":"+E10-'Earning Summary w. AFUDC'!R23","v":0},{"$f":"+F10-'Earning Summary w. AFUDC'!S23","v":0},{"$f":"+G10-'Earning Summary w. AFUDC'!T23","v":0},{"$f":"+H10-'Earning Summary w. AFUDC'!U23","v":0},{"$f":"+I10-'Earning Summary w. AFUDC'!V23","v":0}]
[null,"Nuclear Division",{"$f":"+C11-'Earning Summary w. AFUDC'!P28","v":0},{"$f":"+D11-'Earning Summary w. AFUDC'!Q28","v":0},{"$f":"+E11-'Earning Summary w. AFUDC'!R28","v":0},{"$f":"+F11-'Earning Summary w. AFUDC'!S28","v":0},{"$f":"+G11-'Earning Summary w. AFUDC'!T28","v":0},{"$f":"+H11-'Earning Summary w. AFUDC'!U28","v":0},{"$f":"+I11-'Earning Summary w. AFUDC'!V28","v":0}]
[null,"Information Technology",{"$f":"+C12-'Earning Summary w. AFUDC'!P32","v":0},{"$f":"+D12-'Earning Summary w. AFUDC'!Q32","v":0},{"$f":"+E12-'Earning Summary w. AFUDC'!R32","v":0},{"$f":"+F12-'Earning Summary w. AFUDC'!S32","v":0},{"$f":"+G12-'Earning Summary w. AFUDC'!T32","v":0},{"$f":"+H12-'Earning Summary w. AFUDC'!U32","v":0},{"$f":"+I12-'Earning Summary w. AFUDC'!V32","v":0}]
[null,"Power Delivery",{"$f":"+C13-'Earning Summary w. AFUDC'!P52","v":0},{"$f":"+D13-'Earning Summary w. AFUDC'!Q52","v":0},{"$f":"+E13-'Earning Summary w. AFUDC'!R52","v":0},{"$f":"+F13-'Earning Summary w. AFUDC'!S52","v":0},{"$f":"+G13-'Earning Summary w. AFUDC'!T52","v":0},{"$f":"+H13-'Earning Summary w. AFUDC'!U52","v":0},{"$f":"+I13-'Earning Summary w. AFUDC'!V52","v":0}]
[null,"Customer Service",{"$f":"+C14-'Earning Summary w. AFUDC'!P55","v":0},{"$f":"+D14-'Earning Summary w. AFUDC'!Q55","v":0},{"$f":"+E14-'Earning Summary w. AFUDC'!R55","v":0},{"$f":"+F14-'Earning Summary w. AFUDC'!S55","v":0},{"$f":"+G14-'Earning Summary w. AFUDC'!T55","v":0},{"$f":"+H14-'Earning Summary w. AFUDC'!U55","v":0},{"$f":"+I14-'Earning Summary w. AFUDC'!V55","v":0}]
[null,"Engineering Const & Supply Chain",{"$f":"+C16-'Earning Summary w. AFUDC'!P100","v":0},{"$f":"+D16-'Earning Summary w. AFUDC'!Q100","v":0},{"$f":"+E16-'Earning Summary w. AFUDC'!R100","v":6.2999993133416865E-7},{"$f":"+F16-'Earning Summary w. AFUDC'!S100","v":0},{"$f":"+G16-'Earning Summary w. AFUDC'!T100","v":-25.60005824999962},{"$f":"+H16-'Earning Summary w. AFUDC'!U100","v":-13.784646749999979},{"$f":"+I16-'Earning Summary w. AFUDC'!V100","v":0}]
[null,"Total",{"$f":"SUM(C27:C32)","v":0},{"$f":"SUM(D27:D32)","v":0},6.2999993133416865E-7,0,-25.60005824999962,-13.784646749999979,0]

{"sheet":"PGD (3)","index":9,"n_rows":85,"n_cols":9,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 10 of 29"]
["","","","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2023\n(B)"]
["","","","Time: Fiscal Year","2017","2018","2019","2020","2022"]
["WBS: Earning a Return","WBS: IM/Program Position","WBS: IM/Program Position Desc.","WBS: In Service Date","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Y","2009FPLPGD06C","HRSG/BOILER","12/30/2020",null,null,22.852570759999999,17.446117302889402]
[null,"2009FPLPGD12A","DOT 05 OVERHAUL LABOR","01/15/2018",5.9057775699999997,-0.56959300000000002,8.1380000000000005E-4]
[null,null,null,"01/31/2018",5.6258504800000004,1.0171641300000001]
[null,null,null,"03/10/2018",3.6483914799999999,8.7728580300000001,1.9567E-4]
[null,null,null,"03/25/2016",6.0920999999999996E-3]
[null,null,null,"05/04/2020",22.349623430000001,15.66621073,3.2248488000000002,1.4184759999999999E-2,0.25138585451590001]
[null,null,null,"05/18/2017",3.1411792100000002,2.2978E-3]
[null,null,null,"06/23/2017",15.09749834,-9.5608890000000002E-2]
[null,null,null,"06/30/2017",2.2898728300000002,-1.25165E-3]
[null,null,null,"08/31/2017",5.0558585899999997,-5.180415E-2,0]
[null,null,null,"12/13/2018",6.2233000000000004E-4]
[null,null,null,"Result",63.120766359999998,24.740272999999998,3.2258582699999998,1.4184759999999999E-2,0.25138585451590001]
[null,"2009FPLPGD12B","DOT 05 OVERHAUL PARTS","01/15/2018",0.20947499999999999,0]
[null,null,null,"01/31/2018",0.21021661999999999]
[null,null,null,"03/10/2018",0.41939476999999997,2.2614100000000002E-3,0]
[null,null,null,"05/04/2020",null,null,0,-1.4184861450000001E-2]
[null,null,null,"05/09/2018",0.20947499999999999,0]
[null,null,null,"08/10/2018",null,0.20947499999999999,0]
[null,null,null,"08/24/2017",0.21060617000000001,0]
[null,null,null,"08/31/2017",0.20947499999999999]
[null,null,null,"11/03/2017",0.20947499999999999]
[null,null,null,"11/08/2017",0.20947499999999999]
[null,null,null,"Result",1.8875925600000001,0.21173641000000001,0,-1.4184861450000001E-2]
[null,"2009FPLPGD13A","3SAR-DLN2.6+ LABOR","01/15/2018",0.55249999999999999,0]
[null,null,null,"01/31/2018",0.55249999999999999,0]
[null,null,null,"03/10/2018",15.545258309999999,0.55697523999999998]
[null,null,null,"04/05/2018",0.57208051999999998,2.71234317]
[null,null,null,"04/12/2018",0.93103113000000004,2.83746966,5.8064E-4]
[null,null,null,"05/04/2020",1.7012218699999999,4.8112811500000001,0.79241134000000002,8.6412199999999998E-3]
[null,null,null,"05/09/2018",null,0.55249999999999999]
[null,null,null,"05/16/2018",null,0.55249999999999999]
[null,null,null,"06/23/2017",2.2268512500000002,0]
[null,null,null,"06/30/2017",0.55421275000000003]
[null,null,null,"08/10/2018",null,0.55249999999999999,0]
[null,null,null,"08/24/2017",0.55694761999999998,0]
[null,null,null,"08/31/2017",0.55694761999999998]
[null,null,null,"11/03/2017",0.55570450000000005]
[null,null,null,"11/08/2017",0.55570450000000005]
[null,null,null,"12/06/2018",0.93928732999999998,1.4359118099999999,6.9601999999999999E-4]
[null,null,null,"12/13/2018",10.79222339,1.6682413300000001,2.85337E-3]
[null,null,null,"12/16/2018",0.55276702,3.7020920500000001,3.8602459999999998E-2,1.1634769999999999E-2]
[null,null,null,"Result",37.145237809999998,19.38181441,0.83514383000000003,2.0275990000000001E-2]
[null,"2009FPLPGD13B","3SAR-DLN2.6+ PARTS","01/15/2018",18.373230469999999]
[null,null,null,"01/31/2018",15.739539730000001]
[null,null,null,"03/10/2018",18.556435650000001,0.55844466000000004,9.4749999999999999E-4]
[null,null,null,"04/05/2018",15.33536834,10.20926233]
[null,null,null,"04/12/2018",20.145534850000001,0.93500000000000005]
[null,null,null,"05/04/2020",92.446812820000005,184.07595434000001,191.79473811,38.571001396810097]
[null,null,null,"05/09/2018",16.845529979999998]
[null,null,null,"05/16/2018",16.053286150000002,3.7554490000000003E-2,0.90360198000000003]
[null,null,null,"05/18/2017",1.49211125]
[null,null,null,"06/23/2017",43.665340950000001]
[null,null,null,"06/30/2017",0.93789849999999997]
[null,null,null,"08/10/2018",15.20339197,4.7233546300000002,-0.93500000000000005]
[null,null,null,"08/24/2017",17.568578689999999]
[null,null,null,"08/31/2017",16.255780600000001]
[null,null,null,"11/03/2017",17.483356570000002]
[null,null,null,"11/08/2017",20.471840239999999]
[null,null,null,"12/06/2018",24.39039812,-8.3392623300000004]
[null,null,null,"12/13/2018",5.0854049999999997,0.93500000000000005]
[null,null,null,"12/16/2018",9.6846636799999999,5.4398766299999997]
[null,null,null,"Result",385.73450356000001,198.57518475000001,191.76428759000001,38.571001396810097]
[null,"Result",null,null,487.88810029000001,242.90900857,218.67786045,56.037394588249498,0.25138585451590001]
[null,null,null,"Manual Subtotal",{"$f":"E10+E21+E32+E51+E71","v":487.88810029000001},{"$f":"F10+F21+F32+F51+F71","v":242.90900857},218.67786045,56.037394588249498,0.25138585451590001]
[null,null,null,"Variance",{"$f":"E72-E73","v":0},{"$f":"F72-F73","v":0},0,0,0]
[]
[]
[]
[]
[]
[null,null,null,"HRSG Boiler",{"$f":"+E10","v":0},{"$f":"+F10","v":0},22.852570759999999,17.446117302889402,0]
[null,null,null,".05 CT Parts",{"$f":"+E32++E21","v":65.008358919999992},{"$f":"+F32++F21","v":24.952009409999999},3.2258582699999998,-1.0145000000141846E-7,0.25138585451590001]
[null,null,null,"3SAR-DLN2.6+Labor/Parts",{"$f":"+E51+E71-E83","v":422.87974137000003},{"$f":"+F51+F71-F83","v":69.71485315000001},17.313947560000003,5.1782542667999962,0]
[null,null,null,"3SAR-DLN2.6 Hot Days Project",{"$f":"+'PGD Broken Out'!E130","v":0},{"$f":"+'PGD Broken Out'!F130","v":148.24214601},{"$f":"+'PGD Broken Out'!G130","v":175.28548386},{"$f":"+'PGD Broken Out'!H130","v":33.413023120010102},{"$f":"+'PGD Broken Out'!I130","v":0}]
[null,null,null,"Total PGD",{"$f":"SUM(E80:E83)","v":487.88810029000001},{"$f":"SUM(F80:F83)","v":242.90900857000003},218.67786045,56.037394588249498,0.25138585451590001]
[null,null,null,null,{"$f":"E72-E84","v":0},{"$f":"F72-F84","v":0},0,0,0]

{"sheet":"PGD Broken Out","index":10,"n_rows":130,"n_cols":10,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 11 of 29"]
["","","","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2023\n(B)"]
["","","","Time: Fiscal Year","2017","2018","2019","2020","2022"]
["WBS: Earning a Return","WBS: In Service Date","WBS: Reporting WBS","WBS: Reporting WBS Desc.","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Y","01/15/2018","UPGD.00002253.13.01","PTF 5D .05 COMPRESSOR",0.20947499999999999,0]
[null,null,"UPGD.00002253.14.01","PTF 5D .05 LABOR",5.9057775699999997,-0.56959300000000002,8.1380000000000005E-4]
[null,null,"UPGD.00002253.15.01","PTF 5D DLN 2.6 PLUS/3SAR PARTS",18.373230469999999]
[null,null,"UPGD.00002253.16.01","PTF 5D DLN 2.6 PLUS/3SAR LABOR",0.55249999999999999,0]
[null,"01/31/2018","UPGD.00002250.13.01","PTF 5A .05 COMPRESSOR",0.21021661999999999]
[null,null,"UPGD.00002250.14.01","PTF 5A .05 LABOR",5.6258504800000004,1.0171641300000001]
[null,null,"UPGD.00002250.15.01","PTF 5A DLN 2.6 PLUS/3SAR PARTS",15.739539730000001]
[null,null,"UPGD.00002250.16.01","PTF 5A DLN 2.6 PLUS/3SAR LABOR",0.55249999999999999,0]
[null,"03/10/2018","UPGD.00002250.18.01","PTF 5A EHD",null,7.3470999999999996E-4,1.8908999999999999E-4]
[null,null,"UPGD.00002251.13.01","PTF 5B .05 COMPRESSOR",0.20947499999999999,7.3640000000000001E-4]
[null,null,"UPGD.00002251.14.01","PTF 5B .05 LABOR",1.75618506,4.5767413899999996,0]
[null,null,"UPGD.00002251.15.01","PTF 5B DLN 2.6 PLUS/3SAR PARTS",15.545258309999999]
[null,null,"UPGD.00002251.16.01","PTF 5B DLN 2.6 PLUS/3SAR LABOR",null,0.55697523999999998]
[null,null,"UPGD.00002252.13.01","PTF 5C .05 COMPRESSOR",0.20991977000000001,1.52501E-3,0]
[null,null,"UPGD.00002252.14.01","PTF 5C .05 LABOR",1.8922064199999999,4.1961166399999996,1.9567E-4]
[null,null,"UPGD.00002252.15.01","PTF 5C DLN 2.6 PLUS/3SAR PARTS",18.556435650000001,0.55697523999999998,0]
[null,null,"UPGD.00002253.18.01","PTF 5D EHD",null,7.3470999999999996E-4,7.5841000000000005E-4]
[null,"03/25/2016","UPGD.00002257.14.01","PMG 8C .05 LABOR",6.0920999999999996E-3]
[null,"04/05/2018","UPGD.00002192.15.01","PFM 2D DLN 2.6 PLUS/3SAR PARTS",15.33536834,10.20926233]
[null,null,"UPGD.00002192.16.01","PFM 2D DLN 2.6 PLUS/3SAR LABOR",0.57208051999999998,2.71234317]
[null,"04/12/2018","UPGD.00002190.15.01","PFM 2B DLN 2.6 PLUS/3SAR PARTS",20.145534850000001,0.93500000000000005]
[null,null,"UPGD.00002190.16.01","PFM 2B DLN 2.6 PLUS/3SAR LABOR",0.93103113000000004,2.83746966,5.8064E-4]
[null,"05/04/2020","UPGD.00002188.17.01","PFM 02 O/H - STEAM TURBINES",33.102526789999999,1.4934520099999999,7.3023863499999999]
[null,null,"UPGD.00002189.18.01","PFM 2A EHD",null,7.1314833000000002,9.3538416000000009,9.7064999999999999E-3]
[null,null,"UPGD.00002190.18.01","PFM 2B EHD",null,7.1149331,9.3956148600000002,0.19330758000000001]
[null,null,"UPGD.00002191.15.01","PFM 2C DLN 2.6 PLUS/3SAR PARTS",9.4723729999999993,1.6515219999999999,1.7366014700000001,0]
[null,null,"UPGD.00002191.16.01","PFM 2C DLN 2.6 PLUS/3SAR LABOR",0.46412625000000002,0.67046408000000002,1.46386364,8.6412199999999998E-3]
[null,null,"UPGD.00002191.18.01","PFM 2C EHD",null,7.1101512700000002,12.317965020000001,2.352744E-2]
[null,null,"UPGD.00002192.18.01","PFM 2D EHD",null,7.1179344200000001,9.5053319999999992,9.0001500000000002E-3]
[null,null,"UPGD.00002193.15.01","PFM 2E DLN 2.6 PLUS/3SAR PARTS",12.343018109999999,4.7476413500000003]
[null,null,"UPGD.00002193.16.01","PFM 2E DLN 2.6 PLUS/3SAR LABOR",0.69725276000000003,3.82194302,-3.0144522999999999]
[null,null,"UPGD.00002193.18.01","PFM 2E EHD",null,7.1419471400000001,9.2835794600000003,5.6239100000000002E-3]
[null,null,"UPGD.00002194.15.01","PFM 2F DLN 2.6 PLUS/3SAR PARTS",9.5548645400000005,5.4309092200000002]
[null,null,"UPGD.00002194.16.01","PFM 2F DLN 2.6 PLUS/3SAR LABOR",0.53984286000000004,0.31887405000000002,0.55300000000000005]
[null,null,"UPGD.00002194.18.01","PFM 2F EHD",null,7.1105869200000003,11.598862410000001,5.6239100000000002E-3]
[null,null,"UPGD.00002213.19.01","PMT 3A EHD",null,3.8873545900000002,6.59368686,2.0122500000000001E-3]
[null,null,"UPGD.00002214.19.01","PMT 3B EHD",null,3.8563264899999998,6.5826974199999997,1.1734E-3]
[null,null,"UPGD.00002215.19.01","PMT 3C EHD",null,3.8562319299999999,6.5851431900000001,1.3219499999999999E-3]
[null,null,"UPGD.00002216.19.01","PMT 3D EHD",null,3.8812749100000001,6.5785603799999999,5.842E-4]
[null,null,"UPGD.00002229.22.01","PSR 4 STM TURB UPGRADE",5.04763E-3,16.610063220000001,3.3926063499999999,5.1267258768000001]
[null,null,"UPGD.00002230.14.01","PSR 4A .05 LABOR",1.69712529,4.2256759800000001,3.800779E-2,2.7899399999999999E-3,2.0333020936899999E-2]
[null,null,"UPGD.00002230.19.01","PSR 4A EHD",null,6.7848774599999997,0.57656244000000001,8.2728890899999996]
[null,null,"UPGD.00002231.14.01","PSR 4B .05 LABOR",1.7665449099999999,5.19613952,5.8470399999999999E-2,null,2.0332919166499999E-2]
[null,null,"UPGD.00002231.19.01","PSR 4B EHD",null,6.7889673799999999,0.56528381000000005,8.3562224400101002]
[null,null,"UPGD.00002232.14.01","PSR 4C .05 LABOR",5.0628317599999999,-5.211727E-2,null,null,1.49737466869E-2]
[null,null,"UPGD.00002232.19.01","PSR 4C EHD",null,6.7821634399999997,0.56932495999999999,8.27518083]
[null,null,"UPGD.00002233.14.01","PSR 4D .05 LABOR",5.2185222600000003,-4.068509E-2,0,null,2.0332919288699999E-2]
[null,null,"UPGD.00002233.19.01","PSR 4D EHD",null,6.7821638100000001,0.56784780999999995,8.2343582400000006]
[null,null,"UPGD.00002244.22.01","PSR 5 STM TURB UPGRADE",16.055066100000001,1.0688582600000001,4.0786075799999999,3.12524E-2]
[null,null,"UPGD.00002245.14.01","PSR 5A .05 LABOR",5.2690703000000001,-7.6958499999999997E-3,0,null,0.17541292999999999]
[null,null,"UPGD.00002245.19.01","PSR 5A EHD",null,6.7932418500000002,7.8735497600000004,-9.9090000000000002E-5]
[null,null,"UPGD.00002246.14.01","PSR 5B .05 LABOR",1.69150954,4.5051373000000003,4.082649E-2,2.2566299999999999E-3,3.1843690000000002E-7]
[null,null,"UPGD.00002246.19.01","PSR 5B EHD",null,6.7885737400000004,8.0082595600000008,-9.9090000000000002E-5]
[null,null,"UPGD.00002247.13.01","PSR 5C .05 COMPRESSOR",null,null,0,-1.4184861450000001E-2]
[null,null,"UPGD.00002247.14.01","PSR 5C .05 LABOR",1.6440193700000001,1.83975614,3.08754412,9.1381899999999992E-3]
[null,null,"UPGD.00002247.15.01","PSR 5C DLN 2.6 PLUS/3SAR PARTS",11.913916650000001,4.8328316899999999,0,0]
[null,null,"UPGD.00002247.16.01","PSR 5C DLN 2.6 PLUS/3SAR LABOR",null,null,1.79]
[null,null,"UPGD.00002247.19.01","PSR 5C EHD",null,6.7873992599999999,7.9946246600000004,-9.9090000000000002E-5]
[null,null,"UPGD.00002248.19.01","PSR 5D EHD",null,6.7904495200000001,8.0700299900000001,-1.2992E-4]
[null,null,"UPGD.00002250.19.01","PTF 5A EHD",null,3.9838506499999999,6.6216343799999997,4.5305700000000003E-3]
[null,null,"UPGD.00002251.19.01","PTF 5B EHD",null,3.9519989400000002,6.8007665299999998,6.1699199999999997E-3]
[null,null,"UPGD.00002252.19.01","PTF 5C EHD",null,3.8508705299999999,6.8149282800000002,6.0480100000000004E-3]
[null,null,"UPGD.00002253.19.01","PTF 5D EHD",null,3.8557482300000001,6.86854532,6.1699199999999997E-3]
[null,null,"UPGD.00002255.19.01","PMG 8A EHD",null,3.88765779,6.5278425000000002]
[null,null,"UPGD.00002256.19.01","PMG 8B EHD",null,3.8848669899999999,6.5239877599999998]
[null,null,"UPGD.00002257.19.01","PMG 8C EHD",null,6.1688835099999997,6.5542580900000003]
[null,null,"UPGD.00002258.19.01","PMG 8D EHD",null,6.1507394199999998,6.5518073100000001]
[null,"05/09/2018","UPGD.00002230.13.01","PSR 4A .05 COMPRESSOR",0.20947499999999999,0]
[null,null,"UPGD.00002230.15.01","PSR 4A DLN 2.6 PLUS/3SAR PARTS",16.845529979999998]
[null,null,"UPGD.00002230.16.01","PSR 4A DLN 2.6 PLUS/3SAR LABOR",null,0.55249999999999999]
[null,"05/16/2018","UPGD.00002246.15.01","PSR 5B DLN 2.6 PLUS/3SAR PARTS",16.053286150000002,3.7554490000000003E-2,0.90360198000000003]
[null,null,"UPGD.00002246.16.01","PSR 5B DLN 2.6 PLUS/3SAR LABOR",null,0.55249999999999999]
[null,"05/18/2017","UPGD.00002256.14.01","PMG 8B .05 LABOR",3.1411792100000002,2.2978E-3]
[null,null,"UPGD.00002256.15.01","PMG 8B DLN 2.6 PLUS/3SAR PARTS",1.49211125]
[null,"06/23/2017","UPGD.00002213.14.01","PMT 3A .05 LABOR",3.6796618300000001,-0.12571333000000001]
[null,null,"UPGD.00002213.15.01","PMT 3A DLN 2.6 PLUS/3SAR PARTS",17.165244739999999]
[null,null,"UPGD.00002213.16.01","PMT 3A DLN 2.6 PLUS/3SAR LABOR",0.55805262,0]
[null,null,"UPGD.00002214.14.01","PMT 3B .05 LABOR",3.7083348799999998,-2.6942069999999999E-2]
[null,null,"UPGD.00002214.15.01","PMT 3B DLN 2.6 PLUS/3SAR PARTS",16.932650930000001]
[null,null,"UPGD.00002214.16.01","PMT 3B DLN 2.6 PLUS/3SAR LABOR",0.55805263000000005]
[null,null,"UPGD.00002215.14.01","PMT 3C .05 LABOR",4.3616806400000003,-2.738668E-2]
[null,null,"UPGD.00002215.15.01","PMT 3C DLN 2.6 PLUS/3SAR PARTS",4.7837226399999997]
[null,null,"UPGD.00002215.16.01","PMT 3C DLN 2.6 PLUS/3SAR LABOR",0.55537300000000001,0]
[null,null,"UPGD.00002216.14.01","PMT 3D .05 LABOR",3.3478209900000002,8.4433190000000005E-2]
[null,null,"UPGD.00002216.15.01","PMT 3D DLN 2.6 PLUS/3SAR PARTS",4.7837226399999997]
[null,null,"UPGD.00002216.16.01","PMT 3D DLN 2.6 PLUS/3SAR LABOR",0.55537300000000001]
[null,"06/30/2017","UPGD.00002255.14.01","PMG 8A .05 LABOR",2.2898728300000002,-1.25165E-3]
[null,null,"UPGD.00002255.15.01","PMG 8A DLN 2.6 PLUS/3SAR PARTS",0.93789849999999997]
[null,null,"UPGD.00002255.16.01","PMG 8A DLN 2.6 PLUS/3SAR LABOR",0.55421275000000003]
[null,"08/10/2018","UPGD.00002231.13.01","PSR 4B .05 COMPRESSOR",null,0.20947499999999999,0]
[null,null,"UPGD.00002231.15.01","PSR 4B DLN 2.6 PLUS/3SAR PARTS",15.20339197,4.7233546300000002,-0.93500000000000005]
[null,null,"UPGD.00002231.16.01","PSR 4B DLN 2.6 PLUS/3SAR LABOR",null,0.55249999999999999,0]
[null,"08/24/2017","UPGD.00002232.13.01","PSR 4C .05 COMPRESSOR",0.21060617000000001,0]
[null,null,"UPGD.00002232.15.01","PSR 4C DLN 2.6 PLUS/3SAR PARTS",17.568578689999999]
[null,null,"UPGD.00002232.16.01","PSR 4C DLN 2.6 PLUS/3SAR LABOR",0.55694761999999998,0]
[null,"08/31/2017","UPGD.00002248.13.01","PSR 5D .05 COMPRESSOR",0.20947499999999999]
[null,null,"UPGD.00002248.14.01","PSR 5D .05 LABOR",5.0558585899999997,-5.180415E-2,0]
[null,null,"UPGD.00002248.15.01","PSR 5D DLN 2.6 PLUS/3SAR PARTS",16.255780600000001]
[null,null,"UPGD.00002248.16.01","PSR 5D DLN 2.6 PLUS/3SAR LABOR",0.55694761999999998]
[null,"11/03/2017","UPGD.00002233.13.01","PSR 4D .05 COMPRESSOR",0.20947499999999999]
[null,null,"UPGD.00002233.15.01","PSR 4D DLN 2.6 PLUS/3SAR PARTS",17.483356570000002]
[null,null,"UPGD.00002233.16.01","PSR 4D DLN 2.6 PLUS/3SAR LABOR",0.55570450000000005]
[null,"11/08/2017","UPGD.00002245.13.01","PSR 5A .05 COMPRESSOR",0.20947499999999999]
[null,null,"UPGD.00002245.15.01","PSR 5A DLN 2.6 PLUS/3SAR PARTS",20.471840239999999]
[null,null,"UPGD.00002245.16.01","PSR 5A DLN 2.6 PLUS/3SAR LABOR",0.55570450000000005]
[null,"12/06/2018","UPGD.00002257.15.01","PMG 8C DLN 2.6 PLUS/3SAR PARTS",24.39039812,-8.3392623300000004]
[null,null,"UPGD.00002257.16.01","PMG 8C DLN 2.6 PLUS/3SAR LABOR",0.93928732999999998,1.4359118099999999,6.9601999999999999E-4]
[null,"12/13/2018","UPGD.00002258.14.01","PMG 8D .05 LABOR",6.2233000000000004E-4]
[null,null,"UPGD.00002258.15.01","PMG 8D DLN 2.6 PLUS/3SAR PARTS",5.0854049999999997,0.93500000000000005]
[null,null,"UPGD.00002258.16.01","PMG 8D DLN 2.6 PLUS/3SAR LABOR",10.79222339,1.6682413300000001,2.85337E-3]
[null,"12/16/2018","UPGD.00002189.15.01","PFM 2A DLN 2.6 PLUS/3SAR PARTS",9.6846636799999999,5.4398766299999997]
[null,null,"UPGD.00002189.17.01","PFM 2A DLN 2.6 PLUS/3SAR LABOR",0.55276702,3.7020920500000001,3.8602459999999998E-2,1.1634769999999999E-2]
[null,"12/30/2020","UPGD.00023015.14.01","CRIST COMMON O/H-GAS CONVERSION",null,null,2.4123288700000001,1.7059150087892001]
[null,null,"UPGD.00023015.15.01","CRIST U6 O/H-GAS CONVERSION",null,null,10.31092138,7.0908717295501003]
[null,null,"UPGD.00023015.16.01","CRIST U7 O/H-GAS CONVERSION",null,null,10.129320509999999,8.6493305645501]
[null,"Result",null,null,487.88810029000001,242.90900857,218.67786045,56.037394588249498,0.25138585451590001,"X"]
[]
[]
[null,null,null,"NO 2021, 2023 or 2025"]
[null,null,null,null,"2017","2018","2019","2020","2022"]
[null,null,"Hot Days","EHD",{"$f":"+E18+E26+SUM(E33:E34)+SUM(E37:E38)+E41+SUM(E44:E48)+E51+E53+E55++E57+E60+E62+SUM(E67:E76)","v":0},{"$f":"+F18+F26+SUM(F33:F34)+SUM(F37:F38)+F41+SUM(F44:F48)+F51+F53+F55++F57+F60+F62+SUM(F67:F76)","v":148.24214601},175.28548386,{"$f":"+H18+H26+SUM(H33:H34)+SUM(H37:H38)+H41+SUM(H44:H48)+H51+H53+H55++H57+H60+H62+SUM(H67:H76)","v":33.413023120010102},0]

