{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Capital Costs","Rev Req","O&M, WC","Rate Base, Return","Property Taxes","ReportAssumptions","DataFromEngine"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":39,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Capital Costs","index":0,"n_rows":25,"n_cols":9,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,"Workpaper Title"]
[null,{"$f":"ReportAssumptions!C3","v":"EV-HP"}]
[null,"Witness"]
[null,"Woo-Jin Shim"]
[]
[null,"Summary Total"]
[]
[null,"Project Costs ($ Millions)",null,2018,2019,2020,2021,2022,"Total"]
[null,"CPUC Direct Costs",null,null,null,null,null,null,{"$f":"SUM(D9:H9)","v":0}]
[null,"FERC Costs",null,null,null,null,null,null,{"$f":"SUM(D10:H10)","v":0}]
[null,"Total Direct Capital",null,{"$f":"D9+D10","v":0},{"$f":"E9+E10","v":0},0,0,0,{"$f":"SUM(D11:H11)","v":0}]
[]
[null,"Escalation Rates"]
[null,"Escalation Impact",null,{"$f":"D11*D13","v":0},{"$f":"E11*E13","v":0},0,0,0,{"$f":"SUM(D14:H14)","v":0}]
[]
[null,"Total Escalated Direct Costs",null,{"$f":"D14+D11","v":0},{"$f":"E14+E11","v":0},0,0,0,{"$f":"SUM(D16:H16)","v":0}]
[]
[null,"CPUC Loaders",null,null,null,null,null,null,{"$f":"SUM(D18:H18)","v":0}]
[null,"FERC Loaders",null,null,null,null,null,null,{"$f":"SUM(D19:H19)","v":0}]
[null,"Total Loaders Impact",null,{"$f":"SUM(D18:D19)","v":0},{"$f":"SUM(E18:E19)","v":0},{"$f":"SUM(F18:F19)","v":0},{"$f":"SUM(G18:G19)","v":0},{"$f":"SUM(H18:H19)","v":0},{"$f":"SUM(D20:H20)","v":0}]
[]
[null,"Total Capital (Loaded & Escalated)",null,{"$f":"D20+D16","v":0},{"$f":"E20+E16","v":0},{"$f":"F20+F16","v":0},{"$f":"G20+G16","v":0},{"$f":"H20+H16","v":0},{"$f":"SUM(D22:H22)","v":0}]
[]
[]
[null,"Figures may not sum due to rounding"]

{"sheet":"Rev Req","index":1,"n_rows":17,"n_cols":54,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"ReportAssumptions!C2","v":"San Diego Gas & Electric"}]
[null,{"$f":"ReportAssumptions!C3","v":"EV-HP"}]
[null,{"$f":"\"Revenue Requirement Summary ($ in \"&ReportAssumptions!C9& \")\"","v":"Revenue Requirement Summary ($ in Dollars)"}]
[]
[]
[null,null,"Total",{"$f":"DataFromEngine!J12","v":2018},{"$f":"DataFromEngine!K12","v":2019},{"$f":"DataFromEngine!L12","v":2020},{"$f":"DataFromEngine!M12","v":2021},{"$f":"DataFromEngine!N12","v":2022},{"$f":"DataFromEngine!O12","v":2023},{"$f":"DataFromEngine!P12","v":2024},{"$f":"DataFromEngine!Q12","v":2025},{"$f":"DataFromEngine!R12","v":2026},{"$f":"DataFromEngine!S12","v":2027},{"$f":"DataFromEngine!T12","v":2028},{"$f":"DataFromEngine!U12","v":2029},{"$f":"DataFromEngine!V12","v":2030},{"$f":"DataFromEngine!W12","v":2031},{"$f":"DataFromEngine!X12","v":2032},{"$f":"DataFromEngine!Y12","v":2033},{"$f":"DataFromEngine!Z12","v":2034},{"$f":"DataFromEngine!AA12","v":2035},{"$f":"DataFromEngine!AB12","v":2036},{"$f":"DataFromEngine!AC12","v":2037},{"$f":"DataFromEngine!AD12","v":2038},{"$f":"DataFromEngine!AE12","v":2039},{"$f":"DataFromEngine!AF12","v":2040},{"$f":"DataFromEngine!AG12","v":2041},{"$f":"DataFromEngine!AH12","v":2042},{"$f":"DataFromEngine!AI12","v":2043},{"$f":"DataFromEngine!AJ12","v":2044},{"$f":"DataFromEngine!AK12","v":2045},{"$f":"DataFromEngine!AL12","v":2046},{"$f":"DataFromEngine!AM12","v":2047},{"$f":"DataFromEngine!AN12","v":2048},{"$f":"DataFromEngine!AO12","v":2049},{"$f":"DataFromEngine!AP12","v":2050},{"$f":"DataFromEngine!AQ12","v":2051},{"$f":"DataFromEngine!AR12","v":2052},{"$f":"DataFromEngine!AS12","v":2053},{"$f":"DataFromEngine!AT12","v":2054},{"$f":"DataFromEngine!AU12","v":2055},{"$f":"DataFromEngine!AV12","v":2056},{"$f":"DataFromEngine!AW12","v":2057},{"$f":"DataFromEngine!AX12","v":2058},{"$f":"DataFromEngine!AY12","v":2059},{"$f":"DataFromEngine!AZ12","v":2060},{"$f":"DataFromEngine!BA12","v":2061},{"$f":"DataFromEngine!BB12","v":2062},{"$f":"DataFromEngine!BC12","v":2063},{"$f":"DataFromEngine!BD12","v":2064},{"$f":"DataFromEngine!BE12","v":2065},{"$f":"DataFromEngine!BF12","v":2066},{"$f":"DataFromEngine!BG12","v":2067},{"$f":"DataFromEngine!BH12","v":2068}]
[null,"Revenue Requirement ",{"$f":"SUM(D7:BB7)","v":1107726.7662720128},{"$f":"SUM(D8:D17)","v":0},{"$f":"SUM(E8:E17)","v":0},{"$f":"SUM(F8:F17)","v":824563.37350302504},{"$f":"SUM(G8:G17)","v":283228.827840671},-67.166452340999996,1.777192162,-4.7023653999999998E-2,1.244223E-3,-3.2922000000000001E-5,8.71E-7,-2.2999999999999998E-8,1.0000000000000001E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FF&U:",39826.504725891005,{"$f":"(ROUND(DataFromEngine!J100,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L100,9))/Scale","v":29645.827916694001},{"$f":"(ROUND(DataFromEngine!M100,9))/Scale","v":10183.029420213001},{"$f":"(ROUND(DataFromEngine!N100,9))/Scale","v":-2.4148599750000002},{"$f":"(ROUND(DataFromEngine!O100,9))/Scale","v":6.3896038000000002E-2},{"$f":"(ROUND(DataFromEngine!P100,9))/Scale","v":-1.690659E-3},{"$f":"(ROUND(DataFromEngine!Q100,9))/Scale","v":4.4734000000000002E-5},{"$f":"(ROUND(DataFromEngine!R100,9))/Scale","v":-1.184E-6},{"$f":"(ROUND(DataFromEngine!S100,9))/Scale","v":3.1E-8},{"$f":"(ROUND(DataFromEngine!T100,9))/Scale","v":-1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!U100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!V100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!W100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!X100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Y100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Z100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AA100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AB100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AC100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AD100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AE100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AF100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AG100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AH100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AI100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AJ100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AK100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AL100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AM100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AN100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AO100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AP100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AQ100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AR100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AS100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AT100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AU100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AV100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AW100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AX100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AY100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AZ100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BA100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BB100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BC100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BD100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BE100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BF100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BG100,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BH100,9))/Scale","v":0}]
[null,"O&M:",1053312.4835842031,{"$f":"(ROUND(DataFromEngine!J101,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L101,9))/Scale","v":783945.97675502801},{"$f":"(ROUND(DataFromEngine!M101,9))/Scale","v":269366.50682917499},{"$f":"(ROUND(DataFromEngine!N101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!O101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!P101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Q101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!R101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!S101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!T101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!U101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!V101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!W101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!X101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Y101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Z101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AA101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AB101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AC101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AD101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AE101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AF101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AG101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AH101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AI101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AJ101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AK101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AL101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AM101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AN101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AO101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AP101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AQ101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AR101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AS101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AT101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AU101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AV101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AW101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AX101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AY101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AZ101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BA101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BB101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BC101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BD101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BE101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BF101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BG101,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BH101,9))/Scale","v":0}]