{"sheet":"Nuc","index":11,"n_rows":43,"n_cols":12,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 12 of 29"]
["","","","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2023\n(B)"]
["","","","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023"]
["WBS: Earning a Return","WBS: IM/Program Position","WBS: IM/Program Position Desc.","WBS: In Service Date","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Y","2009FPLENC005","LICENSING","06/30/2028",6.76320926,1.31315878,0.89535489000000001,1.2068480049999999,0.74787224082000003,0.80401731809999999,0.72839115560000001]
[null,null,null,"Result",6.76320926,1.31315878,0.89535489000000001,1.2068480049999999,0.74787224082000003,0.80401731809999999,0.72839115560000001]
[null,"2009FPLENC006","PERMITTING","06/30/2028",6.5895029999999993E-2,5.1724800000000001E-3,1.9313500000000001E-3,2.6554317602999998E-3,2.3651481143000001E-3,2.3190871456999999E-3,4.5908390739E-3]
[null,null,null,"Result",6.5895029999999993E-2,5.1724800000000001E-3,1.9313500000000001E-3,2.6554317602999998E-3,2.3651481143000001E-3,2.3190871456999999E-3,4.5908390739E-3]
[null,"2009FPLENC007","ENGINEERING & DESIGN","06/30/2028",0.40215790000000001,-1.0014849299999999,0.17279285999999999,0.14616746999999999,5.2515817200000002E-2,5.1581741399999999E-2,5.1532319399999998E-2]
[null,null,null,"Result",0.40215790000000001,-1.0014849299999999,0.17279285999999999,0.14616746999999999,5.2515817200000002E-2,5.1581741399999999E-2,5.1532319399999998E-2]
[null,"2009FPLENC012","NON-INCREMENTAL","06/30/2028",0.17673374,0.18167264,0.20064894,0.20106793579500001,0.17330155920000001,0.17021912040000001,0.1700560284]
[null,null,null,"Result",0.17673374,0.18167264,0.20064894,0.20106793579500001,0.17330155920000001,0.17021912040000001,0.1700560284]
[null,"2009FPLNU501","TURKEY POINT EXCELLENCE (TPE)","05/31/2016",-1.55752E-3]
[null,null,null,"Result",-1.55752E-3]
[null,"2009FPLNU502","PSL REACTOR COOLANT PUMPS (RCP)","04/30/2017",1.9359833900000001]
[null,null,null,"11/05/2016",-4.1973719999999999E-2]
[null,null,null,"Result",1.89400967]
[null,"2009FPLNU512","PTN LP TURBINE REPLACEMENT PROJECT","11/07/2018",19.50889548,44.831529109999998,-2.2860226099999998,0.95058114000000005]
[null,null,null,"11/15/2020",13.685976,7.5502692299999996,3.23248194,35.247676082442801,5.4589114134600001]
[null,null,null,"Result",33.194871480000003,52.381798340000003,0.94645933000000004,36.198257222442798,5.4589114134600001]
[null,"2009FPLPRD005","LICENSING","06/30/2028",0.22425909999999999,0.26792648000000002,0.17231994,4.6225657414100001E-2,-0.15112722240000001,-0.1535188767,-0.15260123040000001]
[null,null,null,"Result",0.22425909999999999,0.26792648000000002,0.17231994,4.6225657414100001E-2,-0.15112722240000001,-0.1535188767,-0.15260123040000001]
[null,"2009FPLPRD006","PERMITTING","06/30/2028",1.3154871400000001,6.3941579999999998E-2,3.2780749999999997E-2,-3.3239110000000002E-2,-0.1719504336273,-0.17472351538399999,-0.17225700849510001]
[null,null,null,"Result",1.3154871400000001,6.3941579999999998E-2,3.2780749999999997E-2,-3.3239110000000002E-2,-0.1719504336273,-0.17472351538399999,-0.17225700849510001]
[null,"2009FPLPRD02","SITE SELECTION","06/30/2028",2.9787930000000001E-2,3.0943760000000001E-2,3.4175919999999999E-2,3.6274720000000003E-2,3.78115584E-2,3.7139020799999999E-2,3.71034368E-2]
[null,null,null,"Result",2.9787930000000001E-2,3.0943760000000001E-2,3.4175919999999999E-2,3.6274720000000003E-2,3.78115584E-2,3.7139020799999999E-2,3.71034368E-2]
[null,"2009FPLPRD04","NON-INCREMENTAL","06/30/2028",3.4986000000000001E-4]
[null,null,null,"Result",3.4986000000000001E-4]
[null,"Result",null,null,44.065203590000003,53.24312913,2.4564639800000001,37.804257332412199,6.1497000811670004,0.73703389576169998,0.66681554037879998,"X"]
[null,null,null,"Manual Subtotal",{"$f":"E11+E13+E15+E17+E19+E22+E25+E27+E29+E31+E33","v":44.065203589999996},{"$f":"F11+F13+F15+F17+F19+F22+F25+F27+F29+F31+F33","v":53.24312913},2.4564639800000001,37.804257332412199,6.1497000811669995,0.73703389576170009,0.66681554037880009]
[null,null,null,"Variance",{"$f":"E34-E35","v":0},{"$f":"F34-F35","v":0},0,0,0,0,0]
[]
[null,null,null,"RCP",{"$f":"+E22","v":1.89400967},{"$f":"+F22","v":0},0,0,0,0,0]
[null,null,null,"TPE",{"$f":"+E19","v":-1.55752E-3},{"$f":"+F19","v":0},0,0,0,0,0]
[null,null,null,"PTN LP Turbine Replacement",{"$f":"+E25","v":33.194871480000003},{"$f":"+F25","v":52.381798340000003},0.94645933000000004,36.198257222442798,5.4589114134600001,0,0]
[null,null,null,"Other",{"$f":"+E34-E38-E39-E40","v":8.9778799599999957},{"$f":"+F34-F38-F39-F40","v":0.86133078999999668},1.5100046499999999,1.6060001099694006,0.69078866770700031,0.73703389576169998,0.66681554037879998]
[null,null,null,"Total Nuclear",{"$f":"SUM(E38:E41)","v":44.065203589999996},{"$f":"SUM(F38:F41)","v":53.24312913},2.4564639800000001,37.804257332412199,6.1497000811670004,0.73703389576169998,0.66681554037879998]
[null,null,null,null,{"$f":"E34-E42","v":0},{"$f":"F34-F42","v":0},0,0,0,0,0]

{"sheet":"IT (2)","index":12,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 13 of 29"]
["","","","","Actual\nJan 2017 -Dec 2019\n (A)","Oct Reforecast \nJan 2020 -Dec 2026\n(B)"]
["","","","Time: Fiscal Year","2019","2020"]
["WBS: Earning a Return","WBS: IM/Program Position","WBS: IM/Program Position Desc.","WBS: In Service Date","* 1,000,000 ","* 1,000,000 "]
["Y","2009FPLAPD02","APPLICATION DEVELOPMENT","00/00/0000",33.28065642,8.6959136099999998]
[null,null,null,"02/25/2020",40.35419392,17.369451089999998]
[null,null,null,"Result",73.63485034,26.0653647]

{"sheet":"PD (2)","index":13,"n_rows":118,"n_cols":13,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 14 of 29"]
["","","","","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2023\n(B)"]
["","","","","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023"]
["WBS: Earning a Return","*Resp. Cost Center","*IM Position",null,"WBS: Project Desc.","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Y","Power Delivery","2009FPL","Not assigned","ARGYLE INJECTION (PNG-24)",null,null,null,0.19592208432149999,29.908582602299798,0.56500000000560002]
[null,null,null,null,"DEATON INJECTION (PNG-28)",null,null,null,null,8.1846571527345002,14.208045702755101]
[null,null,null,null,"DEATON PROJECT",null,null,null,0.1854175820898,20.4155663235003,90.570126056017699,0.38500000130399997]
[null,null,null,null,"MAJOR PROJECTS TRANSMISSION",null,null,null,null,1.2279454001765999,63.6479077890817,34.298574733700697]
[null,null,null,null,"PENSACOLA UG NETWORK MODERNIZATION",null,null,43.235873239999997,-3.582488389586,22.257660676703502,17.7119487263096,0.54690897986959996]
[null,null,null,null,"Result",null,null,43.235873239999997,-3.2011487231747,81.994412155414693,186.70302827417001,35.230483714874303]
[null,null,"2009FPLFPL","FPL Utility","ARGYLE INJECTION (PNG-24)",null,null,null,0.19592208432149999,29.908582602299798,0.56500000000560002]
[null,null,null,null,"DEATON INJECTION (PNG-28)",null,null,null,null,8.1846571527345002,14.208045702755101]
[null,null,null,null,"DEATON PROJECT",null,null,null,0.1854175820898,20.4155663235003,90.570126056017699,0.38500000130399997]
[null,null,null,null,"MAJOR PROJECTS TRANSMISSION",null,null,null,null,1.2279454001765999,63.6479077890817,34.298574733700697]
[null,null,null,null,"PENSACOLA UG NETWORK MODERNIZATION",null,null,43.235873239999997,-3.582488389586,22.257660676703502,17.7119487263096,0.54690897986959996]
[null,null,null,null,"Result",null,null,43.235873239999997,-3.2011487231747,81.994412155414693,186.70302827417001,35.230483714874303]
[null,null,"2009FPLPD","Power Delivery","ARGYLE INJECTION (PNG-24)",null,null,null,0.19592208432149999,29.908582602299798,0.56500000000560002]
[null,null,null,null,"DEATON INJECTION (PNG-28)",null,null,null,null,8.1846571527345002,14.208045702755101]
[null,null,null,null,"DEATON PROJECT",null,null,null,0.1854175820898,20.4155663235003,90.570126056017699,0.38500000130399997]
[null,null,null,null,"MAJOR PROJECTS TRANSMISSION",null,null,null,null,1.2279454001765999,63.6479077890817,34.298574733700697]
[null,null,null,null,"PENSACOLA UG NETWORK MODERNIZATION",null,null,43.235873239999997,-3.582488389586,22.257660676703502,17.7119487263096,0.54690897986959996]
[null,null,null,null,"Result",null,null,43.235873239999997,-3.2011487231747,81.994412155414693,186.70302827417001,35.230483714874303]
[null,null,"2009FPLPD12","Major Projects","ARGYLE INJECTION (PNG-24)",null,null,null,0.19592208432149999,29.908582602299798,0.56500000000560002]
[null,null,null,null,"DEATON INJECTION (PNG-28)",null,null,null,null,8.1846571527345002,14.208045702755101]
[null,null,null,null,"DEATON PROJECT",null,null,null,0.1854175820898,20.4155663235003,90.570126056017699,0.38500000130399997]
[null,null,null,null,"MAJOR PROJECTS TRANSMISSION",null,null,null,null,1.2279454001765999,63.6479077890817,34.298574733700697]
[null,null,null,null,"PENSACOLA UG NETWORK MODERNIZATION",null,null,43.235873239999997,-3.582488389586,22.257660676703502,17.7119487263096,0.54690897986959996]
[null,null,null,null,"Result",null,null,43.235873239999997,-3.2011487231747,81.994412155414693,186.70302827417001,35.230483714874303,"x"]
[null,null,"2009FPLPD12A","Growth","ARGYLE INJECTION (PNG-24)",null,null,null,0.19592208432149999,29.908582602299798,0.56500000000560002]
[null,null,null,null,"DEATON INJECTION (PNG-28)",null,null,null,null,8.1846571527345002,14.208045702755101]
[null,null,null,null,"DEATON PROJECT",null,null,null,0.1854175820898,20.4155663235003,90.570126056017699,0.38500000130399997]
[null,null,null,null,"MAJOR PROJECTS TRANSMISSION",null,null,null,null,1.2279454001765999,63.6479077890817,34.298574733700697]
[null,null,null,null,"Result",null,null,null,0.38133966641130002,59.736751478711199,168.99107954786001,34.683574735004697]
[null,null,"2009FPLPD12C","Reliability","PENSACOLA UG NETWORK MODERNIZATION",null,null,43.235873239999997,-3.582488389586,22.257660676703502,17.7119487263096,0.54690897986959996]
[null,"Power Delivery","2009FPL","Not assigned","500KV IMPROVEMENT",null,null,328.27606500000002,299.540588810945,528.57195603316904,397.24294934620099,306.94410470406399]
[null,null,null,null,"CORBETT-SUGAR-QUARRY 500 KV LINE",44.138818460000003,194.14371811000001,32.327120139999998,0.19022075999999999]
[null,null,null,null,"EAU-GALLIE INJECTION",6.1745550000000003E-2,0.47433687000000002,8.6719428500000006,24.05210666]
[null,null,null,null,"NORTH PROJECT",17.983902910000001,99.034522879999997,118.50090715,55.832897060000001]
[null,null,null,null,"PTN  3 &  4 GENERATION PROJECTS",null,null,1.6175E-3,1.1385E-4]
[null,null,null,null,"QUARRY TO CLEARSKY MAJOR PROJECTS",null,null,null,null,null,51.395505739717997,79.988429407940004]
[null,null,null,null,"Result",62.184466919999998,293.65257786000001,487.77765263999999,379.61592714094502,528.57195603316904,448.63845508591902,386.93253411200402]
[null,null,"2009FPLFPL","FPL Utility","500KV IMPROVEMENT",null,null,328.27606500000002,299.540588810945,528.57195603316904,397.24294934620099,306.94410470406399]
[null,null,null,null,"CORBETT-SUGAR-QUARRY 500 KV LINE",44.138818460000003,194.14371811000001,32.327120139999998,0.19022075999999999]
[null,null,null,null,"EAU-GALLIE INJECTION",6.1745550000000003E-2,0.47433687000000002,8.6719428500000006,24.05210666]
[null,null,null,null,"NORTH PROJECT",17.983902910000001,99.034522879999997,118.50090715,55.832897060000001]
[null,null,null,null,"PTN  3 &  4 GENERATION PROJECTS",null,null,1.6175E-3,1.1385E-4]
[null,null,null,null,"QUARRY TO CLEARSKY MAJOR PROJECTS",null,null,null,null,null,51.395505739717997,79.988429407940004]
[null,null,null,null,"Result",62.184466919999998,293.65257786000001,487.77765263999999,379.61592714094502,528.57195603316904,448.63845508591902,386.93253411200402]
[null,null,"2009FPLPD","Power Delivery","500KV IMPROVEMENT",null,null,328.27606500000002,299.540588810945,528.57195603316904,397.24294934620099,306.94410470406399]
[null,null,null,null,"CORBETT-SUGAR-QUARRY 500 KV LINE",44.138818460000003,194.14371811000001,32.327120139999998,0.19022075999999999]
[null,null,null,null,"EAU-GALLIE INJECTION",6.1745550000000003E-2,0.47433687000000002,8.6719428500000006,24.05210666]
[null,null,null,null,"NORTH PROJECT",17.983902910000001,99.034522879999997,118.50090715,55.832897060000001]
[null,null,null,null,"PTN  3 &  4 GENERATION PROJECTS",null,null,1.6175E-3,1.1385E-4]
[null,null,null,null,"QUARRY TO CLEARSKY MAJOR PROJECTS",null,null,null,null,null,51.395505739717997,79.988429407940004]
[null,null,null,null,"Result",62.184466919999998,293.65257786000001,487.77765263999999,379.61592714094502,528.57195603316904,448.63845508591902,386.93253411200402]
[null,null,"2009FPLPD12","Major Projects","500KV IMPROVEMENT",null,null,328.27606500000002,299.540588810945,528.57195603316904,397.24294934620099,306.94410470406399]
[null,null,null,null,"CORBETT-SUGAR-QUARRY 500 KV LINE",44.138818460000003,194.14371811000001,32.327120139999998,0.19022075999999999]
[null,null,null,null,"EAU-GALLIE INJECTION",6.1745550000000003E-2,0.47433687000000002,8.6719428500000006,24.05210666]
[null,null,null,null,"NORTH PROJECT",17.983902910000001,99.034522879999997,118.50090715,55.832897060000001]
[null,null,null,null,"PTN  3 &  4 GENERATION PROJECTS",null,null,1.6175E-3,1.1385E-4]
[null,null,null,null,"QUARRY TO CLEARSKY MAJOR PROJECTS",null,null,null,null,null,51.395505739717997,79.988429407940004]
[null,null,null,null,"Result",62.184466919999998,293.65257786000001,487.77765263999999,379.61592714094502,528.57195603316904,448.63845508591902,386.93253411200402]
[null,null,"2009FPLPD12A","Growth","500KV IMPROVEMENT",null,null,328.27606500000002,299.540588810945,528.57195603316904,397.24294934620099,306.94410470406399]
[null,null,null,null,"CORBETT-SUGAR-QUARRY 500 KV LINE",44.138818460000003,194.14371811000001,32.327120139999998,0.19022075999999999]
[null,null,null,null,"EAU-GALLIE INJECTION",6.1745550000000003E-2,0.47433687000000002,8.6719428500000006,24.05210666]
[null,null,null,null,"NORTH PROJECT",17.983902910000001,99.034522879999997,118.50090715,55.832897060000001]
[null,null,null,null,"PTN  3 &  4 GENERATION PROJECTS",null,null,1.6175E-3,1.1385E-4]
[null,null,null,null,"QUARRY TO CLEARSKY MAJOR PROJECTS",null,null,null,null,null,51.395505739717997,79.988429407940004]
[null,null,null,null,"Result",62.184466919999998,293.65257786000001,487.77765263999999,379.61592714094502,528.57195603316904,448.63845508591902,386.93253411200402]
[null,"Power Delivery","2009FPL","Not assigned","500KV IMPROVEMENT",null,null,328.27606500000002,299.540588810945,528.57195603316904,397.24294934620099,306.94410470406399]
[null,null,null,null,"ARGYLE INJECTION (PNG-24)",null,null,null,0.19592208432149999,29.908582602299798,0.56500000000560002]
[null,null,null,null,"CORBETT-SUGAR-QUARRY 500 KV LINE",44.138818460000003,194.14371811000001,32.327120139999998,0.19022075999999999]
[null,null,null,null,"DEATON INJECTION (PNG-28)",null,null,null,null,8.1846571527345002,14.208045702755101]
[null,null,null,null,"DEATON PROJECT",null,null,null,0.1854175820898,20.4155663235003,90.570126056017699,0.38500000130399997]
[null,null,null,null,"EAU-GALLIE INJECTION",6.1745550000000003E-2,0.47433687000000002,8.6719428500000006,24.05210666]
[null,null,null,null,"MAJOR PROJECTS TRANSMISSION",null,null,null,null,1.2279454001765999,63.6479077890817,34.298574733700697]
[null,null,null,null,"NORTH PROJECT",17.983902910000001,99.034522879999997,118.50090715,55.832897060000001]
[null,null,null,null,"PENSACOLA UG NETWORK MODERNIZATION",null,null,43.235873239999997,-3.582488389586,22.257660676703502,17.7119487263096,0.54690897986959996]
[null,null,null,null,"PTN  3 &  4 GENERATION PROJECTS",null,null,1.6175E-3,1.1385E-4]
[null,null,null,null,"QUARRY TO CLEARSKY MAJOR PROJECTS",null,null,null,null,null,51.395505739717997,79.988429407940004]
[null,null,null,null,"Result",62.184466919999998,293.65257786000001,531.01352587999997,376.41477841776998,610.56636818858397,635.341483360089,422.16301782687799]
[null,null,"2009FPLFPL","FPL Utility","500KV IMPROVEMENT",null,null,328.27606500000002,299.540588810945,528.57195603316904,397.24294934620099,306.94410470406399]
[null,null,null,null,"ARGYLE INJECTION (PNG-24)",null,null,null,0.19592208432149999,29.908582602299798,0.56500000000560002]
[null,null,null,null,"CORBETT-SUGAR-QUARRY 500 KV LINE",44.138818460000003,194.14371811000001,32.327120139999998,0.19022075999999999]
[null,null,null,null,"DEATON INJECTION (PNG-28)",null,null,null,null,8.1846571527345002,14.208045702755101]
[null,null,null,null,"DEATON PROJECT",null,null,null,0.1854175820898,20.4155663235003,90.570126056017699,0.38500000130399997]
[null,null,null,null,"EAU-GALLIE INJECTION",6.1745550000000003E-2,0.47433687000000002,8.6719428500000006,24.05210666]
[null,null,null,null,"MAJOR PROJECTS TRANSMISSION",null,null,null,null,1.2279454001765999,63.6479077890817,34.298574733700697]
[null,null,null,null,"NORTH PROJECT",17.983902910000001,99.034522879999997,118.50090715,55.832897060000001]
[null,null,null,null,"PENSACOLA UG NETWORK MODERNIZATION",null,null,43.235873239999997,-3.582488389586,22.257660676703502,17.7119487263096,0.54690897986959996]
[null,null,null,null,"PTN  3 &  4 GENERATION PROJECTS",null,null,1.6175E-3,1.1385E-4]
[null,null,null,null,"QUARRY TO CLEARSKY MAJOR PROJECTS",null,null,null,null,null,51.395505739717997,79.988429407940004]
[null,null,null,null,"Result",62.184466919999998,293.65257786000001,531.01352587999997,376.41477841776998,610.56636818858397,635.341483360089,422.16301782687799]
[null,null,null,null,"Manual Subtotal",{"$f":"SUM(F87:F97)","v":62.184466920000006},{"$f":"SUM(G87:G97)","v":293.65257786000001},531.01352587999997,376.41477841777032,610.56636818858385,635.34148336008877,422.16301782687833]
[null,null,null,null,"Variance",{"$f":"F98-F99","v":0},{"$f":"G98-G99","v":0},0,0,0,0,0]
[]
[]
[null,null,null,"Growth","500kV Improvement",{"$f":"+F68","v":0},{"$f":"+G68","v":0},328.27606500000002,299.540588810945,528.57195603316904,397.24294934620099,306.94410470406399]
[null,null,null,null,"Corbett-Sugar-Quarry 500 KV Line",{"$f":"+F69","v":44.138818460000003},194.14371811000001,32.327120139999998,0.19022075999999999,0,0,0]
[null,null,null,null,"Eau-Gallie Injection",6.1745550000000003E-2,0.47433687000000002,8.6719428500000006,24.05210666,0,0,0]
[null,null,null,null,"North Project",17.983902910000001,99.034522879999997,118.50090715,55.832897060000001,0,0,0]
[null,null,null,null,"PTN  3 &  4 Generation Projects",0,0,1.6175E-3,1.1385E-4,0,0,0]
[null,null,null,null,"Quarry to ClearSky Major Projects",0,0,0,0,0,51.395505739717997,79.988429407940004]
[null,null,null,null,"Argyle Injection (PNG-24)",{"$f":"+F34","v":0},{"$f":"+G34","v":0},0,0.19592208432149999,29.908582602299798,0.56500000000560002,0]
[null,null,null,null,"Deaton Injection (PNG-28)",{"$f":"+F35","v":0},0,0,0,8.1846571527345002,14.208045702755101,0]
[null,null,null,null,"Deaton Project",0,0,0,0.1854175820898,20.4155663235003,90.570126056017699,0.38500000130399997]
[null,null,null,null,"Major Projects Transmission",0,0,0,0,1.2279454001765999,63.6479077890817,34.298574733700697]
[null,null,null,null,"Total Growth",{"$f":"SUM(F103:F112)","v":62.184466920000006},293.65257786000001,487.77765263999999,379.99726680735631,588.30870751188036,617.62953463377914,421.61610884700866]
[]
[null,null,null,"Reliability","Pensacola UG Network Modernization",{"$f":"+F39","v":0},0,43.235873239999997,-3.582488389586,22.257660676703502,17.7119487263096,0.54690897986959996]
[]
[]
[null,null,null,null,"Check",{"$f":"+F98-F113-F115","v":-7.1054273576010019E-15},0,0,-3.3084646133829665E-13,1.0658141036401503E-13,2.5579538487363607E-13,-2.7100544031100071E-13]

{"sheet":"Cus Serv","index":14,"n_rows":16,"n_cols":10,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 15 of 29"]
["","","","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2023\n(B)"]
["","","","Time: Fiscal Year","2017","2018","2019","2021","2022","2023"]
["WBS: Earning a Return","WBS: In Service Date","WBS: IM/Program Position","WBS: IM/Program Position Desc.","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Y","00/00/0000","2009FPLCUS1505","DEPLOYMENT",null,null,null,3.7144897199999999E-2,3.7144897199999999E-2,3.7144897199999999E-2]
[null,"04/30/2017","2009FPLCUS150616","MANAGED SERVICES",-1.767734E-2,4.157201E-2]
[null,"06/30/2013","2009FPLSMP111","SMART METERS CAPITAL",-6.9122920000000004E-2,null,-6.2640700000000001E-3]
[null,null,"2009FPLSMP112","SMART METERS CORE",-1.50516E-3,null,1E-8]
[null,null,"Result",null,-7.0628079999999996E-2,null,-6.2640600000000001E-3]
[null,"06/30/2017","2009FPLCUS1516","C/I EXPANSION",0.22709335,3.52161E-2,-9.9999999999999995E-8]
[null,"Result",null,null,0.13878793,7.6788110000000007E-2,-6.2641600000000004E-3,3.7144897199999999E-2,3.7144897199999999E-2,3.7144897199999999E-2]

{"sheet":"E&C","index":15,"n_rows":133,"n_cols":13,"rows_kept":133,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 16 of 29"]
["","","","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2023\n(B)"]
["","","","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023"]
["WBS: Earning a Return","WBS: In Service Date","WBS: Project","WBS: Project Desc.","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Y","01/01/2018","UENC.00000099","CORAL FARM SOLAR",93.340052729999996,1.3656636600000001,8.0111569999999993E-2,7.3304196416999999E-3]
[null,null,"UENC.00000100","HORIZON SOLAR",95.055163480000004,1.79285977,1.1768167,9.6412298206000006E-3]
[null,null,"UENC.00000107","WILDFLOWER SOLAR",93.155009800000002,0.64125359000000004,3.8654260000000003E-2]
[null,null,"UENC.00000112","INDIAN RIVER SOLAR",99.747988320000005,0.88022566999999996,8.4356619999999993E-2,3.3571490000000002E-2]
[null,null,"Result",null,381.29821433000001,4.6800026900000002,1.37993915,5.0543139462299998E-2,null,null,null,null,2017]
[null,"01/01/2019","UENC.00000116","SUNSHINE GATEWAY SOLAR",2.3624700000000002E-3,95.099011939999997,1.8134217500000001,-0.32337756000000001,null,null,null,null,2019]
[null,"01/01/2021","UENC.00000106","UNIDENTIFIED FUTURE SOLAR",null,null,null,2.70036E-7,3.0035999999999998E-8]
[null,"01/10/2017","UENC.00000089","LAUDERDALE BLACK START UPGRADES",0.27557637000000001]
[null,null,"UENC.00000091","FT MYERS BLACK START UPGRADES",1.1042153100000001,5.5688700000000001E-3]
[null,null,"Result",null,1.3797916800000001,5.5688700000000001E-3]
[null,"01/31/2019","UENC.00000111","INTERSTATE SOLAR",1.35596E-2,89.938223269999995,2.9840873299999999,0.12342201]
[null,null,"UENC.00000113","MIAMI-DADE SOLAR",2.4231299999999999E-3,86.343331169999999,2.9160508799999998,0.16897318]
[null,null,"UENC.00000115","PIONEER TRAIL SOLAR",0.23157022999999999,96.196447050000003,3.3437493599999999,7.6382640000000002E-2]
[null,null,"Result",null,0.24755295999999999,272.47800149,9.2438875700000001,0.36877782999999997,null,null,null,null,2019]
[null,"01/31/2020","UENC.00000121","NORTHEN PRESERVE SOLAR",1.393E-4,3.5388699999999999E-3,73.883494729999995,2.9238707548080001]
[null,null,"UENC.00000123","TWIN LAKES SOLAR",null,2.0889099999999998E-3,83.780331959999998,3.2144590715999999]
[null,null,"UENC.00000144","BABCOCK PRESERVE SOLAR",null,1.1090799999999999E-3,81.947162750000004,3.4634233943599999]
[null,null,"UENC.00000160","SWEETBAY SOLAR",null,6.5229399999999996E-3,74.992285679999995,2.5245797035640001,2.1186818827299999E-2]
[null,null,"UENC.00000164","BLUE HERON SOLAR",null,2.63131E-3,84.357719729999999,1.910835625244]
[null,null,"UENC.00000169","CATTLE RANCH SOLAR",null,4.1752899999999999E-3,80.55851973,2.2378820875119998]
[null,null,"Result",null,1.393E-4,2.0066400000000002E-2,479.51951458000002,16.275050637088,2.1186818827299999E-2,null,null,null,"ST"]
[null,"03/01/2018","UENC.00000108","BLUE CYPRESS SOLAR",96.141057160000003,2.3279032800000001,0.16725677,3.9013989999999998E-2]
[null,null,"UENC.00000109","BAREFOOT BAY SOLAR",93.569113340000001,2.4728754199999998,0.33789455000000002,2.2327E-4]
[null,null,"UENC.00000110","HAMMOCK SOLAR",98.208519920000001,2.1727750700000001,7.2727819999999999E-2,2.9347769999999999E-2]
[null,null,"UENC.00000114","LOGGERHEAD SOLAR",96.344315570000006,2.3919576899999999,3.7481649999999998E-2,-3.7725179999999997E-2]
[null,null,"Result",null,384.26300599000001,9.3655114600000005,0.61536078999999999,3.0859850000000001E-2,null,null,null,null,2018]
[null,"03/01/2022","UENC.00000106","UNIDENTIFIED FUTURE SOLAR",null,null,null,null,9.6038399999999993E-7,3.60144E-7]
[null,"03/01/2025","UENC.00000071","FUTURE CAPITAL PROJECT  4",null,null,null,3.0011999999999998E-8,2.4014399999999998E-7,3.60144E-7,3.60144E-7,"Omitted"]
[null,"03/31/2019","UENC.00000083","OKEECHOBEE COUNTY ENERGY CENTER",407.01049405999998,321.18226849000001,65.155581609999999,13.396726997275801,2.03473056643E-2,2.1014059691099998E-2,2.17184082057E-2]
[null,"03/31/2021","UENC.00000106","UNIDENTIFIED FUTURE SOLAR",null,null,null,3.0011999999999998E-8,2.0024000000000001E-8]
[null,"04/01/2014","UENC.00000003","RIVIERA BEACH MODERNIZATION",-0.52946638000000001,4.8699399999999997E-2,0.19469943000000001,0.14377845,null,null,null,"Omitted"]
[null,"04/01/2016","UENC.00000069","PORT EVERGLADES ENERGY CENTER",0.59304813000000001,0.17799611000000001,6.6905799999999998E-3,-1.9664250000000001E-2,null,null,null,"Omitted"]
[null,"04/01/2020","UENC.00022000","MASON SOLAR",null,null,91.925056040000001,7.7464186799999997]
[null,"04/24/2013","UENC.00000004","CAPE CANAVERAL MODERNIZATION",-0.66649482000000004,3.3918000000000002E-4,3.2327599999999999E-3,null,null,null,null,"Omitted"]
[null,"04/30/2020","UENC.00000101","OKEECHOBEE SOLAR",null,null,88.541711289999995,11.8723379331825,null,null,null,null,2020]
[null,null,"UENC.00000131","SOUTHFORK SOLAR",null,35.04235619,56.781064929999999,10.434055126707401,null,null,null,null,2020]
[null,null,"UENC.00000132","ECHO RIVER SOLAR",null,35.044907719999998,49.271812490000002,12.681130566394,null,null,null,null,2020]
[null,null,"UENC.00000156","HIBISCUS SOLAR",null,6.92058E-3,86.967230049999998,9.6406017146184002,null,null,null,null,2020]
[null,null,"Result",null,null,70.094184490000004,281.56181875999999,44.628125340902301]
[null,"06/01/2022","UENC.00000106","UNIDENTIFIED FUTURE SOLAR",null,null,null,null,null,6.0023999999999995E-8]
[null,null,"UENC.00000119","DANIA BEACH ENERGY CENTER",null,173.26919451000001,139.99064376000001,374.20348332501101,143.93408401919999,56.5930118128]
[null,null,"Result",null,null,173.26919451000001,139.99064376000001,374.20348332501101,143.93408401919999,56.593011872824]
[null,"06/30/2015","UTRN.00000453","TREASURE SUBSTATION",2.4286970000000001E-2,5.1234000000000002E-4,-2.9999999999999997E-8,null,null,null,null,"Omitted"]
[null,"06/30/2022","UENC.00022002","GP RAVEN-SINAI",null,null,88.517458680000004,284.49756532725797,126.700504064065,54.284472558678203]
[null,"07/29/2016","UENC.00000090","FT MYERS 3A & 3B UPGRADES",-1.2228389200000001,null,0]
[null,"09/26/2012","UENC.00000049","MANATEE ESP U2 - BASE",null,null,2.5848000000000001E-4,null,null,null,null,"Omitted"]
[null,"10/01/2018","UENC.00000078","LAUDERDALE PEAKERS",0.63310491000000002,1.30232518,5.2563159999999998E-2,3.5822949999999999E-2]
[null,"11/30/2021","UENC.00000120","UNIDENTIFIED FUTURE BATTERY STORAGE",null,null,null,9.0011999999999999E-8,3.60144E-7,1.0012000000000001E-8,null,"Omitted"]
[null,"12/19/2016","UENC.00000070","ST. LUCIE TRANSMISSION LINE",0.7614805,7.2823879999999994E-2,9.5958749999999995E-2]
[null,"12/31/2016","UENC.00000078","LAUDERDALE PEAKERS",2.8871575100000002,2.9313059999999998E-2,-2.6341420000000001E-2,0.1072048]
[null,null,"UENC.00000079","FT MYERS PEAKERS",1.85625117,0.18740643000000001,3.542824E-2]
[null,null,"UENC.00000085","BABCOCK RANCH SOLAR PV",1.6748714499999999,0.66826286999999995,7.8492100000000006E-3,7.3685000000000005E-4,null,null,null,null,2016]
[null,null,"UENC.00000086","CITRUS SOLAR PV",1.47488763,1.1900590000000001E-2,4.2536800000000001E-3,7.1517E-4,null,null,null,null,2016]
[null,null,"UENC.00000088","MANATEE SOLAR",0.50195422999999995,5.3617629999999999E-2,3.9718000000000002E-3,7.1515999999999995E-4,null,null,null,null,2016]
[null,null,"Result",null,8.3951219899999998,0.95050058000000004,2.5161510000000002E-2,0.10937197999999999]
[null,"12/31/2018","UENC.00000078","LAUDERDALE PEAKERS",7.4965098599999997,19.34764358,0.52492925000000001,3.26589E-3]
[null,"12/31/2020","UENC.00000106","UNIDENTIFIED FUTURE SOLAR",null,null,null,3.0011999999999998E-8,1.0012000000000001E-8]
[null,null,"UENC.00022001","CRIST PIPELINE",null,null,71.942348640000006,56.265222049999998,1.66]
[null,null,"Result",null,null,null,71.942348640000006,56.265222080012002,1.660000010012]
[null,"12/31/2021","UENC.00000106","UNIDENTIFIED FUTURE SOLAR",null,null,null,29.489970268244701,507.82757766692401]
[null,null,"UENC.00000201","MANATEE BATTERY ENERGY STORAGE",null,null,null,136.20582713210001,169.01810847514599]
[null,null,"UENC.00000202","ECHO RIVER BATTERY STORAGE",null,null,null,9.2724562995199999,10.933104,0.25030000000000002]
[null,null,"UENC.00000203","SUNSHINE GATEWAY BATTERY STORAGE",null,null,null,9.2375423395199991,10.9691472,0.25030000000000002]
[null,null,"UENC.00022003","BLUE SPRINGS SOLAR",null,null,null,39.347871920000003,64.680036999999999]
[null,null,"UENC.00022004","COTTON CREEK SOLAR",null,null,null,47.000321679999999,59.960599000000002]
[null,null,"UENC.00022005","CRIST CTS",null,null,169.48775664999999,148.40384510000001,112.11627300000001]
[null,null,"Result",null,null,null,169.48775664999999,418.95783473938502,935.504846342071,0.50060000000000004]
[null,"12/31/2022","UENC.00000106","UNIDENTIFIED FUTURE SOLAR",null,null,null,null,42.271156031057401,817.281719666139]
[null,"12/31/2023","UENC.00000106","UNIDENTIFIED FUTURE SOLAR",null,null,null,null,null,36.016998112840398,698.32518937094403]
[null,null,"UENC.00000176","SUNDEW SOLAR",null,null,null,6.4400999999999998E-3]
[null,null,"Result",null,null,null,null,6.4400999999999998E-3,null,36.016998112840398,698.32518937094403]
[null,"12/31/2024","UENC.00000106","UNIDENTIFIED FUTURE SOLAR",null,null,null,null,null,null,26.4122743301687]
[null,"12/31/2025","UENC.00000106","UNIDENTIFIED FUTURE SOLAR",null,null,null,null,null,3.0011999999999998E-8,3.60144E-7]
[null,"Result",null,null,1189.6863130300001,968.09465059000001,1402.05628187,1216.3762459264699,1250.11212620163,964.69781703048398,724.75918282960595,"x"]
[null,null,null,"Manual Subtotal",{"$f":"SUM(E10:E13)+SUM(E15:E18)+SUM(E20:E22)+SUM(E24:E29)+SUM(E31:E34)+SUM(E36:E47)+SUM(E49:E50)+SUM(E52:E63)+SUM(E65:E67)+SUM(E69:E75)+SUM(E77:E79)+SUM(E81:E82)","v":1189.6863130300003},{"$f":"SUM(F10:F13)+SUM(F15:F18)+SUM(F20:F22)+SUM(F24:F29)+SUM(F31:F34)+SUM(F36:F47)+SUM(F49:F50)+SUM(F52:F63)+SUM(F65:F67)+SUM(F69:F75)+SUM(F77:F79)+SUM(F81:F82)","v":968.09465059000001},1402.05628187,1216.376245926466,1250.1121262016279,964.69781703048466,724.75918282960652]
[null,null,null,"Variance",{"$f":"E83-E84","v":0},{"$f":"F83-F84","v":0},0,3.865352482534945E-12,2.0463630789890885E-12,0,0]
[]
[null,null,null,"2016 Solar",{"$f":"+E61+E62+E63","v":3.6517133099999999},{"$f":"+F61+F62+F63","v":0.73378108999999991},1.6074690000000003E-2,2.1671799999999999E-3,0,0,0]
[null,null,null,"2017 SoBRA",{"$f":"+E14","v":381.29821433000001},{"$f":"+F14","v":4.6800026900000002},1.37993915,5.0543139462299998E-2,0,0,0]
[null,null,null,"2018 SoBRA",{"$f":"+E35","v":384.26300599000001},{"$f":"+F35","v":9.3655114600000005},0.61536078999999999,3.0859850000000001E-2,0,0,0]
[null,null,null,"2019 SoBRA",{"$f":"+E23+E15","v":0.24991542999999999},{"$f":"+F23+F15","v":367.57701342999997},11.05730932,4.5400269999999965E-2,0,0,0]
[null,null,null,"2020 SoBRA",{"$f":"+E44+E45+E46+E47","v":0},{"$f":"+F44+F45+F46+F47","v":70.094184489999989},281.56181875999999,44.628125340902301,0,0,0]
[null,null,null,"SolarTogether",{"$f":"+E30","v":1.393E-4},{"$f":"+F30","v":2.0066400000000002E-2},479.51951458000002,16.275050637088,2.1186818827299999E-2,0,0]
[null,null,null,"Mason Solar",{"$f":"+E42","v":0},{"$f":"+F42","v":0},91.925056040000001,7.7464186799999997,0,0,0]
[null,null,null,"Blue Springs Solar",{"$f":"+E73","v":0},{"$f":"+F73","v":0},0,39.347871920000003,64.680036999999999,0,0]
[null,null,null,"Cotton Creek Solar",{"$f":"+E74","v":0},0,0,47.000321679999999,59.960599000000002,0,0]
[null,null,null,null,{"$f":"SUM(E87:E95)","v":769.46298835999994},{"$f":"SUM(F87:F95)","v":452.47055955999997},866.07507333000001,155.1267586974526,124.6618228188273,0,0]
[]
[null,null,"UENC.00000106","UNIDENTIFIED FUTURE SOLAR",{"$f":"+E16+E36+E39+E49+E66+E69+E78++E77+E79+E81+E82","v":0},{"$f":"+F16+F36+F39+F49+F66+F69+F78++F77+F79+F81+F82","v":0},0,29.4964106983047,550.09873471843741,853.29871822915936,724.73746406125667]
[null,null,null,"UNIDENTIFIED FUTURE SOLAR - 2021",{"$f":"E16+E39+E66+E69","v":0},{"$f":"F16+F39+F66+F69","v":0},0,29.489970598304701,507.82757772699603,0,0,"Broken Out by FPL Finance by In-Service Date"]
[null,null,null,"UNIDENTIFIED FUTURE SOLAR - 2022",{"$f":"E36+E49+E77","v":0},{"$f":"F36+F49+F77","v":0},0,0,42.271156991441401,817.28172008630702,0,"Broken Out by FPL Finance by In-Service Date"]
[null,null,null,"UNIDENTIFIED FUTURE SOLAR - 2023",{"$f":"E78+E79","v":0},{"$f":"F78+F79","v":0},0,6.4400999999999998E-3,0,36.016998112840398,698.32518937094403,"Broken Out by FPL Finance by In-Service Date"]
[null,null,null,"UNIDENTIFIED FUTURE SOLAR - 2024",{"$f":"E81","v":0},{"$f":"F81","v":0},0,0,0,0,26.4122743301687,"Broken Out by FPL Finance by In-Service Date"]
[null,null,null,"UNIDENTIFIED FUTURE SOLAR - 2025",{"$f":"E82","v":0},0,0,0,0,3.0011999999999998E-8,3.60144E-7,"Broken Out by FPL Finance by In-Service Date"]
[null,null,null,"Total Unidentified Future Solar",{"$f":"SUM(E99:E103)","v":0},{"$f":"SUM(F99:F103)","v":0},0,29.4964106983047,550.09873471843741,853.29871822915936,724.73746406125667,"Broken Out by FPL Finance by In-Service Date"]
[null,null,null,null,{"$f":"E98-E104","v":0},{"$f":"F98-F104","v":0},0,0,0,0,0,"Broken Out by FPL Finance by In-Service Date"]
[]
[]
[null,null,"UENC.00000120","UNIDENTIFIED FUTURE BATTERY STORAGE",{"$f":"+E57","v":0},{"$f":"+F57","v":0},0,9.0011999999999999E-8,3.60144E-7,1.0012000000000001E-8,0]
[]
[null,null,"Projects","Okeechobee County Energy Center",{"$f":"+E38","v":407.01049405999998},321.18226849000001,65.155581609999999,13.396726997275801,2.03473056643E-2,2.1014059691099998E-2,2.17184082057E-2]
[null,null,null,"Dania Beach Battery Storage",{"$f":"+E50","v":0},173.26919451000001,139.99064376000001,374.20348332501101,143.93408401919999,56.5930118128,0]
[null,null,null,"Manatee Battery Storage",{"$f":"+E70+E71+E72","v":0},0,0,154.71582577114,190.92035967514602,0.50060000000000004,0]
[null,null,null,"Crist Pipeline",{"$f":"+E67","v":0},0,71.942348640000006,56.265222049999998,1.66,0,0]
[null,null,null,"North Florida Resiliency Connection",{"$f":"+E53","v":0},0,88.517458680000004,284.49756532725797,126.700504064065,54.284472558678203,0]
[null,null,null,"Plant Crist Combustion",{"$f":"+E75","v":0},0,169.48775664999999,148.40384510000001,112.11627300000001,0,0]
[null,null,null,null,{"$f":"SUM(E110:E115)","v":407.01049405999998},{"$f":"SUM(F110:F115)","v":494.45146299999999},535.09378934000006,1031.4826685706848,575.35156806407531,111.39909843116931,2.17184082057E-2]
[]
[]
[null,null,"Peakers","Ft. Lauderdale Peakers",{"$f":"+E56+E59+E65","v":11.01677228},20.67928182,0.55115099000000001,0.14629364,0,0,0]
[null,null,null,"Ft. Myers Peakers",{"$f":"+E60","v":1.85625117},0.18740643000000001,3.542824E-2,0,0,0,0]
[null,null,null,"Ft. Lauderdale Black Start Upgrades",{"$f":"+E17","v":0.27557637000000001},0,0,0,0,0,0]
[null,null,null,"Ft Myers 3A & 3B Upgrades",{"$f":"+E54","v":-1.2228389200000001},0,0,0,0,0,0]
[null,null,null,"Ft Myers Black Start Upgrades",{"$f":"+E18","v":1.1042153100000001},5.5688700000000001E-3,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E119:E123)","v":13.029976210000001},{"$f":"SUM(F119:F123)","v":20.87225712},0.58657923000000001,0.14629364,0,0,0]
[]
[null,null,null,"Other",{"$f":"+E83-E96-E104-E108-E116-E124","v":0.18285440000013864},{"$f":"+F83-F96-F104-F108-F116-F124","v":0.30037091000005489},0.30083996999995388,0.12411423001556054,2.4014605060074246E-7,3.6014330362377223E-7,3.6014357388675089E-7]
[]
[null,null,null,"Total E&C",{"$f":"E96+E104+E108+E116+E124+E126","v":1189.6863130300003},{"$f":"F96+F104+F108+F116+F124+F126","v":968.09465059000001},1402.0562818700002,1216.3762459264697,1250.11212620163,964.69781703048398,724.75918282960595]
[null,null,null,null,{"$f":"E83-E128","v":0},0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"North Florida Resiliency Connection",{"$f":"+E72","v":0},0,88.517458050000002,284.49756532725752,152.30056231406434,68.06911930867814]