[null,"Working Capital:",14587.777961919001,{"$f":"(ROUND(DataFromEngine!J102,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L102,9))/Scale","v":10971.568831303},{"$f":"(ROUND(DataFromEngine!M102,9))/Scale","v":3679.2915912829999},{"$f":"(ROUND(DataFromEngine!N102,9))/Scale","v":-64.751592365999997},{"$f":"(ROUND(DataFromEngine!O102,9))/Scale","v":1.713296124},{"$f":"(ROUND(DataFromEngine!P102,9))/Scale","v":-4.5332995000000001E-2},{"$f":"(ROUND(DataFromEngine!Q102,9))/Scale","v":1.199489E-3},{"$f":"(ROUND(DataFromEngine!R102,9))/Scale","v":-3.1738E-5},{"$f":"(ROUND(DataFromEngine!S102,9))/Scale","v":8.4E-7},{"$f":"(ROUND(DataFromEngine!T102,9))/Scale","v":-2.1999999999999998E-8},{"$f":"(ROUND(DataFromEngine!U102,9))/Scale","v":1.0000000000000001E-9},{"$f":"(ROUND(DataFromEngine!V102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!W102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!X102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Y102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Z102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AA102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AB102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AC102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AD102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AE102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AF102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AG102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AH102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AI102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AJ102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AK102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AL102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AM102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AN102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AO102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AP102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AQ102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AR102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AS102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AT102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AU102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AV102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AW102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AX102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AY102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AZ102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BA102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BB102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BC102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BD102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BE102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BF102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BG102,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BH102,9))/Scale","v":0}]
[null,"Depreciation:",0,{"$f":"(ROUND(DataFromEngine!J103,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!N103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!O103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!P103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Q103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!R103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!S103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!T103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!U103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!V103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!W103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!X103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Y103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Z103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AA103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AB103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AC103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AD103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AE103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AF103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AG103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AH103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AI103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AJ103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AK103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AL103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AM103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AN103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AO103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AP103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AQ103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AR103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AS103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AT103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AU103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AV103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AW103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AX103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AY103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AZ103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BA103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BB103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BC103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BD103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BE103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BF103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BG103,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BH103,9))/Scale","v":0}]
[null,"Return on Common:",0,{"$f":"(ROUND(DataFromEngine!J104,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!N104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!O104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!P104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Q104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!R104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!S104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!T104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!U104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!V104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!W104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!X104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Y104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Z104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AA104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AB104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AC104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AD104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AE104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AF104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AG104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AH104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AI104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AJ104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AK104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AL104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AM104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AN104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AO104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AP104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AQ104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AR104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AS104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AT104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AU104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AV104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AW104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AX104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AY104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AZ104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BA104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BB104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BC104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BD104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BE104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BF104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BG104,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BH104,9))/Scale","v":0}]
[null,"Return on Preferred:",0,{"$f":"(ROUND(DataFromEngine!J105,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!N105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!O105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!P105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Q105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!R105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!S105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!T105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!U105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!V105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!W105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!X105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Y105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Z105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AA105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AB105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AC105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AD105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AE105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AF105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AG105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AH105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AI105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AJ105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AK105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AL105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AM105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AN105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AO105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AP105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AQ105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AR105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AS105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AT105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AU105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AV105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AW105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AX105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AY105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AZ105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BA105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BB105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BC105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BD105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BE105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BF105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BG105,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BH105,9))/Scale","v":0}]