{"sheet":"Infra","index":16,"n_rows":42,"n_cols":9,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 17 of 29"]
["","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2026\n(B)"]
["","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023"]
["*Resp. Cost Center","WBS: Earning a Return","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Power Generation","N",535.18943818000002,565.32624809000004,786.16903661000003,564.63840717773905,670.82523792451605,790.37003258390098,515.73166404785195]
["Nuclear Division","N",175.28676866999999,188.55785399000001,256.41518332999999,275.33970343035901,265.16144187907298,402.313623784828,438.35514713927103]
["Information Technology","N",223.13308595999999,204.83593407999999,241.82992161000001,290.00443537611199,309.07368344013798,315.85363780508101,295.582076704023]
["Power Delivery","N",2053.6745195600001,2054.7054550500002,2421.5163362200001,2791.1697838577802,2553.46377284665,2212.8479512578501,2555.6323590964398]
["Customer Service","N",37.613163350000001,45.821114010000002,60.889956949999998,69.1295646355792,84.500982197838496,85.747852733964393,85.531792764653403]
["Revenue and Rate Strategy","N",null,8.0000000000000002E-3,null,6.8722E-4]
["NEE Finance","N",0.65382085000000001,9.0373980000000007E-2,0.74136703000000004,0.25242912000000001,0.625,0.22500000000000001,0.22500000000000001]
["Finance","N",2.201144E-2,2.9076189999999998E-2,1.332127E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
["Human Resources","N",158.94710591,155.89707200999999,265.66498473000001,236.41200061102199,374.12652238276303,356.002405503494,433.75840313565999]
["Legal","N",1.6661840000000001E-2,0.11452747000000001,7.1947369999999997E-2,0.10523367000019999,0.1000000000008,0.1000000000008,0.1000000000008]
["Development","N",97.216697089999997,-76.769327320000002,1.5673809000000001,14.003236730258701,1.3745254475258999,5.7319146134301002,-8.2051928123456008]
["Other Corporate","N",-10.87227328,-17.518313429999999,19.8813894,-5.2965340060606003,-13.8113254477695,-22.658358192839,-17.8755670519045]
["Engineering Const & Supply Chain","N",18.7991119,42.761788930000002,328.85202609999999,924.75467519251799,185.17082277210699,8.1729763855830999,28.6907172755208]
["Internal Audit","N",null,null,null,9.9999999999000003E-3]
["Executive","N",0.17682328999999999,2.139259E-2,7.3007200000000001E-3,0.11586678]
["Marketing and Communications","N",0.75252746999999998,0.25451635,0.33362955,0.27635294999999999,0.30199999999999999,0.30199999999999999,0.30199999999999999]
["External Affairs","N",0.18207978999999999,1.8586672799999999,7.9720440000000004E-2,0.04,0.2930000000004,4.5000000000399998E-2,4.5000000000399998E-2]
["Energy Marketing & Trading","N",1.8381211099999999,0.69720177999999999,0.53425288000000004,1.5418004966668,1.02,1.02,1.02]
["Regulatory Affairs","N",0.11054169,7.5961900000000001E-3,7.0750185600000002,14.361183590516401,3.4582701592240999,4.9399999999999999E-2,0.14000000000000001]
["Sales Program","N",2.4492674700000001,58.844397549999996,54.806192529999997,83.169893395652593,84.355523952755604,119.32429381213301,133.52700565005901]
["Corporate Support","N",270.29249657000003,166.29696956999999,679.62853147999999,1269.8168257505699,637.08433926660803,468.38463212180199,571.79736619699202]
["Overall Result",null,3295.1894722900001,3225.5435747900001,4446.4489661999996,5260.0987202281503,4520.1094575548204,4275.5177302874299,4462.6304059492304]
[]
[]
[]
[null,"Power Generation Division",{"$f":"+C10-'Infra Summary w.o AFUDC'!M74","v":0},{"$f":"+D10-'Infra Summary w.o AFUDC'!N74","v":0},{"$f":"+E10-'Infra Summary w.o AFUDC'!O74","v":0},{"$f":"+F10-'Infra Summary w.o AFUDC'!P74","v":0},{"$f":"+G10-'Infra Summary w.o AFUDC'!Q74","v":1.0231815394945443E-12},{"$f":"+H10-'Infra Summary w.o AFUDC'!R74","v":0},{"$f":"+I10-'Infra Summary w.o AFUDC'!S74","v":0}]
[null,"Nuclear Division",{"$f":"+C11-'Infra Summary w.o AFUDC'!M86","v":0},{"$f":"+D11-'Infra Summary w.o AFUDC'!N86","v":0},{"$f":"+E11-'Infra Summary w.o AFUDC'!O86","v":0},{"$f":"+F11-'Infra Summary w.o AFUDC'!P86","v":0},{"$f":"+G11-'Infra Summary w.o AFUDC'!Q86","v":0},{"$f":"+H11-'Infra Summary w.o AFUDC'!R86","v":0},{"$f":"+I11-'Infra Summary w.o AFUDC'!S86","v":0}]
[null,"Information Technology",{"$f":"+C12-'Infra Summary w.o AFUDC'!M116","v":8.5959999978513224E-5},{"$f":"+D12-'Infra Summary w.o AFUDC'!N116","v":-6.5920000025698755E-5},{"$f":"+E12-'Infra Summary w.o AFUDC'!O116","v":2.9921610000002374E-2},{"$f":"+F12-'Infra Summary w.o AFUDC'!P116","v":4.4353761119850788E-3},{"$f":"+G12-'Infra Summary w.o AFUDC'!Q116","v":-2.6316559862038957E-2},{"$f":"+H12-'Infra Summary w.o AFUDC'!R116","v":-4.6362194919026933E-2},{"$f":"+I12-'Infra Summary w.o AFUDC'!S116","v":-1.7923295976970621E-2}]
[null,"Power Delivery",{"$f":"+C13-'Infra Summary w.o AFUDC'!M61","v":0},{"$f":"+D13-'Infra Summary w.o AFUDC'!N61","v":0},{"$f":"+E13-'Infra Summary w.o AFUDC'!O61","v":5.2327840000089054E-2},{"$f":"+F13-'Infra Summary w.o AFUDC'!P61","v":4.2626136139301707},{"$f":"+G13-'Infra Summary w.o AFUDC'!Q61","v":1.7751766202763974E-2},{"$f":"+H13-'Infra Summary w.o AFUDC'!R61","v":0},{"$f":"+I13-'Infra Summary w.o AFUDC'!S61","v":0}]
[null,"Customer Service",{"$f":"+C14-'Infra Summary w.o AFUDC'!M121","v":0},{"$f":"+D14-'Infra Summary w.o AFUDC'!N121","v":0},{"$f":"+E14-'Infra Summary w.o AFUDC'!O121","v":0},{"$f":"+F14-'Infra Summary w.o AFUDC'!P121","v":0},{"$f":"+G14-'Infra Summary w.o AFUDC'!Q121","v":0},{"$f":"+H14-'Infra Summary w.o AFUDC'!R121","v":0},{"$f":"+I14-'Infra Summary w.o AFUDC'!S121","v":0}]
[null,"Engineering Const & Supply Chain",{"$f":"+C22-'Infra Summary w.o AFUDC'!M110","v":0},{"$f":"+D22-'Infra Summary w.o AFUDC'!N110","v":0},{"$f":"+E22-'Infra Summary w.o AFUDC'!O110","v":0.2650480152478849},{"$f":"+F22-'Infra Summary w.o AFUDC'!P110","v":0},{"$f":"+G22-'Infra Summary w.o AFUDC'!Q110","v":-3.979039320256561E-13},{"$f":"+H22-'Infra Summary w.o AFUDC'!R110","v":0},{"$f":"+I22-'Infra Summary w.o AFUDC'!S110","v":0}]
[null,"Other",{"$f":"+C30-C22-'Infra Summary w.o AFUDC'!M130-'Infra Summary w.o AFUDC'!M132","v":0},{"$f":"+D30-D22-'Infra Summary w.o AFUDC'!N130-'Infra Summary w.o AFUDC'!N132","v":1.4210854715202004E-14},{"$f":"+E30-E22-'Infra Summary w.o AFUDC'!O130-'Infra Summary w.o AFUDC'!O132","v":0},{"$f":"+F30-F22-'Infra Summary w.o AFUDC'!P130-'Infra Summary w.o AFUDC'!P132","v":-4.0295344677350551E-12},{"$f":"+G30-G22-'Infra Summary w.o AFUDC'!Q130-'Infra Summary w.o AFUDC'!Q132","v":6.8846929771201014E-13},{"$f":"+H30-H22-'Infra Summary w.o AFUDC'!R130-'Infra Summary w.o AFUDC'!R132","v":-4.4839907950415016E-13},{"$f":"+I30-I22-'Infra Summary w.o AFUDC'!S130-'Infra Summary w.o AFUDC'!S132","v":1.0863732297376662E-12}]
[null,"Total",{"$f":"SUM(C35:C41)","v":8.5959999978513224E-5},{"$f":"SUM(D35:D41)","v":-6.59200000114879E-5},0.34729746524797633,4.2670489900381261,-8.5647936579612352E-3,-4.6362194919475332E-2,-1.7923295975884247E-2]

{"sheet":"PGD","index":17,"n_rows":79,"n_cols":11,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 18 of 29"]
["","","","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2026\n(B)"]
["","","","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023"]
["*Resp. Cost Center","WBS: Earning a Return","WBS: IM/Program Position","WBS: IM/Program Position Desc.","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Power Generation","N","2009FPLCOVID","COVID 19 PANDEMIC",null,null,null,4.9786906450000004]
[null,null,"2009FPLPGD01A","PRODUCTION/FIXED - FPL OPERATIONS",null,null,3.7196312499999999,10.6399985373628,11.455069823314,3.2327728316958999]
[null,null,"2009FPLPGD01E","PRODUCTION/FIXED   PERDIDO",null,null,7.0422349999999995E-2,0.14174407999999999]
[null,null,"2009FPLPGD01G","PRODUCTION/FIXED   SMITH",null,null,-0.32102252999999997]
[null,null,"2009FPLPGD01J","PRODUCTION/FIXED   DANIEL",null,null,20.945221329999999,8.4225645077777997,5.1658295000003998,6.2285875499995997,11.2298366599996]
[null,null,"2009FPLPGD01K","PRODUCTION/FIXED   SCHERER",null,null,6.8066700000000004,2.0500748821529,2.9850935625004,4.4275856900003996,1.4413111875]
[null,null,"2009FPLPGD01L","PRODUCTION/FIXED   SUPPORT",null,null,null,0.12559635]
[null,null,"2009FPLPGD05A1","INFORMATION MANAGEMENT SYSTEMS/EQUIP",1.66117458,2.7112219099999999,4.8273812700000001,7.2224628985249,4.7898285700740004,1.7952536902948,1.8345467721966]
[null,null,"2009FPLPGD05A2","MAINTENANCE & SERVICE FACILITIES",0,null,9.5625999999999992E-3,null,5.5962499999999998E-2,5.0875000000800003E-2,5.0875000000800003E-2]
[null,null,"2009FPLPGD05A3","PRODUCTION EQUIP ADDS & IMPROVEMENTS",0.82613572000000002,0.21876767999999999,1.2648519300000001,3.1203396884057999,7.1687357697999996,2.2120460175000001,1.0175E-6]
[null,null,"2009FPLPGD05A4","LAB/SHOP TOOLS & EQUIPMENT",4.8369614199999997,4.07148398,7.3657539700000001,3.6994069115829999,3.3754443758733998,3.5805255199984001,2.6228728349983998]
[null,null,"2009FPLPGD05A5","OFFICE FURNITURE, FIXTURES & EQUIPMENT",1.34763053,1.5778815399999999,0.55650555000000002,0.81378136000000001,0.45331252999999999,0.45331252999999999,0.45636503]
[null,null,"2009FPLPGD05B","(DAILY WORK) - SCHERER & SJRPP",11.218887349999999,24.98925002,6.4698764000000004,8.6928884984000003,9.4760913185675992]
[null,null,"2009FPLPGD06A","OVERHAUL PROJECTS - GENERAL",13.2489835,22.91988095,49.03952906,59.744964153091203,89.509914124305894,99.514964231296702,-24.3057611536554]
[null,null,"2009FPLPGD06C","HRSG/BOILER",29.189444649999999,32.081189709999997,18.248368190000001,16.138079000301499,25.799963645829699,27.682125370892798,35.6301869507653]
[null,null,"2009FPLPGD06G","PIPING & VALVES",23.823127169999999,23.93354424,51.107829969999997,36.312378900103603,46.985202545278703,49.992524809330902,23.421687599358101]
[null,null,"2009FPLPGD06H","PUMPS & FANS",7.8841454799999999,6.1214600399999997,10.24549137,11.7400997087164,28.5130489992458,12.9011430040446,9.3363685265320004]
[null,null,"2009FPLPGD06I","HEAT EXCHANGERS",8.4008762699999995,2.0154301800000001,5.8206417100000003,5.8694027106115998,4.5281466843156002,11.393464832112,6.6626581949999997]
[null,null,"2009FPLPGD06M","STEAM TURBINES/VALVES",43.822658079999997,28.141342479999999,63.731533980000002,50.673787439365398,18.8104960047615,40.8956492135909,17.992105155425001]
[null,null,"2009FPLPGD06N","GENERATOR/EXCITER",32.98222887,30.472634729999999,28.1192706,19.394977069814299,26.246043264678701,21.718283954919698,21.141420247307799]
[null,null,"2009FPLPGD06P","MOTORS",4.5310919700000003,2.4609137900000002,3.6967862199999999,2.7780517917787,4.6990360212894,3.5829372830078001,4.7223227754046002]
[null,null,"2009FPLPGD06Q","ELECTRICAL DISTRIBUTION EQUIPMENT",5.6283850299999996,20.8487711,10.58223574,4.804351465201,1.5267718205,4.88410175E-2,0.42561411599999999]
[null,null,"2009FPLPGD06R","CONTROL SYSTEMS",11.100495629999999,8.4846973899999991,10.85976374,13.432134067481099,10.7636874841217,9.7561056480030999,10.988790151339]
[null,null,"2009FPLPGD06S11","COMBUSTION TURBINE OVERHAUL WORK",88.32527709,-46.122863529999997,39.724760959999998,91.209779742511003,86.033321953696401,122.829889238786,86.423586743621698]
[null,null,"2009FPLPGD06S12","COMBUSTION TURBINE PARTS",124.41533208,304.16415037000002,259.92006586000002,79.272436385000006,103.73573735247901,199.88242221750099,177.09621179249899]
[null,null,"2009FPLPGD06S2","GAS TURBINES",-3.7601800000000001E-3,null,0,4.8040760000000002E-2]
[null,null,"2009FPLPGD06W","CRIST",null,null,0.41523107999999997]
[null,null,"2009FPLPGD06X","CRIST",null,null,5.1957083700000002,-0.50107036000000005,null,0.43265949999999997,0.837338896]
[null,null,"2009FPLPGD07A","GENERAL/MISC",56.722759609999997,63.439769480000002,92.059218229999999,90.508636555522799,128.116467800566,78.538529729609905,29.734543680464]
[null,null,"2009FPLPGD07C","HRSG/BOILER",0.65780908000000005,0.31649186000000001,0.20767861000000001,0.19409984,null,1.2178457499999999]
[null,null,"2009FPLPGD07G","PIPING & VALVES",2.8024969500000001,1.7292869500000001,1.8568751400000001,13.5592920321824,6.8118032428442996,0.39551470128069999,2.4393462975706002]
[null,null,"2009FPLPGD07H","PUMPS & FANS",6.3065329099999996,2.4899905000000002,8.8302958799999995,3.1536095242000002,3.6455847074998,0.79845479600000002,1.723172664]
[null,null,"2009FPLPGD07I","HEAT EXCHANGERS",4.3096959999999997E-2,0.13176196000000001,2.5237497699999998,0.68386862999999998,2.2637350175000002,0.20349999999999999,5.88346722399E-2]
[null,null,"2009FPLPGD07M","STEAM TURBINES/VALVES",1.2188299999999999E-2,5.1807199999999998E-3,0,2.8101900000000002E-3,1.0686875428295,0.52565535020900001,0.72258516854150001]
[null,null,"2009FPLPGD07N","GENERATOR/EXCITER",-1.4128999999999999E-2,-3.54724021,1.3004015499999999,0.46825594010049998,1.5027406624999999]
[null,null,"2009FPLPGD07P","MOTORS",0.65718434000000003,0.54200899999999996,0.43510831999999999,0.76200973001009997,3.9853628563751,1.3710473140166,1.7098049600184]
[null,null,"2009FPLPGD07Q","ELECTRICAL DISTRIBUTION EQUIPMENT",3.1195718800000001,2.8243013800000001,1.94673371,5.0036701919600999,0.28489999999999999,1.7297499999999999]
[null,null,"2009FPLPGD07R","CONTROL SYSTEMS",4.2374608199999999,1.3912101800000001,5.2198826900000004,7.5246745535233002,1.1921007723759001,2.4595111749999998,7.5642174714071997]
[null,null,"2009FPLPGD07S","COMBUSTION/GAS TURBINES",1.81915147,1.7800365300000001,44.64059726,-0.13744766999899999,0.30833709500000001,0.30525000000000002,0.76312500000000005]
[null,null,"2009FPLPGD08","HURRICANE HARDENING",33.010463459999997,29.836378880000002,13.723804680000001,0.12119603,0.27981250000000002]
[null,null,"2009FPLPGD10","STRUCTURAL & FACILITY",12.57577616,-4.7026857199999998,5.0026197999999997,1.4011550229055001,27.993601671267498,17.989553981818201,6.8008849580812001]
[null,null,"2009FPLPGD16A","GE DOT05 TECH 2 OVERHAUL LABOR",null,null,null,0.37336637415000001]
[null,null,"2009FPLPGD16B","GE DOT05 TECH 2 OVERHAUL PARTS",null,null,null,0.19424904000000001,1.2953662051248001,62.223450635491702,76.206810677736598]
[null,null,"Result",null,535.18943818000002,565.32624809000004,786.16903661000003,564.63840717773905,670.82523792451605,790.37003258390098,515.73166404785195]
[null,null,null,"Manual Total",{"$f":"SUM(E10:E52)","v":535.18943818000014},{"$f":"SUM(F10:F52)","v":565.32624808999992},786.16903661000015,564.63840717773849,670.82523792451502,790.37003258390132,515.73166404785195]
[null,null,null,"Variance",{"$f":"E53-E54","v":0},{"$f":"F53-F54","v":0},0,0,1.0231815394945443E-12,0,0]
[]
[]
[null,null,null,"CT Overhauls (Outage Execution and Not Parts)",{"$f":"+E23+E25+E26+E29+E30+E31+E32+E33+E38+E40+E41+E44+E46+E45+E47-E65-E67-E68-E69-E70-E66","v":254.83289331000003},{"$f":"+F23+F25+F26+F29+F30+F31+F32+F33+F38+F40+F41+F44+F46+F45+F47-F65-F67-F68-F69-F70-F66","v":119.08991967999998},294.62577414999998,342.96900586305833,403.49783585443197,370.79559235938495,162.60451442497632]
[null,null,null,"CT Parts",{"$f":"+E34","v":124.41533208},{"$f":"+F34","v":304.16415037000002},259.92006586000002,79.272436385000006,103.73573735247901,199.88242221750099,177.09621179249899]
[null,null,null,"CT Gas Turbine",{"$f":"+E35+E48","v":1.81539129},{"$f":"+F35+F48","v":1.7800365300000001},44.64059726,-8.9406909998999987E-2,0.30833709500000001,0.30525000000000002,0.76312500000000005]
[null,null,null,"Coal Sites",{"$f":"+E22","v":11.218887349999999},{"$f":"+F22","v":24.98925002},6.4698764000000004,8.6928884984000003,9.4760913185675992,0,0]
[null,null,null,"Steam Sites",{"$f":"+E24+E27+E28+E39+E42+E43","v":82.126073340000005},{"$f":"+F24+F27+F28+F39+F42+F43","v":62.691396909999995},90.531972260000003,73.562047810278514,52.471028895236294,81.918240516804701,61.066370141971696]
[null,null,null,"GE DOT05 Tech 2",{"$f":"+E51+E52","v":0},{"$f":"+F51+F52","v":0},0,0.56761541415000005,1.2953662051248001,62.223450635491702,76.206810677736598]
[null,null,null,"Manatee 1&2 Dismantlement",{"$f":"+'PGD (2)'!F41","v":0},{"$f":"+'PGD (2)'!G41","v":0},{"$f":"+'PGD (2)'!H41","v":0},{"$f":"+'PGD (2)'!I41","v":0},{"$f":"+'PGD (2)'!J41","v":11.130247315},{"$f":"+'PGD (2)'!K41","v":0},{"$f":"+'PGD (2)'!L41","v":0}]
[null,null,null,"Martin 1&2 Dismantlement",{"$f":"+'PGD (2)'!F42","v":0},{"$f":"+'PGD (2)'!G42","v":13.34548013},{"$f":"+'PGD (2)'!H42","v":15.8130021},{"$f":"+'PGD (2)'!I42","v":12.207205408538201},{"$f":"+'PGD (2)'!J42","v":19.368288636844198},{"$f":"+'PGD (2)'!K42","v":15.639662818781501},{"$f":"+'PGD (2)'!L42","v":2.8848464975714001}]
[null,null,null,"Scherer 4 Dismantlement",{"$f":"+'PGD (2)'!F37+'PGD (2)'!F38","v":0},{"$f":"+'PGD (2)'!G37+'PGD (2)'!G38","v":0},{"$f":"+'PGD (2)'!H37+'PGD (2)'!H38","v":1.8613088900000001},{"$f":"+'PGD (2)'!I37+'PGD (2)'!I38","v":2.0430947851000001},{"$f":"+'PGD (2)'!J37+'PGD (2)'!J38","v":6.8528146775006995},{"$f":"+'PGD (2)'!K37+'PGD (2)'!K38","v":19.202241724629502},{"$f":"+'PGD (2)'!L37+'PGD (2)'!L38","v":9.8357531568202994}]
[null,null,null,"Putnam Plant",{"$f":"+'PGD (2)'!F35","v":4.1708269999999999E-2},{"$f":"+'PGD (2)'!G35","v":0},{"$f":"+'PGD (2)'!H35","v":0},{"$f":"+'PGD (2)'!I35","v":0},{"$f":"+'PGD (2)'!J35","v":0},{"$f":"+'PGD (2)'!K35","v":0},{"$f":"+'PGD (2)'!L35","v":0}]
[null,null,null,"St John's River Power Park",{"$f":"+'PGD (2)'!F36","v":0.20660824999999999},{"$f":"+'PGD (2)'!G36","v":8.7405873399999994},{"$f":"+'PGD (2)'!H36","v":2.4882692},{"$f":"+'PGD (2)'!I36","v":3.0000882400000002},{"$f":"+'PGD (2)'!J36","v":2.4657970864999998},{"$f":"+'PGD (2)'!K36","v":0},{"$f":"+'PGD (2)'!L36","v":0}]
[null,null,null,"Cedar Bay Dismantlement",{"$f":"+'PGD (2)'!F40","v":6.2744024200000004},{"$f":"+'PGD (2)'!G40","v":-3.18762116},{"$f":"+'PGD (2)'!H40","v":0.23582884000000001},{"$f":"+'PGD (2)'!I40","v":1.41694E-3},{"$f":"+'PGD (2)'!J40","v":0},{"$f":"+'PGD (2)'!K40","v":0},{"$f":"+'PGD (2)'!L40","v":0}]
[null,null,null,"Indiantown Dismantlement",{"$f":"+'PGD (2)'!F39","v":0},{"$f":"+'PGD (2)'!G39","v":0},{"$f":"+'PGD (2)'!H39","v":0},{"$f":"+'PGD (2)'!I39","v":0.17607418950000001},{"$f":"+'PGD (2)'!J39","v":7.6312500000007999},{"$f":"+'PGD (2)'!K39","v":0},{"$f":"+'PGD (2)'!L39","v":0}]
[null,null,null,"Cutler Plant",{"$f":"+'PGD (2)'!F32+'PGD (2)'!F31","v":0.23494309999999999},{"$f":"+'PGD (2)'!G32+'PGD (2)'!G31","v":0.22337244000000001},{"$f":"+'PGD (2)'!H32+'PGD (2)'!H31","v":8.4886169999999997E-2},{"$f":"+'PGD (2)'!I32+'PGD (2)'!I31","v":0},{"$f":"+'PGD (2)'!J32+'PGD (2)'!J31","v":0},{"$f":"+'PGD (2)'!K32+'PGD (2)'!K31","v":0},{"$f":"+'PGD (2)'!L32+'PGD (2)'!L31","v":0}]
[null,null,null,"Turkey Point",{"$f":"+'PGD (2)'!F33+'PGD (2)'!F34","v":12.215517200000001},{"$f":"+'PGD (2)'!G33+'PGD (2)'!G34","v":-4.9269960599999996},{"$f":"+'PGD (2)'!H33+'PGD (2)'!H34","v":0.23025669999999998},{"$f":"+'PGD (2)'!I33+'PGD (2)'!I34","v":-1.5225200000000001E-3},{"$f":"+'PGD (2)'!J33+'PGD (2)'!J34","v":1.5262504477000001},{"$f":"+'PGD (2)'!K33+'PGD (2)'!K34","v":0},{"$f":"+'PGD (2)'!L33+'PGD (2)'!L34","v":0}]
[null,null,null,"Other",{"$f":"+E10+E11+E12+E13+E14+E15+E16+E17+E18+E19+E20+E21+E36+E37+E49+E50-E71-E72-E64","v":41.80768157},{"$f":"+F10+F11+F12+F13+F14+F15+F16+F17+F18+F19+F20+F21+F36+F37+F49+F50-F71-F72-F64","v":38.416671890000003},69.267198780000001,42.237463073712696,51.066193040129697,40.403172311308097,25.274032356276599]
[null,null,null,"Total Power Generation",{"$f":"SUM(E58:E73)","v":535.18943818000002},{"$f":"SUM(F58:F73)","v":565.32624809000015},786.16903660999992,564.63840717773871,670.82523792451502,790.37003258390155,515.73166404785195]
[]
[null,null,null,"Check",{"$f":"+E53-E74","v":0},{"$f":"+F53-F74","v":0},0,0,1.0231815394945443E-12,0,0]
[]
[null,null,null,"Other Dismantlement",{"$f":"SUM(E67:E72)","v":18.97317924},{"$f":"SUM(F67:F72)","v":0.84934256000000019},3.0392409099999997,3.1760568495000001,11.6232975342008,0,0]
[null,null,null,"Other  ",{"$f":"SUM(E67:E73)","v":60.78086081},{"$f":"SUM(F67:F73)","v":39.26601445},72.306439690000005,45.413519923212696,62.689490574330499,40.403172311308097,25.274032356276599]

{"sheet":"PGD (2)","index":18,"n_rows":44,"n_cols":12,"rows_kept":44,"cut":false,"hidden":false,"merged":[[37,2,41,2]]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 19 of 29"]
["","","","","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2026\n(B)"]
["","","","","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023"]
["*Resp. Cost Center","WBS: Earning a Return","WBS: IM/Program Position","WBS: Reporting WBS","WBS: Reporting WBS Desc.","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Power Generation","N","2009FPLPGD06A","UPGD.00002060.01.01","SN1202: PSN U3 DISMANTLEMENT / FO DECOMM",null,-9.3789999999999998E-4]
[null,null,null,"UPGD.00006183.01.01","PMR U1&2 DISMANTLEMENT",null,13.34548013,15.8130021,12.207205408538201,19.368288636844198,15.639662818781501,2.8848464975714001]
[null,null,null,"Result",null,null,13.34454223,15.8130021,12.207205408538201,19.368288636844198,15.639662818781501,2.8848464975714001]
[null,null,"2009FPLPGD07A","UPGD.00004640.01.01","PGD PPN - OTHER DISMANTLEMENT",4.1708269999999999E-2]
[null,null,null,"UPGD.00004822.01.01","SJRPP DISMANTLEMENT PROJECT",0.20660824999999999,8.7405873399999994,2.4882692,3.0000882400000002,2.4657970864999998]
[null,null,null,"UPGD.00004823.01.01","SCHERER 4 ARO",null,null,1.8613088900000001,2.0430947851000001,6.8528136600006997,10.6841672146295,9.8357531568202994]
[null,null,null,"UPGD.00004824.01.01","SCHERER 4 DISMANTLEMENT",null,null,null,null,1.0175E-6,8.5180745099999999]
[null,null,null,"UPGD.00005819.01.01","CEDAR BAY DISMANTLEMENT PROJECT",6.2744024200000004,-3.18762116,0.23582884000000001,1.41694E-3]
[null,null,null,"UPGD.00005844.01.01","INDIANTOWN DISMANTLEMENT PROJECT",null,null,null,0.17607418950000001,7.6312500000007999]
[null,null,null,"Result",null,6.5227189399999999,5.5529661800000003,4.5854069300000004,5.2206741546000002,16.949861764001501,19.202241724629499,9.8357531568202994]
[null,null,"2009FPLPGD10","UPGD.00003007.01.01","PCU DECOMMISSIONING PROJECT",0.23494309999999999,0.22431034,8.4886169999999997E-2]
[null,null,null,"UPGD.00003031.01.01","PTF 2 BOILER DECOMM PROJECT DISMANTLE",1.46981951,-3.5304134999999999,2.8470499999999998E-3]
[null,null,null,"UPGD.00003039.01.01","PTF 1 BOILER DECOMMISSIONING PROJECT",10.74569769,-1.3965825599999999,0.22740964999999999,-1.5225200000000001E-3,1.5262504477000001]
[null,null,null,"UPGD.00006194.01.01","MANATEE 1-2 DISMANTLEMENT PROJECT",null,null,null,null,11.130247315]
[null,null,null,"Result",null,12.4504603,-4.7026857199999998,0.31514287000000002,-1.5225200000000001E-3,12.656497762700001]
[null,null,"Result",null,null,18.97317924,14.194822690000001,20.713551899999999,17.4263570431382,48.974648163545702,34.841904543410998,12.7205996543917]
[null,null,null,null,"Manual Total",{"$f":"SUM(F10:F11)+SUM(F13:F18)+SUM(F20:F23)","v":18.97317924},{"$f":"SUM(G10:G11)+SUM(G13:G18)+SUM(G20:G23)","v":14.194822690000001},20.713551899999999,17.4263570431382,48.974648163545695,34.841904543411005,12.7205996543917]
[null,null,null,null,"Variance",{"$f":"F25-F26","v":0},{"$f":"G25-G26","v":0},0,0,0,0,0]
[]
[]
[]
[null,null,null,"UPGD.00002060.01.01","Other",{"$f":"+F10","v":0},{"$f":"+G10","v":-9.3789999999999998E-4},0,0,0,0,0]
[null,null,null,"UPGD.00003007.01.01","Cutler",{"$f":"+F20","v":0.23494309999999999},{"$f":"+G20","v":0.22431034},8.4886169999999997E-2,0,0,0,0]
[null,null,null,"UPGD.00003031.01.01","Turkey Point",{"$f":"+F21","v":1.46981951},-3.5304134999999999,2.8470499999999998E-3,0,0,0,0]
[null,null,null,"UPGD.00003039.01.01","Turkey Point",{"$f":"+F22","v":10.74569769},-1.3965825599999999,0.22740964999999999,-1.5225200000000001E-3,1.5262504477000001,0,0]
[null,null,null,"UPGD.00004640.01.01","Putnam",{"$f":"+F13","v":4.1708269999999999E-2},{"$f":"+G13","v":0},0,0,0,0,0]
[null,null,null,"UPGD.00004822.01.01","St John's River",{"$f":"+F14","v":0.20660824999999999},8.7405873399999994,2.4882692,3.0000882400000002,2.4657970864999998,0,0]
[null,null,null,"UPGD.00004823.01.01","Scherer",{"$f":"+F15","v":0},0,1.8613088900000001,2.0430947851000001,6.8528136600006997,10.6841672146295,9.8357531568202994]
[null,null,null,"UPGD.00004824.01.01","Scherer",{"$f":"+F16","v":0},0,0,0,1.0175E-6,8.5180745099999999,0]
[null,null,null,"UPGD.00005844.01.01","Indiantown",{"$f":"+F18","v":0},{"$f":"+G18","v":0},0,0.17607418950000001,7.6312500000007999,0,0]
[null,null,null,"UPGD.00005819.01.01","Cedar Bay",{"$f":"+F17","v":6.2744024200000004},{"$f":"+G17","v":-3.18762116},0.23582884000000001,1.41694E-3,0,0,0]
[null,null,null,"UPGD.00006194.01.01","Manatee",{"$f":"+F23","v":0},{"$f":"+G23","v":0},0,0,11.130247315,0,0]
[null,null,null,"UPGD.00006183.01.01","Martin 1&2",{"$f":"+F11","v":0},{"$f":"+G11","v":13.34548013},{"$f":"+H11","v":15.8130021},12.207205408538201,19.368288636844198,15.639662818781501,2.8848464975714001]
[null,null,null,null,"Total",{"$f":"SUM(F31:F42)","v":18.97317924},{"$f":"SUM(G31:G42)","v":14.194822689999999},20.713551899999999,17.426357043138204,48.974648163545702,34.841904543411005,12.7205996543917]
[null,null,null,null,null,{"$f":"F25-F43","v":0},{"$f":"G25-G43","v":0},0,0,0,0,0]

{"sheet":"Nuclear","index":19,"n_rows":45,"n_cols":12,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 20 of 29"]
["","","","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2026\n(B)"]
["","","","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023"]
["*Resp. Cost Center","WBS: Earning a Return","WBS: IM/Program Position","WBS: IM/Program Position Desc.","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Nuclear Division","N","2009FPLECRC042","TURKEY POINT COOLING CANAL MONITOR PLAN",9.5471059999999996E-2,-9.3506080000000005E-2,9.3015400000000005E-3]
[null,null,"2009FPLNU1","BASE",9.3793586799999993,11.925180859999999,15.9688187,11.976741030999801,2.9474896709855001,5.4440659271336997,4.9438847796422998]
[null,null,"2009FPLNU3","EQUIPMENT RELIABILITY",72.984613670000002,105.33975744999999,128.41645589999999,88.482137072497096,77.332006784777207,84.761026659570305,95.981423978195707]
[null,null,"2009FPLNU4","PROJECTS",51.61043609,32.695892360000002,52.69967991,103.503553716615,119.077912952525,234.332409309101,285.09655003838702]
[null,null,"2009FPLNU501","TURKEY POINT EXCELLENCE (TPE)",1.0063E-4]
[null,null,"2009FPLNU502","PSL REACTOR COOLANT PUMPS (RCP)",2.6263313799999999,1.6517299999999999E-3,0.33542381999999998]
[null,null,"2009FPLNU503","PSL LICENSE RENEWAL PROJECTS",4.1592599999999997E-3,-0.16724712,0]
[null,null,"2009FPLNU504","PSL/PTN CONTAINMENT INSULATION PROJECTS",1.33806257,0.29045220999999999,0.37601445999999999,0.51480711735889995]
[null,null,"2009FPLNU505","PSL/PTN LICENSE RENEWAL INSPECTIONS",5.4436275900000002,1.1527966700000001,0.12428303,0.16317909999999999]
[null,null,"2009FPLNU507","PSL/PTN NFPA-805 FIRE PROTECTION",11.39289379,5.2188045199999999,-0.60107823999999999,0.30933588000000001]
[null,null,"2009FPLNU508","PSL/PTN RAD MONITOR REPLACEMENTS",4.4771885200000003,3.4151400999999999,3.1387630400000002,5.1623140451499996,2.8594463285476999,4.1888847140890002,7.8923201788948996]
[null,null,"2009FPLNU509","PSL/PTN POST FUKUSHUMI JAPAN INITIATIVES",-5.9417699999999999E-3,-1.9230000000000001E-5,2.951E-5]
[null,null,"2009FPLNU510","STORM HARDENING-EDG'S AND OFFSITE POWER",2.6405555000000001,2.4053483500000001,0.28620061000000002,3.3112379999999999,1.3355690035675001,1.7715700061246,1.6092680095417]
[null,null,"2009FPLNU511","OPERATING MARGIN PROJECT",2.4661288200000002,2.2038700000000001E-2,1.206E-5]
[null,null,"2009FPLNU513","PSL NON-SEGREGATED BUS REPLACEMENT",1.49940439,4.6368034099999997,4.6242215399999997,5.3234819990000002,5.7991180021144002,5.4123709944864,3.5513020024247002]
[null,null,"2009FPLNU514","PSL INTAKE COOLING WATER REPIPING",0.35130147,2.4070636300000001,10.506976890000001,8.197374001,14.5215169985768,12.5878610018566,10.534462998891099]
[null,null,"2009FPLNU515","PSL CONDENSER TUBE REPLACEMENT",null,null,null,null,1.112514E-7]
[null,null,"2009FPLNU516","PTN CIRC WATER PUMP UPGRADES",0.10351858999999999,0.95759037999999996,0.42058884000000002,0.1000468880597,null,6.7,14.909999550104301]
[null,null,"2009FPLNU517","PTN BRIGHTER FUTURE",null,4.1426039100000001,23.457416550000001,36.516327494807697,19.349760695262599,29.2999996696662,8.5099999999992004]
[null,null,"2009FPLNU8","DOE ISFSI",-2.40231065,-1.198142E-2,2.4177616899999999,4.3885307593710001,2.7197753042249002,1.5934404231377,5.0967211008589999]
[null,null,"2009FPLPRD005","LICENSING",11.28186908,14.21948356,14.234313480000001,7.3906363255,19.218846027240801,16.2219950796622,0.22921450233140001]
[null,null,"Result",null,175.28676866999999,188.55785399000001,256.41518332999999,275.33970343035901,265.16144187907298,402.313623784828,438.35514713927103,"x"]
[null,null,null,"Manual Total",{"$f":"SUM(E10:E30)","v":175.28676867000001},{"$f":"SUM(F10:F30)","v":188.55785398999996},256.41518332999999,275.33970343035918,265.16144187907383,402.31362378482766,438.35514713927137]
[null,null,null,"Variance",{"$f":"E31-E32","v":0},{"$f":"F31-F32","v":0},0,0,-8.5265128291212022E-13,0,0]
[]
[]
[null,null,null,"Turbine Reliability",{"$f":"+E12","v":72.984613670000002},{"$f":"+F12","v":105.33975744999999},128.41645589999999,88.482137072497096,77.332006784777207,84.761026659570305,95.981423978195707]
[null,null,null,"Projects",{"$f":"+E13","v":51.61043609},32.695892360000002,52.69967991,103.503553716615,119.077912952525,234.332409309101,285.09655003838702]
[null,null,null,"PTN Brighter Future",{"$f":"+E28","v":0},{"$f":"+F28","v":4.1426039100000001},23.457416550000001,36.516327494807697,19.349760695262599,29.2999996696662,8.5099999999992004]
[null,null,null,"Other Reliability",{"$f":"+E11+E20+E22+E23+E24+E25+E26+E27","v":20.917455969999999},{"$f":"+F11+F20+F22+F23+F24+F25+F26+F27","v":25.769165429999997},34.945581680000004,34.071195964209501,27.463140115043299,36.104752643690304,43.441237519499005]
[null,null,null,"Total",{"$f":"SUM(E36:E39)","v":145.51250572999999},{"$f":"SUM(F36:F39)","v":167.94741914999997},239.51913404000001,262.57321424812926,243.22282054760811,384.4981882820278,433.02921153608094]
[]
[null,null,null,"Regulatory",{"$f":"+E16+E17+E18+E19+E30","v":29.46061229},{"$f":"+F16+F17+F18+F19+F30","v":20.714289839999999},14.133532730000001,8.3779584228588995,19.218846027240801,16.2219950796622,0.22921450233140001]
[null,null,null,"All other",{"$f":"+E31-E40-E42","v":0.31365064999999959},{"$f":"+F31-F40-F42","v":-0.10385499999996028},2.7625165599999786,4.3885307593708482,2.719775304224072,1.5934404231379986,5.096721100858689]
[]
[null,null,null,"Check",{"$f":"+E31-E40-E42-E43","v":0},{"$f":"+F31-F40-F42-F43","v":0},0,0,0,0,0]

{"sheet":"IT","index":20,"n_rows":49,"n_cols":10,"rows_kept":49,"cut":false,"hidden":false,"merged":[[38,3,38,4]]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 21 of 29"]
["","","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2026\n(B)"]
["","","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023"]
["*Resp. Cost Center","WBS: Earning a Return","WBS: IM/Program Position Desc.","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Information Technology","N","2016 PROMO IDEAS",2.2833713499999999,-2.4671900000000002E-3]
[null,null,"APPLCATION DEVELOPMENT",null,null,null,2.6893778687946002,22.652088214992599,7.7173080752615997,2.328132631925]
[null,null,"APPLICATION DEVELOPMENT",135.37750088000001,139.3739143,155.13611560000001,188.513498487032,196.822992478142,215.46835417487699,202.78018475016]
[null,null,"ARCHITECTURE & SPECIAL PROJECTS",1.76989917,0.82120029999999999,0.70172749000000001,1.1561941099999999,0.25,0.5,0.5]
[null,null,"CONFERENCING & COLLABORATION",1.14977006,1.1549729,1.6055215199999999,3.2687182305991]
[null,null,"COVID 19 PANDEMIC",null,null,null,0.54224886000000005,0.67584200000000005]
[null,null,"DATA CENTER",1.3428385599999999,null,1.20142069,2.3560769918406002,0.69868313603319998,15.451334831158199,6.6564092667172998]
[null,null,"DESKTOP PROJECTS",1.1410999999999999E-2,null,3.5780954399999998,5.1093146841634001,3.0813988130737999,4.8193711566274002,13.1881808606996]
[null,null,"DISTRIBUTED OPERATIONS",26.10153481,6.8420119000000001,23.971488269999998,18.6421801977034,25.0738796284543,29.9273420884298,29.9490496668265]
[null,null,"DOCUMENT MANAGEMENT",5.8126280000000002E-2]
[null,null,"EMAIL & DOCUMENT MANAGEMENT",null,null,0.88562079999999999]
[null,null,"ENTERPRISE SYSTEM MANAGEMENT",0.35012252999999999]
[null,null,"FPL-GULF MERGER COSTS",null,null,null,4.2972330283627,10.608010624668699]
[null,null,"HELP DESK",0.58680025000000002,-0.18976387,0]
[null,null,"INFO SEC PROJECTS",11.44931528,12.200862969999999,12.582777350000001,20.7963189673752,19.879534838591901,18.905947907571299,15.753681214799601]
[null,null,"INFORMATION SECURITY",1.8308310000000001E-2]
[null,null,"MAINFRAME OPERATIONS",3.2836944799999999,8.9907866500000004,0.52259290000000003,1.1261000000000001]
[null,null,"MANAGEMENT & ADMIN",1.0470510000000001E-2,3.5849999999999997E-5]
[null,null,"NERC CIP PROJECTS",null,null,7.0448381099999997,9.0770606537740992,6.1798141601963996,3.6264014557756998,4.0029645156829998]
[null,null,"NETWORK SERVICES",7.1713149200000004,5.8501580999999998,17.7731192,17.906051628650701,9.6378267818306007,7.0623433225973002,8.0674087822457992]
[null,null,"STORAGE OPERATIONS",1.6427927200000001,1.072613E-2,null,3.6400003129325,3.2398650708835,0.1004832676197,0.103851228738]
[null,null,"TELEPHONE SERVICES",1.8355317900000001,3.3091344600000001,2.0519289600000001,2.2138069237536002,2.7736470765323999,3.6926331224676998,3.2361483448051001]
[null,null,"WIRELESS SERVICES",24.456538129999998,22.519852920000002,10.1540125,3.4222762868633998,3.5475959456687001,3.3463826790175002,3.7420414906962001]
[null,null,"WORKSTATION MANAGEMENT",4.2337449300000003,3.9545086600000001,4.62066278,5.2479781442671003,3.9525046710697,5.2357357236775997,5.2740239507268996]
[null,null,"Result",223.13308595999999,204.83593407999999,241.82992161000001,290.00443537611199,309.07368344013798,315.85363780508101,295.582076704023]
[null,null,"Manual Total",{"$f":"SUM(D10:D33)","v":223.13308596000007},{"$f":"SUM(E10:E33)","v":204.8359340799999},241.82992160999999,290.00443537611238,309.07368344013781,315.85363780508084,295.58207670402305]
[null,null,"Variance",{"$f":"D34-D35","v":0},{"$f":"E34-E35","v":0},0,0,0,0,0]
[]
[null,null,null,223.13308595999999,204.83593407999999,241.82992161000001,290.00443537611199,309.07368344013798,315.85363780508101,295.58207658129498]
[null,null,null,"Received from prior rate case"]
[]
[null,"BC Column for IT And Merger/Cust Serv","CUSTOMER FACING",95.051000000000002,82.281999999999996,69.400000000000006,73,102.5,130.9,131.6]
[null,"BC Column for BU ","APPLICATIONS/HARDWARE",90.33,86.103999999999999,106.1,{"$f":"125.7","v":125.7},129,159.30000000000001,148.19999999999999]
[null,"Idea Column","Momentum/Accelerate",37.752000000000002,36.450000000000003,66.3,91.3,77.599999999999994,25.7,15.8]
[null,null,null,{"$f":"SUM(D41:D43)","v":223.13300000000001},{"$f":"SUM(E41:E43)","v":204.83600000000001},{"$f":"SUM(F41:F43)","v":241.8},290,309.10000000000002,315.90000000000003,295.59999999999997]
[]
[null,null,"Check",{"$f":"+D34-D44","v":8.5959999978513224E-5},{"$f":"+E34-E44","v":-6.5920000025698755E-5},2.9921610000002374E-2,4.4353761119850788E-3,-2.6316559862038957E-2,-4.6362194919026933E-2,-1.7923295976970621E-2]
[]
[]
[null,"See Support from Fabian"]

{"sheet":"PD","index":21,"n_rows":108,"n_cols":13,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 22 of 29"]
["","","","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2026\n(B)"]
["","","","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023"]
["WBS: Earning a Return","*Resp. Cost Center","*IM Position","","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["N","Power Delivery","2009FPL","Not assigned",2053.6745195600001,2054.7054550500002,2421.5163362200001,2791.1697838577802,2553.46377284665,2212.8479512578501,2555.6323590964398,"Same as Row 5"]
[null,null,"2009FPLFPL","FPL Utility",2053.6745195600001,2054.7054550500002,2421.5163362200001,2791.1697838577802,2553.46377284665,2212.8479512578501,2555.6323590964398,"Sum (6,7)"]
[null,null,"2009FPLGULF","Gulf Power",null,null,3.1143726200000001,1.7470539294284999,1.7886135800284,9.9569123524721004,9.0269023373754003]
[null,null,"2009FPLPD","Power Delivery",2053.6745195600001,2054.7054550500002,2418.4019635999998,2789.4227299283598,2551.6751592666201,2202.8910389053799,2546.60545675906,"Sum(8,16,22,26,36,37,46,47,48,49,50)"]
[null,null,"2009FPLPD01","Power Delivery Growth",240.18833981,301.44387692999999,342.10384663000002,372.435583421096,460.03518379722101,512.40146879384099,582.22739269091505,"Sum (10:15)"]
[null,null,"2009FPLPD01A","New Customer",197.67224426999999,244.11024193,278.08226958,276.42025611665201,311.352170162682,317.25658934704802,317.52114415552802,"Sum(10:13)"]
[null,null,"2009FPLPD01A-1","New Service Accounts",179.89028081000001,223.60516931000001,242.45064551999999,241.250649156012,274.946637538929,280.531034587509,280.79557332525002,null,"A"]
[null,null,"2009FPLPD01A-2","79F Large Revenue",10.11656779,10.82336909,29.106395540000001,30.387936778166399,30.005532492153002,30.6055547152943,30.6055704395535,null,"G"]
[null,null,"2009FPLPD01A-3","79G New Street Lights",7.6653956699999997,9.6817035300000001,6.5252285199999998,4.7816701824735999,6.0000001315503004,6.1200000442337998,6.1200003907131997,null,"G"]
[null,null,"2009FPLPD01A-4","Other New Customer",null,null,null,0,0.40000000005000003,1.1600000000000001E-11,1.1500000000000001E-11,null,"G"]
[null,null,"2009FPLPD01B","T&S Expansion",0.90699788000000003,0.80926043999999997,0.97080478000000003,0.85607920527320003,0.885426424308,0.88542642377759995,0.90756208997999999,null,"C"]
[null,null,"2009FPLPD01C","Dsbn Expansion",41.609097660000003,56.524374559999998,63.050772270000003,95.159248099170497,147.797587210231,194.259453023015,263.79868644540699,null,"D"]
[null,null,"2009FPLPD02","Respond to Outside Requests",53.869978439999997,63.622978070000002,67.403770120000004,62.310481790745399,64.657154644648003,65.859297322576197,65.7095789639625,"Same as Row 17"]
[null,null,"2009FPLPD02C","Dsbn Respond to Customer",53.869978439999997,63.622978070000002,67.403770120000004,62.310481790745399,64.657154644648003,65.859297322576197,65.7095789639625,"Sum(18:21)"]
[null,null,"2009FPLPD02C-1","Relocations",26.938004459999998,33.206152189999997,35.017548329999997,28.7845593603416,36.046088446129602,36.675686652698701,36.525614544394799,null,"T"]
[null,null,"2009FPLPD02C-2","Existing Cust Increase",6.2688039199999999,7.97919745,9.67656706,9.5296175656076993,7.1955317037677,7.3397642835171997,7.3401288669874996,null,"F"]
[null,null,"2009FPLPD02C-3","Regulatory Compliance",13.025603739999999,15.504895100000001,17.059600660000001,17.1744711617918,15.6355743092361,15.9482879906409,15.948275815243001,null,"U"]
[null,null,"2009FPLPD02C-4","Response Other",7.6375663200000004,6.9327333299999996,5.6500540700000004,6.8218337030042999,5.7799601855146001,5.8955583957193998,5.8955597373371997,null,"X"]
[null,null,"2009FPLPD03","Restoration",160.06265612000001,211.24303139,194.48850479000001,162.511481060509,148.48343925481601,151.41046863805599,151.50640705206499,"Sum(23:25)"]
[null,null,"2009FPLPD03B","Restoration Referred",112.86561422,125.39354138,129.86376981000001,143.107882337962,130.18775220235599,132.74886907417499,132.844808737054,null,"aa"]
[null,null,"2009FPLPD03C","Street Light Restoration",13.52318358,14.953753770000001,21.75355703,20.421394365779499,18.295687052460501,18.6615995638813,18.6615983150113,null,"Z"]
[null,null,"2009FPLPD03D","Control Center and Other",33.673858320000001,70.895736240000005,42.871177950000003,-1.0177956432319999,null,null,null,null,"X"]
[null,null,"2009FPLPD04","Reliability",407.02696058999999,379.30033307999997,471.60013450000002,563.62316873052998,623.22250123393997,606.42782993126002,609.82289109921101,"Sum(27,28,34,35)"]
[null,null,"2009FPLPD04A","T&S Reliability",64.097473199999996,69.846265250000002,132.97179001000001,148.868024374237,187.95651409753901,227.51587693094601,236.413554927685,null,"H"]
[null,null,"2009FPLPD04B","Dsbn Reliability",318.90451824000002,292.48970063000002,318.97094791000001,404.00375127647601,430.139890617682,374.55301271485598,372.171262447451,"Sum(29:33)"]
[null,null,"2009FPLPD04B-1","Cable Rehab",40.262264930000001,36.742076240000003,42.92934305,36.787342910154898,63.8048892859902,67.587293264898193,69.137147730265994,null,"J"]
[null,null,"2009FPLPD04B-2","Distribution Automation",214.76157065000001,174.65297142,181.32815407999999,214.35518183351999,205.366665827345,194.075626466747,194.11216213557501,null,"I"]
[null,null,"2009FPLPD04B-3","Proactive Maintenance",45.862633039999999,49.444839899999998,59.072041710000001,82.132001453156306,63.818943142518798,62.810188048468099,63.417951817953103,null,"M"]
[null,null,"2009FPLPD04B-4","Reactive Maintenance",9.9264387099999993,14.66476475,12.45712586,16.368836592976798,10.765610223019999,10.979356613952501,10.978160363481599,null,"M"]
[null,null,"2009FPLPD04B-5","Other Reliability",8.09161091,16.985048320000001,23.18428321,54.360388486668,86.3837821388083,39.100548320790601,34.525840400176101,null,"M"]
[null,null,"2009FPLPD04C","500 KV",16.608431889999999,15.302823569999999,14.454292730000001,0.18336105999999999,null,null,null,null,"M"]
[null,null,"2009FPLPD04D","Energy Smart FL",7.4165372600000001,1.6615436299999999,5.2031038499999998,10.568032019817901,5.1260965187189997,4.3589402854568,1.2380737240749,null,"M"]
[null,null,"2009FPLPD05","Compliance",37.934722520000001,36.334317519999999,56.85566747,33.948243053522297,9.023932849346,11.643388121046399,21.821129990451201,null,"S"]
[null,null,"2009FPLPD06","Storm Secure",675.24447559999999,584.52070227000002,803.16136314000005,932.81452281309498,139.61960351354699,142.45319144178501,131.05322884775501,"Sum(38:39)"]
[null,null,"2009FPLPD06A","T&S Storm Secure",53.793673939999998,27.17962477,90.396494820000001,84.5937506173711,6.6171295328864002,4.5170946806446004,2.4344893065626998,null,"Q"]
[null,null,"2009FPLPD06B","Dsbn Storm Secure",621.45080166000002,557.34107749999998,712.76486832000001,848.22077219572395,133.00247398066099,137.93609676114099,128.61873954119201,"Sum(40:45)"]
[null,null,"2009FPLPD06B-1","Pole Program",48.01990327,45.570575699999999,55.550257350000003,46.993202760057201,21.548520980139401,21.5486579971484,22.003316526180701,null,"O"]
[null,null,"2009FPLPD06B-2","Feeder Hardening",565.58658667999998,496.07638624999998,582.49688197,662.77849961369202,96.282001084277795,97.849148610920295,84.498670710176796,null,"N"]
[null,null,"2009FPLPD06B-3","Overhead to Underground",3.9970595800000002,2.0038083900000001,11.843925949999999,5.4357901628574004,7.7132777758428999,7.7046714595193997,7.6991304912351,null,"K"]
[null,null,"2009FPLPD06B-4","Storm Surge Mitigation",-1.6429849999999999E-2,null,null,2.0545794700001001,1.7000000000346001,0.39999652720169998,null,null,"R"]
[null,null,"2009FPLPD06B-5","61B Pole Hardening",1.75785122,0.97238669,0.85447410000000001,3.9547536347952001,null,null,null,null,"N"]
[null,null,"2009FPLPD06B-6","62L Lateral Hardening",2.1058307599999999,12.717920469999999,62.019328950000002,127.003946554322,5.7586741403661001,10.4336221663508,14.417621813599601,null,"P"]
[null,null,"2009FPLPD07","Vegetation",0.21454967999999999,-9.6354099999999998E-2,2.4972640000000001E-2,null,null,null,null,null,"bb"]
[null,null,"2009FPLPD08","Support",44.601897510000001,47.930340260000001,50.199641700000001,62.431147987384399,117.778462054808,98.695866716838907,126.225280085146,null,"bb"]
[null,null,"2009FPLPD09","Fleet",53.732787610000003,48.74734978,64.036640009999999,55.360903427099998,40.244354264201903,35.835994797849601,54.440578677756399,null,"W"]
[null,null,"2009FPLPD10","Reserve Material",98.339766900000001,89.229256669999998,122.18493422,118.565839194464,188.355822209227,125.690932589149,127.20236366948799,null,"B"]
[null,null,"2009FPLPD12","Major Projects",282.45838478000002,292.42962318000002,246.34248837999999,425.42135844990997,760.25470544486598,452.47260055297698,676.59660568231402,"Sum(51,54,55,56,57)"]
[null,null,"2009FPLPD12A","Growth",213.58951916999999,270.38965224999998,231.96755135999999,406.35050654487799,691.79632946113702,412.62670173816701,641.82161611494496,"Sum(52:53)","E"]
[null,null,"2009FPLPD12A-1","T&S Expansion",153.41706271999999,194.06366459,171.09605927999999,329.50693228843801,494.56476939499402,243.41135832916399,375.59856656252703]
[null,null,"2009FPLPD12A-2","Distribution Expansion",60.172456449999999,76.325987659999996,60.871492080000003,76.843574256440604,197.231560066143,169.215343409003,266.22304955241702]
[null,null,"2009FPLPD12B","Respond to Outside Requests",16.360060579999999,9.0428999999999995,1.9085559599999999,4.1852807498900004,29.953348691473799,7.8000157371333998,7.6000021425897,null,"Y"]
[null,null,"2009FPLPD12C","Reliability",13.667500820000001,1.0141818300000001,5.232784E-2,4.2626136139349997,16.700000238327,6.699996087613,6.6999960438882997,null,"L"]
[null,null,"2009FPLPD12D","Compliance",38.841304209999997,11.9828891,12.41405322,10.621241221206001,21.8050270539282,25.345886990063601,20.474991380890799,null,"V"]
[null,null,"2009FPLPD12E","Support",null,null,null,1.7163199999999999E-3,null,null,null,null,"bb"]
[null,null,null,"Manual Total",{"$f":"SUM(E12,E14,E22,E28,E32,E42,E43,E52,E53,E54,E55,E56)","v":2053.6745195600001},{"$f":"SUM(F12,F14,F22,F28,F32,F42,F43,F52,F53,F54,F55,F56)","v":2054.7054550500002},2421.5163362200001,2791.1697838577838,2553.4637728466496,2212.8479512578515,2555.6323590964394]
[null,null,null,"Variance",{"$f":"E10-E64","v":0},{"$f":"F10-F64","v":0},0,-3.637978807091713E-12,0,0,0]
[]
[]
[null,null,"Growth","New Service",{"$f":"+E16","v":179.89028081000001},223.60516931000001,242.45064551999999,241.250649156012,274.946637538929,280.531034587509,280.79557332525002,null,"A"]
[null,null,null,"Reserve Equip",{"$f":"+E55","v":98.339766900000001},89.229256669999998,122.18493422,118.565839194464,188.355822209227,125.690932589149,127.20236366948799,null,"B"]
[null,null,null,"T&S Expansion",{"$f":"+E20","v":0.90699788000000003},0.80926043999999997,0.97080478000000003,0.85607920527320003,0.885426424308,0.88542642377759995,0.90756208997999999,null,"C"]
[null,null,null,"Distribution Expansion",41.609097660000003,56.524374559999998,63.050772270000003,95.159248099170497,147.797587210231,194.259453023015,263.79868644540699,null,"D"]
[null,null,null,"MP Growth",{"$f":"+E57","v":213.58951916999999},{"$f":"+F57","v":270.38965224999998},231.96755135999999,406.35050654487799,683.79567561599231,396.62670173697524,513.82161611732499,null,"E"]
[null,null,null,"Existing Cust Increase",{"$f":"+E25","v":6.2688039199999999},7.97919745,9.67656706,9.5296175656076993,7.1955317037677,7.3397642835171997,7.3401288669874996,null,"F"]
[null,null,null,"Other",{"$f":"+E17+E18+E19","v":17.78196346},20.50507262,35.63162406,35.169606960639996,36.405532623753302,36.725554759539705,36.725570830278194,null,"G"]
[null,null,null,"Total Growth",{"$f":"SUM(E68:E74)","v":558.38642980000009},{"$f":"SUM(F68:F74)","v":669.04198329999997},705.93289927000001,906.88154672604537,1339.3822133262083,1042.0588674034827,1230.5915013447157]
[]
[null,null,"Reliability","T&S Planned Reliability",{"$f":"+E33","v":64.097473199999996},69.846265250000002,132.97179001000001,148.868024374237,187.95651409753901,227.51587693094601,236.413554927685,null,"H"]
[null,null,null,"Distribution Automation",{"$f":"+E36","v":214.76157065000001},174.65297142,181.32815407999999,214.35518183351999,205.366665827345,194.075626466747,194.11216213557501,null,"I"]
[null,null,null,"Cable Rehab",{"$f":"+E35","v":40.262264930000001},36.742076240000003,42.92934305,36.787342910154898,63.8048892859902,67.587293264898193,69.137147730265994,null,"J"]
[null,null,null,"Overhead to Underground",{"$f":"+E48","v":3.9970595800000002},2.0038083900000001,11.843925949999999,5.4357901628574004,7.7132777758428999,7.7046714595193997,7.6991304912351,null,"K"]
[null,null,null,"MP Reliability",{"$f":"+E61","v":13.667500820000001},{"$f":"+F61","v":1.0141818300000001},0,0,24.682902317268251,22.699996088804966,134.69999604150803,null,"L"]
[null,null,null,"Other Reliability",{"$f":"+E37+E38+E39+E40+E41","v":87.905651809999995},98.059020169999997,114.37084736000001,163.61261961261903,166.0944320230661,117.24903326866799,110.1600263056857,null,"M"]
[null,null,null,"Total Reliability",{"$f":"SUM(E77:E82)","v":424.69152099000001},{"$f":"SUM(F77:F82)","v":382.31832330000003},483.44406044999999,569.05895889338831,655.61868132705149,636.83249747958359,752.22201763195494]
[]
[null,null,"Regulatory","Feeder Hardening",{"$f":"+E47+E50","v":567.3444379},497.04877293999999,583.35135606999995,666.73325324848724,96.282001084277795,97.849148610920295,84.498670710176796,null,"N"]
[null,null,null,"Pole Program",{"$f":"+E46","v":48.01990327},45.570575699999999,55.550257350000003,46.993202760057201,21.548520980139401,21.5486579971484,22.003316526180701,null,"O"]
[null,null,null,"Lateral Hardening",{"$f":"+E51","v":2.1058307599999999},12.717920469999999,62.019328950000002,127.003946554322,5.7586741403661001,10.4336221663508,14.417621813599601,null,"P"]
[null,null,null,"T&S Storm Secure",{"$f":"+E44","v":53.793673939999998},27.17962477,90.396494820000001,84.5937506173711,6.6171295328864002,4.5170946806446004,2.4344893065626998,null,"Q"]
[null,null,null,"Storm Mitigation",{"$f":"+E49","v":-1.6429849999999999E-2},0,0,2.0545794700001001,1.7000000000346001,0.39999652720169998,0,null,"R"]
[null,null,null,"T&S Inspections",{"$f":"+E42","v":37.934722520000001},36.334317519999999,56.85566747,33.948243053522297,9.023932849346,11.643388121046399,21.821129990451201,null,"S"]
[null,null,null,"Other"]
[null,null,null,"Total Storm Secure",{"$f":"SUM(E85:E91)","v":709.18213853999998},{"$f":"SUM(F85:F91)","v":618.85121140000001},848.17310466000004,961.32697570376001,140.9302585870503,146.39190810331218,145.17522834697098]
[null,null,null,"Relocations",{"$f":"+E24","v":26.938004459999998},33.206152189999997,35.017548329999997,28.7845593603416,36.046088446129602,36.675686652698701,36.525614544394799,null,"T"]
[null,null,null,"Regulatory Compliance",{"$f":"+E26","v":13.025603739999999},15.504895100000001,17.059600660000001,17.1744711617918,15.6355743092361,15.9482879906409,15.948275815243001,null,"U"]
[null,null,null,"Compliance",{"$f":"+E62","v":38.841304209999997},11.9828891,12.41405322,10.621241221206001,21.8050270539282,25.345886990063601,20.474991380890799,null,"V"]
[null,null,null,"Total Regulatory",{"$f":"SUM(E92:E95)","v":787.98705094999991},{"$f":"SUM(F92:F95)","v":679.54514778999999},912.66430687000002,1017.9072474470994,214.4169483963442,224.36176973671536,218.12411008749956]
[]
[null,null,"Grid Servicing","Fleet",{"$f":"+E54","v":53.732787610000003},48.74734978,64.036640009999999,55.360903427099998,40.244354264201903,35.835994797849601,54.440578677756399,null,"W"]
[null,null,null,"Outside Requests",{"$f":"+E27+E31","v":41.311424639999998},77.82846957000001,48.521232020000006,5.8040380597723003,5.7799601855146001,5.8955583957193998,5.8955597373371997,null,"X"]
[null,null,null,"MP Outside request",{"$f":"+E60","v":16.360060579999999},9.0428999999999995,1.9085559599999999,4.1852807498900004,29.953348691473799,7.8000157371333998,7.6000021425897,null,"Y"]
[null,null,null,"Streetlight Restoration",{"$f":"+E30","v":13.52318358},14.953753770000001,21.75355703,20.421394365779499,18.295687052460501,18.6615995638813,18.6615983150113,null,"Z"]
[null,null,null,"Restoration",{"$f":"+E29","v":112.86561422},125.39354138,129.86376981000001,143.107882337962,130.18775220235599,132.74886907417499,132.844808737054,null,"aa"]
[null,null,null,"Other Requests",{"$f":"+E52+E53+E63","v":44.816447189999998},47.833986160000002,50.224614340000002,62.432864307384399,117.778462054808,98.695866716838907,126.225280085146,null,"bb"]
[null,null,null,"Total Other",{"$f":"SUM(E98:E103)","v":282.60951782000001},{"$f":"SUM(F98:F103)","v":323.80000066000002},316.30836916999999,291.31236324788819,342.23956445081478,299.63790428559759,345.66782769489458]
[]
[null,null,"Gulf Power",null,{"$f":"+E12","v":0},0,3.1143726200000001,1.7470539294284999,1.7886135800284,9.9569123524721004,9.0269023373754003]
[]
[null,null,null,"Check",{"$f":"+E10-E75-E83-E96-E104-E106","v":5.6843418860808015E-14},1.1368683772161603E-13,5.2327840000015335E-2,4.2626136139304442,1.7751766202845909E-2,-1.2487788580983761E-12,-3.2329694477084558E-13]

{"sheet":"Customer Service","index":22,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 23 of 29"]
["","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2026\n(B)"]
["","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023"]
["*Resp. Cost Center","WBS: Earning a Return","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Business Services","N",0.89570433000000005,2.5907216599999998,1.7281036999999999,0.6490698956173,0.74239385119190004,0.50764109090309995,0.48894329250340002]
["Customer Care","N",0.95351629999999998,0.54042171000000006,0.60519995000000004,0.78674984000000003,0.76100000000000001,0.21,0.21]
["Product Support Team","N",4.305225E-2,0.21383161000000001,7.9837699999999994E-3,9.9864199999999993E-3]
["Meter & Technology Operations","N",24.467665069999999,31.80043942,37.190746849999996,49.195240352235501,54.026446456617499,67.774818179302102,71.433529381975006]
["Demand Side Management","N",0.93342842000000004,0.86336097000000001,0.62420602999999997,2.4814793570444,2.9459313414658999,1.6430236267723,1.5153387515554999]
["Cost & Performance","N",0.59294016999999999,0.65161526000000003,0.61606021,0.26006048999999998,0.47,0.56000000000000005,0.56000000000000005]
["Customer Solutions & Field Experience","N",26.037085909999998,33.529247259999998,38.438996860000003,51.946766619279899,57.442377798083399,69.977841806074395,73.508868133530498]
["Revenue Management & Smart Meter Network","N",9.7268568099999992,9.1607233800000003,20.104433830000001,13.2878373709889,21.989385308431199,11.929401800799599,8.9347142922184002]
["Customer Service","N",37.613163350000001,45.821114010000002,60.876734339999999,66.670423725886096,80.935156957706496,82.624884697777105,83.142525718252301]
["Customer Service","N",null,null,1.3222609999999999E-2,0.58673611000000003,0.753861,0.17749999999999999]
["Metering Services","N",null,null,null,1.8724047996930999,2.8119642401320002,2.9454680361872998,2.3892670464011001]
["Field Svc & Cust Solutions","N",null,null,null,1.8724047996930999,2.8119642401320002,2.9454680361872998,2.3892670464011001]
["Gulf Customer Service","N",null,null,1.3222609999999999E-2,2.4591409096931001,3.5658252401319999,3.1229680361873,2.3892670464011001]
["Customer Service","N",37.613163350000001,45.821114010000002,60.889956949999998,69.1295646355792,84.500982197838496,85.747852733964393,85.531792764653403]
[null,"Manual Total",{"$f":"SUM(C10:C11)+SUM(C12:C15)+C17+SUM(C19:C20)","v":37.613163349999994},{"$f":"SUM(D10:D11)+SUM(D12:D15)+D17+SUM(D19:D20)","v":45.821114010000002},60.889956949999998,69.1295646355792,84.500982197838496,85.747852733964407,85.531792764653417]
[null,"Variance",{"$f":"C23-C24","v":0},{"$f":"D23-D24","v":0},0,0,0,0,0]
[]
[null,"Meters",{"$f":"+C13+C20","v":24.467665069999999},{"$f":"+D13+D20","v":31.80043942},37.190746849999996,51.067645151928602,56.838410696749499,70.720286215489395,73.822796428376108]
[null,"Other",{"$f":"+C23-C27","v":13.145498280000002},{"$f":"+D23-D27","v":14.020674590000002},23.699210100000002,18.061919483650598,27.662571501088998,15.027566518474998,11.708996336277295]
[null,"Total",{"$f":"SUM(C27:C28)","v":37.613163350000001},{"$f":"SUM(D27:D28)","v":45.821114010000002},60.889956949999998,69.1295646355792,84.500982197838496,85.747852733964393,85.531792764653403]
[null,null,{"$f":"C23-C29","v":0},{"$f":"D23-D29","v":0},0,0,0,0,0]

{"sheet":"ECC","index":23,"n_rows":73,"n_cols":12,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 24 of 29"]
["","","","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2026\n(B)"]
["","","","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023"]
["*Resp. Cost Center","WBS: Earning a Return","WBS: Project","WBS: Project Desc.","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Engineering Const & Supply Chain","N","UCOR.00021052","SUPPLY CHAIN",null,null,0.27091667000000003,0.26268130000000001,0.25,0.25,0.25]
[null,null,"UENC.00000001","ISC CAPITAL",4.7532969200000004,4.3029847800000001,5.3196115700000002,6.0167630594599997,3.4803005662383999,3.5384288124898,3.6085833602838999]
[null,null,"UENC.00000036","E&C BASE CAPITAL EQUIP",null,null,null,2.5010000000000002E-3]
[null,null,"UENC.00000056","HENDRY CO. ENERGY CENTER LAND",3.0133400000000002E-3,null,null,1.2004799999999999E-2,4.8057599999999999E-2]
[null,null,"UENC.00000066","FUTURE CAPITAL PROJECT  2",null,null,null,3.0011999999999998E-8,2.0024000300360001,25.029999959952001,40.047999959952001]
[null,null,"UENC.00000067","FUTURE CAPITAL PROJECT  3",null,null,null,null,8.3000000400000005]
[null,null,"UENC.00000069","PORT EVERGLADES ENERGY CENTER",5.7693000000000002E-4,2.3601500000000001E-3,0]
[null,null,"UENC.00000080","FUTURE DEVELOPMENT PROJECTS",null,null,null,0.85860623512269996,4.7488178477394998,4.9044302649993003,5.0688167863876998]
[null,null,"UENC.00000092","SW FLORIDA BATTERY STORAGE",0.10468964,9.3161300000000006E-3,null,null,null,null,null,"B"]
[null,null,"UENC.00000093","COMMERCIAL & INDUSTRIAL SOLAR PARTNERSHI",1.074458E-2,null,4.5014006799999997,0.49916753200000002,null,null,null,"OS"]
[null,null,"UENC.00000094","VOLUNTARY SOLAR PROGRAM",9.9149390499999992,12.546123379999999,3.9286286800000001,3.9368474627999999,3.1131268246601,2.0024000000000002,2.0024000000000002,"OS"]
[null,null,"UENC.00000105","FLORIDA BAY BATTERY STORAGE",0.64214517000000004,null,null,null,null,null,null,"B"]
[null,null,"UENC.00000106","UNIDENTIFIED FUTURE SOLAR",null,null,null,null,25.60005825,13.78464675,null,"OS"]
[null,null,"UENC.00000118","DANIA BEACH MHHS",null,-0.29947953999999999,-3.9353390000000002E-2]
[null,null,"UENC.00000119","DANIA BEACH ENERGY CENTER",null,6.6162283799999999,14.998084260000001,4.9944303458711996]
[null,null,"UENC.00000120","UNIDENTIFIED FUTURE BATTERY STORAGE",null,null,null,1.000400010004,14.0167919904,null,null,"B"]
[null,null,"UENC.00000125","UNION SPRINGS SOLAR",null,4.4366000000000002E-4,27.221492619999999,52.160427996024403,null,null,null,"ST3"]
[null,null,"UENC.00000129","EGRET SOLAR",null,null,21.357832139999999,61.584232436471702,null,null,null,"ST3"]
[null,null,"UENC.00000138","MAGNOLIA SPRINGS SOLAR",null,null,21.01473017,59.388966827404303,null,null,null,"ST3"]
[null,null,"UENC.00000139","PELICAN SOLAR",null,null,7.3083000000000002E-4,76.221346035704002,6.4742939319252999,null,null,"ST4"]
[null,null,"UENC.00000143","DISCOVERY SOLAR",null,null,1.549886E-2,70.094828673479995,19.947352021078299,null,null,"ST4"]
[null,null,"UENC.00000151","RODEO SOLAR",null,null,1.2252000000000001E-4,72.880100069382806,7.2048476975186002,null,null,"ST5"]
[null,null,"UENC.00000152","BABCOCK RANCH BATTERY STORAGE",1.5887369200000001,13.99997473,0.45911055000000001,null,null,null,null,"B"]
[null,null,"UENC.00000153","CITRUS BATTERY STORAGE",1.7809693499999999,4.9684711500000001,5.1861209999999998E-2,null,null,null,null,"B"]
[null,null,"UENC.00000155","LAKESIDE SOLAR",null,null,13.003719139999999,64.5102118028733,null,null,null,"ST3"]
[null,null,"UENC.00000157","TRAILSIDE SOLAR",null,null,20.11554396,60.426499187232899,null,null,null,"ST3"]
[null,null,"UENC.00000163","SABAL PALM SOLAR",null,null,1.2931100000000001E-3,75.195105004135996,11.862883432019601,null,null,"ST5"]
[null,null,"UENC.00000168","NASSAU SOLAR",null,null,17.721674910000001,74.3489360061008,null,null,null,"ST3"]
[null,null,"UENC.00000173","WYNWOOD BATTERY STORAGE",null,0.61235854999999995,22.78941837,0.37823913359860001,4.2555162626200002E-2,4.39496384595E-2,4.5422740899099999E-2,"B"]
[null,null,"UENC.00000174","ROBOTIC ASSEMBLY BUILDING",null,3.0075599999999998E-3,null,-3.0075599999999998E-3]
[null,null,"UENC.00000177","PALM BAY SOLAR",null,null,1.41993E-3,78.053952115704007,8.7990207614223994,null,null,"ST4"]
[null,null,"UENC.00000178","ORANGE BLOSSOM SOLAR",null,null,9.2157100000000002E-3,51.994284602995997,29.1279878397903,null,null,"ST4"]
[null,null,"UENC.00000180","SAFE HARBOR PANELS",null,null,137.22168051,-16.4553348248918,-25.60691613366,-47.447190609187203,-47.447190927013096]
[null,null,"UENC.00000188","WILLOW SOUTH SOLAR",null,null,null,59.318163161051999,20.7495879665628,null,null,"ST5"]
[null,null,"UENC.00000192","BATTERY SAFE HARBOR",null,null,18.24672133,-18.23904409]
[null,null,"UENC.00000193","FORT DRUM SOLAR",null,null,null,52.027788592455998,25.763140848566099,null,null,"ST5"]
[null,null,"UENC.00000197","DANIA BEACH BATTERY STORAGE",null,null,0.49670998,25.582806790292899,3.1735637113899998E-2,3.2775571548200003E-2,3.38741420047E-2,"B"]
[null,null,"UENC.00000198","FIU MICROGRID STORAGE",null,null,0.14396178000000001,6.6277694564300003,4.7603455669899999E-2,4.9163357321499998E-2,5.0811213006500003E-2,"B"]
[null,null,"UENC.00000199","SOLAR TOGETHER 4",null,null,null,1.0004E-6,1.0012E-6,null,null,"ST4"]
[null,null,"UENC.00000200","SOLAR TOGETHER 5",null,null,null,1.0004E-6,1.0012E-6,null,null,"ST5"]
[null,null,"UENC.00000219","DG EV CHARGERS",null,null,null,null,19.0228,5.9843726400000001,25.03]
[null,null,"UENC.00022010","GULF SMALL SOLAR PROJECTS",null,null,null,1.075,0.144375,null,null,"OS"]
[null,null,"Result",null,18.7991119,42.761788930000002,328.85202609999999,924.75467519251799,185.17082277210699,8.1729763855830999,28.6907172755208,"X"]
[null,null,null,"Manual Total",{"$f":"SUM(E10:E51)","v":18.799111899999996},{"$f":"SUM(F10:F51)","v":42.761788930000002},328.85202609999999,924.75467519251765,185.17082277210736,8.1729763855831052,28.690717275520807]
[null,null,null,"Variance",{"$f":"E52-E53","v":0},{"$f":"F52-F53","v":0},0,0,-3.694822225952521E-13,0,0]
[]
[]
[null,null,null,"Solar Together 3",{"$f":"+E26+E27+E28+E34+E35+E37","v":0},4.4366000000000002E-4,120.43499294,372.41927425610743,0,0,0]
[null,null,null,"Solar Together 4",{"$f":"+E29+E30+E40+E41+E48","v":0},0,2.686533E-2,276.36441242828403,64.3486555554163,0,0]
[null,null,null,"Solar Together 5",{"$f":"+E31+E36+E43+E45+E49","v":0},0,1.4156300000000002E-3,259.42115782742678,65.580460945867102,0,0]
[null,null,null,"SAFE HARBOR PANELS",{"$f":"+E42","v":0},0,137.22168051,-16.4553348248918,-25.60691613366,-47.447190609187203,-47.447190927013096]
[null,null,null,"Other Solar",{"$f":"E19+E20+E22+E51","v":9.92568363},12.546123379999999,8.4300293599999989,5.5110149948,28.8575600746601,15.78704675,2.0024000000000002]
[null,null,null,"Total Solar",{"$f":"SUM(E57:E61)","v":9.92568363},{"$f":"SUM(F57:F61)","v":12.546567039999999},266.11498376999998,897.26052468172645,133.17976044228351,-31.660143859187201,-45.444790927013095]
[]
[null,null,null,"Other Battery Storage",{"$f":"+E18+E21+E25+E32+E33+E38+E46+E47","v":4.1165410800000002},19.590120559999999,23.94106189,33.589215390325499,14.138686245810002,0.12588856732920001,0.13010809591029998]
[null,null,null,"Battery Safe Harbor",{"$f":"+E44","v":0},0,18.24672133,-18.23904409,0,0,0]
[null,null,null,"Total Battery Storage",{"$f":"SUM(E64:E65)","v":4.1165410800000002},19.590120559999999,42.18778322,15.350171300325499,14.138686245810002,0.12588856732920001,0.13010809591029998]
[]
[null,null,null,"Dania Beach Energy Center",{"$f":"+E24","v":0},6.6162283799999999,14.998084260000001,4.9944303458711996,0,0,0]
[null,null,null,"DG EV Chargers",{"$f":"+E50","v":0},0,0,0,19.0228,5.9843726400000001,25.03]
[null,null,null,"Other Projects",{"$f":"+E10+E11+E12+E13+E14+E15+E17+E16+E23+E39","v":4.7568871900000005},4.0088729500000007,5.5511748500000007,7.1495488645946983,18.829576084013901,33.722859037441104,48.975400106623603]
[null,null,null,"Total",{"$f":"SUM(E68:E70)","v":4.7568871900000005},{"$f":"SUM(F68:F70)","v":10.62510133},20.549259110000001,12.143979210465897,37.852376084013898,39.707231677441101,74.005400106623597]
[]
[null,null,null,"Check",{"$f":"E52-E62-E66-E71","v":0},{"$f":"F52-F62-F66-F71","v":0},0,1.4566126083082054E-13,-4.1922021409845911E-13,0,0]

{"sheet":"Other","index":24,"n_rows":31,"n_cols":9,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 25 of 29"]
["","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2026\n(B)"]
["","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023"]
["*Resp. Cost Center","WBS: Earning a Return","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Revenue and Rate Strategy","N",null,8.0000000000000002E-3,null,6.8722E-4]
["NEE Finance","N",0.65382085000000001,9.0373980000000007E-2,0.74136703000000004,0.25242912000000001,0.625,0.22500000000000001,0.22500000000000001]
["Finance","N",2.201144E-2,2.9076189999999998E-2,1.332127E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
["Legal","N",1.6661840000000001E-2,0.11452747000000001,7.1947369999999997E-2,0.10523367000019999,0.1000000000008,0.1000000000008,0.1000000000008]
["Development","N",97.216697089999997,-76.769327320000002,1.5673809000000001,14.003236730258701,1.3745254475258999,5.7319146134301002,-8.2051928123456008]
["Location 10","N",-10.87227328,-17.518313429999999,19.84355884,-20.899192838226501,-19.5066871008523,-22.658358192839,-17.8755670519045]
["Other Gulf","N",null,null,3.7830559999999999E-2,15.602658832165901,5.6953616530828004]
["Other Corporate","N",-10.87227328,-17.518313429999999,19.8813894,-5.2965340060606003,-13.8113254477695,-22.658358192839,-17.8755670519045]
["Internal Audit","N",null,null,null,9.9999999999000003E-3]
["Executive","N",0.17682328999999999,2.139259E-2,7.3007200000000001E-3,0.11586678]
["Marketing and Communications","N",0.75252746999999998,0.25451635,0.33362955,0.27635294999999999,0.30199999999999999,0.30199999999999999,0.30199999999999999]
["External Affairs","N",0.18207978999999999,1.8586672799999999,7.9720440000000004E-2,0.04,0.2930000000004,4.5000000000399998E-2,4.5000000000399998E-2]
["Energy Marketing & Trading","N",1.8381211099999999,0.69720177999999999,0.53425288000000004,1.5418004966668,1.02,1.02,1.02]
["Regulatory Affairs","N",0.11054169,7.5961900000000001E-3,7.0750185600000002,14.361183590516401,3.4582701592240999,4.9399999999999999E-2,0.14000000000000001]
["Overall Result",null,90.097011289999998,-91.206288920000006,30.305328119999999,25.480256551381402,-6.5685298410183002,-15.1150435794077,-24.178759864248899]
[null,"Manual Total",{"$f":"SUM(C10:C14)+SUM(C17:C23)","v":90.097011289999998},{"$f":"SUM(D10:D14)+SUM(D17:D23)","v":-91.206288919999992},30.305328120000002,25.480256551381402,-6.5685298410183002,-15.115043579407702,-24.178759864248903]
[null,"Variance",{"$f":"C24-C25","v":0},{"$f":"D24-D25","v":0},0,0,0,0,0]
[]
[null,"Contingency",{"$f":"+'Loc 10 - Contingency'!E37","v":0},{"$f":"+'Loc 10 - Contingency'!F37","v":0},{"$f":"+'Loc 10 - Contingency'!G37","v":0},{"$f":"+'Loc 10 - Contingency'!H37","v":2.0000000000000002E-5},{"$f":"+'Loc 10 - Contingency'!I37","v":2.0000000000000002E-5},{"$f":"+'Loc 10 - Contingency'!J37","v":2.0000000000000002E-5},{"$f":"+'Loc 10 - Contingency'!K37","v":2.0000000000000002E-5}]
[null,"Total Other",{"$f":"+C24-C28","v":90.097011289999998},{"$f":"+D24-D28","v":-91.206288920000006},{"$f":"+E24-E28","v":30.305328119999999},25.480236551381402,-6.5685498410183003,-15.1150635794077,-24.178779864248899]
[null,"Total",{"$f":"SUM(C28:C29)","v":90.097011289999998},{"$f":"SUM(D28:D29)","v":-91.206288920000006},30.305328119999999,25.480256551381402,-6.5685298410183002,-15.1150435794077,-24.178759864248899]
[null,null,{"$f":"C24-C30","v":0},{"$f":"D24-D30","v":0},0,0,0,0,0]

{"sheet":"HR & Corp Serv","index":25,"n_rows":75,"n_cols":11,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 26 of 29"]
["","","","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2026\n(B)"]
["","","","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023"]
["WBS: Earning a Return","*Resp. Cost Center","WBS: Project","WBS: Project Desc.","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["N","Project Management","UENC.00000025","CRE CORP OFFICE CAPITAL PROJECTS",19.169389899999999,9.6835645299999999,13.096273999999999,72.500246655436698,109.557791318079,41.814672356308101,62.223165385389599]
[null,null,"UENC.00000028","CRE SERV CENTER CAPITAL PROJECTS",60.341502630000001,25.171797730000002,40.377995050000003,51.822107411771,57.492667853435698,46.408620918069097,53.109675154941101]
[null,null,"Result",null,79.510892530000007,34.85536226,53.474269049999997,124.322354067208,167.05045917151401,88.223293274377198,115.33284054033101]
[null,"Corporate Real Estate - Administration","UENC.00000026","CORPORATE REAL ESTATE CAPITAL",2.1680000000000001E-2,5.8797969999999998E-2,2.0520719999999999E-2,1.4868800000000001E-3]
[null,"CRE Corp Svc","UENC.00000026","CORPORATE REAL ESTATE CAPITAL",0.28761567999999998,0.41756367999999999,0.54258256000000005,1.02521189,0.5]
[null,null,"UENC.00000031","CBRE CORP OFFICE BASE PROJECTS",2.5280741099999999,2.7880204100000001,2.1860440799999998,12.124312400000001,4.42270305,4.42270305,4.42270305]
[null,null,"UENC.00000032","CBRE PWR SYSTEMS CAPITAL BASE PROJECTS",1.57585318,2.3884703300000001,5.9541267800000002,10.775687939999999,6.5772969449999996,6.5772969449999996,6.5772969449999996]
[null,null,"Result",null,4.3915429699999997,5.59405442,8.6827534199999992,23.92521223,11.499999995,10.999999995,10.999999995]
[null,"Real Estate","UENC.00000026","CORPORATE REAL ESTATE CAPITAL",-0.32159682000000001,3.9706976799999998,-1.99713432,-6.5835840000000007E-2,-9.9999999999999995E-7]
[null,null,"UENC.00000029","CRE RIGHT OF WAY PROJECTS",6.7573727100000003,10.96843647,12.629223959999999,9.0708951662854993,33.939078244580898,20.6386550050882,26.959303983181901]
[null,null,"UENC.00000030","CRE SUBSTATION CAPITAL PROJECTS",2.2416929400000001,2.4372022599999998,4.5606740800000001,0.86265294000000003,4.0899999999999999E-2,1.038,9.0419999999999998]
[null,null,"UENC.00000034","CRE NEW SUBSTATIONS",null,1.8629E-3,10.97658809,6.2742983099999998,42.902450000000002,7.7353630000000004,6.5398829999999997]
[null,null,"UENC.00000098","GENERIC SOLAR LAND",60.820156390000001,93.818967389999997,159.64170082000001,63.18894444,93.789454545455001,188.18009090909101,242.88181818181801]
[null,null,"UHRS.00021002","HUMAN RESOURCES & CORP SVCS-CAPITAL",null,null,7.7162370300000003,2.6454427264447,18.766981380637102,34.663422915166599,18.422259803377798]
[null,null,"Result",null,69.497625220000003,111.1971667,193.52728966000001,81.9763977427302,189.43886317067299,252.25553182934601,303.84526496837799]
[null,"Corporate Real Estate","UENC.00000025","CRE CORP OFFICE CAPITAL PROJECTS",19.169389899999999,9.6835645299999999,13.096273999999999,72.500246655436698,109.557791318079,41.814672356308101,62.223165385389599]
[null,null,"UENC.00000026","CORPORATE REAL ESTATE CAPITAL",-1.230114E-2,4.4470593300000001,-1.43403104,0.96086293,0.49999900000000003]
[null,null,"UENC.00000028","CRE SERV CENTER CAPITAL PROJECTS",60.341502630000001,25.171797730000002,40.377995050000003,51.822107411771,57.492667853435698,46.408620918069097,53.109675154941101]
[null,null,"UENC.00000029","CRE RIGHT OF WAY PROJECTS",6.7573727100000003,10.96843647,12.629223959999999,9.0708951662854993,33.939078244580898,20.6386550050882,26.959303983181901]
[null,null,"UENC.00000030","CRE SUBSTATION CAPITAL PROJECTS",2.2416929400000001,2.4372022599999998,4.5606740800000001,0.86265294000000003,4.0899999999999999E-2,1.038,9.0419999999999998]
[null,null,"UENC.00000031","CBRE CORP OFFICE BASE PROJECTS",2.5280741099999999,2.7880204100000001,2.1860440799999998,12.124312400000001,4.42270305,4.42270305,4.42270305]
[null,null,"UENC.00000032","CBRE PWR SYSTEMS CAPITAL BASE PROJECTS",1.57585318,2.3884703300000001,5.9541267800000002,10.775687939999999,6.5772969449999996,6.5772969449999996,6.5772969449999996]
[null,null,"UENC.00000034","CRE NEW SUBSTATIONS",null,1.8629E-3,10.97658809,6.2742983099999998,42.902450000000002,7.7353630000000004,6.5398829999999997]
[null,null,"UENC.00000098","GENERIC SOLAR LAND",60.820156390000001,93.818967389999997,159.64170082000001,63.18894444,93.789454545455001,188.18009090909101,242.88181818181801]
[null,null,"UHRS.00021002","HUMAN RESOURCES & CORP SVCS-CAPITAL",null,null,7.7162370300000003,2.6454427264447,18.766981380637102,34.663422915166599,18.422259803377798]
[null,null,"Result",null,153.42174072,151.70538135000001,255.70483285,230.225450919938,367.98932233718699,351.47882509872301,430.17810550370803]
[null,"Human Resources","UCOR.00000014","CORPORATE SECURITY CAP EQUIPMENT",5.3014131999999998,3.2862504000000001,3.3502035600000002,3.6115213950523,3.3670418832525999,3.7511654384819999,2.9111981098042001]
[null,null,"UHRS.00000006","GENERAL PLANT",0.22395198999999999,0.90544026,1.92880893,1.6350202960319999,2.1121581623232002,0.77241496628859996,0.66909952214769997]
[null,null,"UHRS.00021002","HUMAN RESOURCES & CORP SVCS-CAPITAL",null,null,4.6811393900000002,0.94000799999999995,0.65800000000000003]
[null,null,"Result",null,5.5253651899999996,4.1916906599999999,9.9601518799999997,6.1865496910843003,6.1372000455758,4.5235804047706001,3.5802976319519]
[null,"Human Resources & Corporate Services","UCOR.00000014","CORPORATE SECURITY CAP EQUIPMENT",5.3014131999999998,3.2862504000000001,3.3502035600000002,3.6115213950523,3.3670418832525999,3.7511654384819999,2.9111981098042001]
[null,null,"UENC.00000025","CRE CORP OFFICE CAPITAL PROJECTS",19.169389899999999,9.6835645299999999,13.096273999999999,72.500246655436698,109.557791318079,41.814672356308101,62.223165385389599]
[null,null,"UENC.00000026","CORPORATE REAL ESTATE CAPITAL",-1.230114E-2,4.4470593300000001,-1.43403104,0.96086293,0.49999900000000003]
[null,null,"UENC.00000028","CRE SERV CENTER CAPITAL PROJECTS",60.341502630000001,25.171797730000002,40.377995050000003,51.822107411771,57.492667853435698,46.408620918069097,53.109675154941101]
[null,null,"UENC.00000029","CRE RIGHT OF WAY PROJECTS",6.7573727100000003,10.96843647,12.629223959999999,9.0708951662854993,33.939078244580898,20.6386550050882,26.959303983181901]
[null,null,"UENC.00000030","CRE SUBSTATION CAPITAL PROJECTS",2.2416929400000001,2.4372022599999998,4.5606740800000001,0.86265294000000003,4.0899999999999999E-2,1.038,9.0419999999999998]
[null,null,"UENC.00000031","CBRE CORP OFFICE BASE PROJECTS",2.5280741099999999,2.7880204100000001,2.1860440799999998,12.124312400000001,4.42270305,4.42270305,4.42270305]
[null,null,"UENC.00000032","CBRE PWR SYSTEMS CAPITAL BASE PROJECTS",1.57585318,2.3884703300000001,5.9541267800000002,10.775687939999999,6.5772969449999996,6.5772969449999996,6.5772969449999996]
[null,null,"UENC.00000034","CRE NEW SUBSTATIONS",null,1.8629E-3,10.97658809,6.2742983099999998,42.902450000000002,7.7353630000000004,6.5398829999999997]
[null,null,"UENC.00000098","GENERIC SOLAR LAND",60.820156390000001,93.818967389999997,159.64170082000001,63.18894444,93.789454545455001,188.18009090909101,242.88181818181801]
[null,null,"UHRS.00000006","GENERAL PLANT",0.22395198999999999,0.90544026,1.92880893,1.6350202960319999,2.1121581623232002,0.77241496628859996,0.66909952214769997]
[null,null,"UHRS.00021002","HUMAN RESOURCES & CORP SVCS-CAPITAL",null,null,12.397376420000001,3.5854507264447002,19.424981380637099,34.663422915166599,18.422259803377798]
[null,null,"Result",null,158.94710591,155.89707200999999,265.66498473000001,236.41200061102199,374.12652238276303,356.002405503494,433.75840313565999]
[null,"Human Resources","UCOR.00000014","CORPORATE SECURITY CAP EQUIPMENT",5.3014131999999998,3.2862504000000001,3.3502035600000002,3.6115213950523,3.3670418832525999,3.7511654384819999,2.9111981098042001]
[null,null,"UENC.00000025","CRE CORP OFFICE CAPITAL PROJECTS",19.169389899999999,9.6835645299999999,13.096273999999999,72.500246655436698,109.557791318079,41.814672356308101,62.223165385389599]
[null,null,"UENC.00000026","CORPORATE REAL ESTATE CAPITAL",-1.230114E-2,4.4470593300000001,-1.43403104,0.96086293,0.49999900000000003]
[null,null,"UENC.00000028","CRE SERV CENTER CAPITAL PROJECTS",60.341502630000001,25.171797730000002,40.377995050000003,51.822107411771,57.492667853435698,46.408620918069097,53.109675154941101]
[null,null,"UENC.00000029","CRE RIGHT OF WAY PROJECTS",6.7573727100000003,10.96843647,12.629223959999999,9.0708951662854993,33.939078244580898,20.6386550050882,26.959303983181901]
[null,null,"UENC.00000030","CRE SUBSTATION CAPITAL PROJECTS",2.2416929400000001,2.4372022599999998,4.5606740800000001,0.86265294000000003,4.0899999999999999E-2,1.038,9.0419999999999998]
[null,null,"UENC.00000031","CBRE CORP OFFICE BASE PROJECTS",2.5280741099999999,2.7880204100000001,2.1860440799999998,12.124312400000001,4.42270305,4.42270305,4.42270305]
[null,null,"UENC.00000032","CBRE PWR SYSTEMS CAPITAL BASE PROJECTS",1.57585318,2.3884703300000001,5.9541267800000002,10.775687939999999,6.5772969449999996,6.5772969449999996,6.5772969449999996]
[null,null,"UENC.00000034","CRE NEW SUBSTATIONS",null,1.8629E-3,10.97658809,6.2742983099999998,42.902450000000002,7.7353630000000004,6.5398829999999997]
[null,null,"UENC.00000098","GENERIC SOLAR LAND",60.820156390000001,93.818967389999997,159.64170082000001,63.18894444,93.789454545455001,188.18009090909101,242.88181818181801]
[null,null,"UHRS.00000006","GENERAL PLANT",0.22395198999999999,0.90544026,1.92880893,1.6350202960319999,2.1121581623232002,0.77241496628859996,0.66909952214769997]
[null,null,"UHRS.00021002","HUMAN RESOURCES & CORP SVCS-CAPITAL",null,null,12.397376420000001,3.5854507264447002,19.424981380637099,34.663422915166599,18.422259803377798]
[null,null,"Result",null,158.94710591,155.89707200999999,265.66498473000001,236.41200061102199,374.12652238276303,356.002405503494,433.75840313565999]
[null,null,null,"Manual Total",{"$f":"SUM(E53:E64)","v":158.94710590999998},{"$f":"SUM(F53:F64)","v":155.89707201000002},265.66498473000001,236.41200061102222,374.12652238276354,356.00240550349361,433.75840313566033]
[null,null,null,"Variance",{"$f":"E65-E66","v":0},{"$f":"F65-F66","v":0},0,-2.2737367544323206E-13,-5.1159076974727213E-13,0,0]
[]
[null,null,"UENC.00000025.29.01","PGA Campus",{"$f":"+'HR Proj Mngmt'!E43","v":0.25401226999999998},{"$f":"+'HR Proj Mngmt'!F43","v":2.0220196499999998},{"$f":"+'HR Proj Mngmt'!G43","v":5.7341454299999999},{"$f":"+'HR Proj Mngmt'!H43","v":55.197207881772499},{"$f":"+'HR Proj Mngmt'!I43","v":94.764882318078605},{"$f":"+'HR Proj Mngmt'!J43","v":40.497674356308103},{"$f":"+'HR Proj Mngmt'!K43","v":61.7231623853896}]
[null,null,"UENC.00000098","Generic Solar Land",{"$f":"+E62","v":60.820156390000001},{"$f":"+F62","v":93.818967389999997},159.64170082000001,63.18894444,93.789454545455001,188.18009090909101,242.88181818181801]
[null,null,null,"Other Land",{"$f":"+E57+E58+E61-E69","v":8.7450533799999999},{"$f":"+F57+F58+F61-F69","v":11.385481980000002},22.432340699999997,-38.989361465487001,-17.882454073497712,-11.085656351219903,-19.181975402207698]
[null,null,"Formula","Corporate Real Estate Other",{"$f":"+E35-E69-E70-E71","v":83.602518680000003},{"$f":"+F35-F69-F70-F71","v":44.478912330000007},67.896645899999982,150.82866006365251,197.31743954715111,133.88671618454381,144.75510033870808]
[null,null,"Formula","Other",{"$f":"+E65-E69-E70-E71-E72","v":5.5253651900000023},{"$f":"+F65-F69-F70-F71-F72","v":4.1916906599999777},9.9601518800000122,6.1865496910839965,6.1372000455760372,4.5235804047709962,3.5802976319520212]
[null,null,null,"Total",{"$f":"SUM(E69:E73)","v":158.94710591},{"$f":"SUM(F69:F73)","v":155.89707200999999},265.66498473000001,236.41200061102199,374.12652238276303,356.002405503494,433.75840313565999]
[null,null,null,null,{"$f":"E65-E74","v":0},{"$f":"F65-F74","v":0},0,0,0,0,0]

{"sheet":"HR Proj Mngmt","index":26,"n_rows":43,"n_cols":14,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 27 of 29"]
["","","","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2026\n(B)"]
["","","","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023","2024","2025","2026"]
["*Resp. Cost Center","WBS: Earning a Return","WBS: Reporting WBS","WBS: Reporting WBS Desc.","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Project Management","N","UENC.00000025.01.01","GENERAL OFFICE PROJECTS-672231",1.29413179,5.2218109999999998E-2]
[null,null,"UENC.00000025.02.01","JB VARIOUS BUILDING PROJ-672232",12.38237846,1.20880264,1.50842458,11.400532321832101,5.2277690000000003]
[null,null,"UENC.00000025.03.01","JB BUILDING A PROJECTS-672232",1.291468E-2]
[null,null,"UENC.00000025.04.01","JB BUILDING C PROJECTS-672232",9.2189670000000001E-2,5.0626500000000001E-3]
[null,null,"UENC.00000025.06.01","AOB PROJECTS 672232",0.74521311000000001,0.44235985,1.24530746,0.46669569999999999,0.28875000000000001,0.81699999999999995]
[null,null,"UENC.00000025.07.01","LFO PROJECTS-672233",1.24368989,0.69713711,1.1697776099999999,2.8378021200000001,2.4006949999999998]
[null,null,"UENC.00000025.08.01","FM EMERGENT PROJECTS-672234",3.8209260000000002E-2,1.7445120000000001E-2,3.9358999999999998E-4]
[null,null,"UENC.00000025.09.01","OFFICE BUILDING PROJECTS-672234",1.2389328799999999,3.32865199,9.1180259999999999E-2,0.68023800000000001,0.322579]
[null,null,"UENC.00000025.10.01","JB VARIOUS BUILDING PROJ-672231",-2.3215200000000001E-3,0.228406,0,null,0.50000100000000003,0.499998,0.50000299999999998,0.50000299999999998,0.50000500000000003,0.50000500000000003]
[null,null,"UENC.00000025.12.01","JUPITER WEST BUILDING PROJ 672237",3.0942879999999999E-2,null,3.0601689400000001,1.9177706318320999,0.17474999999999999]
[null,null,"UENC.00000025.14.01","JUPITER WEST BUILDING PROJ-672232",1.437692E-2,2.9299999999999999E-6]
[null,null,"UENC.00000025.17.01","FACILITY OPTIMIZATION PROJ 672232",0.77212239999999999,9.9591940000000004E-2]
[null,null,"UENC.00000025.18.01","GENERAL OFFICE PROJ 672232",1.0525490900000001,1.58186654,0.28687613000000001]
[null,null,"UENC.00000025.21.01","JB BUILEING E PROJECTS -672232",4.812E-5]
[null,null,"UENC.00000025.29.01","CORPORATE PGA - MASTER PLAN",0.25401226999999998,2.0220196499999998,5.7341454299999999,55.197207881772499,94.764882318078605,40.497674356308103,61.7231623853896,92.9543487602201,6.9021708710945999,0.99164643498780003]
[null,null,"UENC.00000025.32.01","TURKEY PT NUCLEAR EOF",null,null,null,null,5.8783649999999996]
[null,null,"UENC.00000028.02.01","FM CAPITAL PROJECTS-672231",null,4.8044539999999997E-2,0.12474053,1.1621080100000001]
[null,null,"UENC.00000028.03.01","INDUSTRIAL SC PROJECTS-672231",8.2316239999999999E-2,5.1784480000000001E-2,0]
[null,null,"UENC.00000028.07.01","RICHMOND SC PROJECTS-672231",4.5489800000000002E-3,0,0]
[null,null,"UENC.00000028.08.01","SANFORD SC PROJECTS-672231",8.6574999999999998E-4,null,null,1.9604920000000001E-2]
[null,null,"UENC.00000028.09.01","WEST DADE SC PROJECTS-672231",0.23452941999999999,-1.7119999999999999E-5]
[null,null,"UENC.00000028.11.01","EQUIPMENT REPAIR SC PROJECTS-672232",3.3723690000000001E-2,-1.24467E-3]
[null,null,"UENC.00000028.13.01","FM CAPITAL PROJECTS-672233",1.66815139,5.2000039999999998,11.300317509999999,26.673797884516301,11.196775000000001,28.440844999999999,27.762996000000001,27.711514999999999,27.671578,27.659493999999999]
[null,null,"UENC.00000028.15.01","LAKE CITY SC PROJECTS-672233",4.8131790000000001E-2,0.84145641000000004,0.41331973,1.31180371,0.53097000000000005]
[null,null,"UENC.00000028.16.01","NASSAU SC PROJECTS-672233",null,null,7.0305549999999994E-2,0.45337986000000002]
[null,null,"UENC.00000028.22.01","FM CAPITAL PROJECTS",0.91304021999999996,3.35090544,23.215328150000001,19.7220060878428,35.971401,1.7674989999999999,2.999997,2.999997,2.999997,2.999997]
[null,null,"UENC.00000028.23.01","MIXED CAP DISTR SERVICE CENTERS",null,null,1.9797E-4,4.643796E-2]
[null,null,"UENC.00000028.25.01","DISTR CONTROL CTR CONSOLIDATION",14.304766819999999,5.9184117599999997,0.86977959000000005,0.22644620409409999,5.8943129972457999,5.5406805999755004,0.16539450000129999,0.17098187547599999,0.17507070282689999,0.1767929364186]
[null,null,"UENC.00000028.27.01","STORM HARDENING",43.05142833,9.7624528900000005,4.3840060200000002,2.2065227753177998,3.8992088561899001,10.6595963180936,22.181287654939801,22.076400403824401,19.810133437052599,8.1117087568888007]
[null,null,"Result",null,79.510892530000007,34.85536226,53.474269049999997,124.322354067208,167.05045917151401,88.223293274377198,115.33284054033101,146.413246039521,58.058955010974103,40.4396441282952]
[]
[]
[]
[null,null,"UENC.00000025.29.01","PGA Campus",{"$f":"+E24","v":0.25401226999999998},{"$f":"+F24","v":2.0220196499999998},5.7341454299999999,55.197207881772499,94.764882318078605,40.497674356308103,61.7231623853896,92.9543487602201,6.9021708710945999,0.99164643498780003]

{"sheet":"Sales Program","index":27,"n_rows":30,"n_cols":11,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 28 of 29"]
["","","","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2026\n(B)"]
["","","","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023"]
["*Resp. Cost Center","WBS: Earning a Return","WBS: Project","WBS: Project Desc.","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Sales Programs","N","UCOR.00000206","POWER MONITORING",1.575884E-2,6.4125199999999997E-3,null,1.400265E-2]
[null,null,"UCOR.00000212","LED C&I LIGHTING",2.2172988899999999,58.836206099999998,54.233253869999999,76.665107630289995,71.566399994512494,84.751400045263196,87.093040008860399]
[null,null,"UCOR.00000213","C&I LIGHTING SOFTWARE PURCHASES",0.21620974000000001,1.77893E-3,9.2280000000000004E-5]
[null,null,"UCOR.00000214","OPTIONAL POWER QUALITY",null,null,null,2.2492507953626002,7.0551243341609,15.088846731903599,22.0560840979056]
[null,null,"UCOR.00000737","FPL SMART POLES",null,null,null,null,null,8.0250000000000004,8.0250000000000004]
[null,null,"Result",null,2.4492674700000001,58.844397549999996,54.233346150000003,78.928361075652603,78.621524328673402,107.865246777167,117.174124106766]
["Gulf Const Lighting","N","UCUS.00025019","LIGHTING",null,null,0.57284637999999999,4.2415323200000001,5.7339996240822,11.4590470349659,16.352881543293499]
["Sales Program","N","UCOR.00000206","POWER MONITORING",1.575884E-2,6.4125199999999997E-3,null,1.400265E-2]
[null,null,"UCOR.00000212","LED C&I LIGHTING",2.2172988899999999,58.836206099999998,54.233253869999999,76.665107630289995,71.566399994512494,84.751400045263196,87.093040008860399]
[null,null,"UCOR.00000213","C&I LIGHTING SOFTWARE PURCHASES",0.21620974000000001,1.77893E-3,9.2280000000000004E-5]
[null,null,"UCOR.00000214","OPTIONAL POWER QUALITY",null,null,null,2.2492507953626002,7.0551243341609,15.088846731903599,22.0560840979056]
[null,null,"UCOR.00000737","FPL SMART POLES",null,null,null,null,null,8.0250000000000004,8.0250000000000004]
[null,null,"UCUS.00025019","LIGHTING",null,null,0.57284637999999999,4.2415323200000001,5.7339996240822,11.4590470349659,16.352881543293499]
[null,null,"Result",null,2.4492674700000001,58.844397549999996,54.806192529999997,83.169893395652593,84.355523952755604,119.32429381213301,133.52700565005901]
[null,null,null,"Manual Total",{"$f":"SUM(E17:E22)","v":2.4492674700000001},{"$f":"SUM(F17:F22)","v":58.844397549999996},54.806192529999997,83.169893395652593,84.35552395275559,119.32429381213271,133.52700565005949]
[null,null,null,"Variance",{"$f":"E23-E24","v":0},{"$f":"F23-F24","v":0},0,0,0,2.9842794901924208E-13,-4.8316906031686813E-13]
[]
[null,null,null,"LED C&I Lightining",{"$f":"+E18","v":2.2172988899999999},{"$f":"+F18","v":58.836206099999998},54.233253869999999,76.665107630289995,71.566399994512494,84.751400045263196,87.093040008860399]
[null,null,null,"Other",{"$f":"+E23-E27","v":0.2319685800000002},{"$f":"+F23-F27","v":8.1914499999982127E-3},0.57293865999999838,6.5047857653625982,12.78912395824311,34.572893766869811,46.433965641198611]
[null,null,null,"Total",{"$f":"SUM(E27:E28)","v":2.4492674700000001},{"$f":"SUM(F27:F28)","v":58.844397549999996},54.806192529999997,83.169893395652593,84.355523952755604,119.32429381213301,133.52700565005901]
[null,null,null,null,{"$f":"E23-E29","v":0},{"$f":"F23-F29","v":0},0,0,0,0,0]

{"sheet":"Loc 10 - Contingency","index":28,"n_rows":39,"n_cols":11,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Florida Power & Light Company"]
["Docket No. 20210015-EI"]
["SACE's First Set of Interrogatories"]
["Interrogatory No: 1"]
["Attachment No. 1 of 1"]
["Tab 29 of 29"]
["","","","","Actual\nJan 2017 -Dec 2019\n (A)",null,null,"Oct Reforecast \nJan 2020 -Dec 2026\n(B)"]
["","","","Time: Fiscal Year","2017","2018","2019","2020","2021","2022","2023"]
["*Resp. Cost Center","WBS: Earning a Return","WBS: Project","WBS: Project Desc.","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 ","* 1,000,000 "]
["Other Corporate","N","UCOR.00000623","PSL PARTICIPANT BILLING CAPITAL PC 6773",-7.0750967500000002,-9.6569974300000005,-6.0131019800000001,-10.9433818670009,-9.3895396979722996,-13.3223548168802,-15.039826532448799]
[null,null,"UCOR.00000624","ACCOUNTING/FINANCE OTHER",-0.36439822999999999,-0.16286096999999999,-8.0342314199999993,-1.1986894299999999]
[null,null,"UCOR.00000631","MANAGEMENT ADJUSTMEN",null,null,null,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5]
[null,null,"UCOR.00000658","PSL PARTICIPANT BILLING CAPITAL PC 6225",-4.0248408400000004,-8.0783434599999993,-11.10910805,-8.7571415412256002,-10.11716740288,-9.3360233759587992,-2.8357605194556998]
[null,null,"UCOR.00000682","KNOWLEDGE CAPTURE PROJECT",0.59206254000000003,0.37988843,2.8999999999999998E-7]
[null,null,"UCOR.00000683","UNIDENTIFIED",null,null,null,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5]
[null,null,"UCOR.00000731","HURR MATTHEW SETTLEMENT STORM CAPITAL",null,null,20]
[null,null,"UCOR.00000735","HURR IRMA SETTLEMENT STORM CAPITAL",null,null,25]
[null,null,"UCOR.00021057","HURRICANE MICHAEL RESTORATION",null,null,3.7830559999999999E-2,-9.2356000000000003E-4]
[null,null,"UCOR.00021108","DEFERRED - COVID 19",null,null,null,15.531748062165899,5.6953616530828004]
[null,null,"UCOR.00021109","INTERCOMPANY INSURANCE ACTIVITIES",null,null,null,7.1834330000000002E-2]
[null,null,"Result",null,-10.87227328,-17.518313429999999,19.8813894,-5.2965340060606003,-13.8113254477695,-22.658358192839,-17.8755670519045]
[null,null,null,"Manual Total",{"$f":"SUM(E10:E20)","v":-10.87227328},{"$f":"SUM(F10:F20)","v":-17.518313429999999},19.8813894,-5.2965340060606021,-13.8113254477695,-22.658358192839,-17.8755670519045]
[null,null,null,"Variance",{"$f":"E21-E22","v":0},{"$f":"F21-F22","v":0},0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,null,"PSL Part Capital",{"$f":"+E10","v":-7.0750967500000002},-9.6569974300000005,-6.0131019800000001,-10.9433818670009,-9.3895396979722996,-13.3223548168802,-15.039826532448799]
[null,null,null,"PSL Part Fuel",{"$f":"+E13","v":-4.0248408400000004},-8.0783434599999993,-11.10910805,-8.7571415412256002,-10.11716740288,-9.3360233759587992,-2.8357605194556998]
[null,null,null,"Hurrican Matthew",{"$f":"+E16","v":0},0,20,0,0,0,0]
[null,null,null,"Hurricane Irma",0,0,25,0,0,0,0]
[null,null,null,"Knowledge Capture",{"$f":"+E14","v":0.59206254000000003},0.37988843,2.8999999999999998E-7,0,0,0,0]
[null,null,null,"Deferred - COVID 19",{"$f":"+E19","v":0},0,0,15.531748062165899,5.6953616530828004,0,0]
[null,null,null,"Other",{"$f":"+E11+E18+E20","v":-0.36439822999999999},-0.16286096999999999,-7.9964008599999996,-1.1277786599999999,0,0,0]
[null,null,null,"Contingency/Mgmt Adj",{"$f":"+E12+E15","v":0},0,0,2.0000000000000002E-5,2.0000000000000002E-5,2.0000000000000002E-5,2.0000000000000002E-5]
[null,null,null,"Total",{"$f":"SUM(E30:E37)","v":-10.87227328},{"$f":"SUM(F30:F37)","v":-17.518313429999999},19.881389400000003,-5.2965340060606021,-13.8113254477695,-22.658358192839,-17.8755670519045]
[null,null,null,null,{"$f":"E21-E38","v":0},{"$f":"F21-F38","v":0},0,0,0,0,0]