[null,"Return On Debt:",0,{"$f":"(ROUND(DataFromEngine!J106,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!N106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!O106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!P106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Q106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!R106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!S106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!T106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!U106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!V106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!W106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!X106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Y106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Z106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AA106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AB106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AC106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AD106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AE106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AF106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AG106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AH106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AI106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AJ106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AK106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AL106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AM106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AN106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AO106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AP106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AQ106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AR106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AS106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AT106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AU106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AV106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AW106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AX106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AY106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AZ106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BA106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BB106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BC106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BD106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BE106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BF106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BG106,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BH106,9))/Scale","v":0}]
[null,"Federal Taxes:",0,{"$f":"(ROUND(DataFromEngine!J107,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!N107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!O107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!P107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Q107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!R107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!S107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!T107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!U107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!V107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!W107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!X107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Y107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Z107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AA107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AB107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AC107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AD107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AE107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AF107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AG107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AH107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AI107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AJ107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AK107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AL107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AM107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AN107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AO107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AP107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AQ107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AR107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AS107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AT107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AU107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AV107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AW107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AX107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AY107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AZ107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BA107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BB107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BC107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BD107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BE107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BF107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BG107,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BH107,9))/Scale","v":0}]
[null,"State Taxes:",0,{"$f":"(ROUND(DataFromEngine!J108,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!N108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!O108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!P108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Q108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!R108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!S108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!T108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!U108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!V108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!W108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!X108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Y108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Z108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AA108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AB108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AC108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AD108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AE108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AF108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AG108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AH108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AI108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AJ108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AK108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AL108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AM108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AN108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AO108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AP108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AQ108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AR108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AS108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AT108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AU108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AV108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AW108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AX108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AY108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AZ108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BA108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BB108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BC108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BD108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BE108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BF108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BG108,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BH108,9))/Scale","v":0}]
[null,"Property Taxes:",0,{"$f":"(ROUND(DataFromEngine!J109,8))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!K109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!L109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!M109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!N109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!O109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!P109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Q109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!R109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!S109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!T109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!U109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!V109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!W109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!X109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Y109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!Z109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AA109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AB109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AC109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AD109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AE109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AF109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AG109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AH109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AI109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AJ109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AK109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AL109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AM109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AN109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AO109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AP109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AQ109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AR109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AS109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AT109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AU109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AV109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AW109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AX109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AY109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!AZ109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BA109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BB109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BC109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BD109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BE109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BF109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BG109,9))/Scale","v":0},{"$f":"(ROUND(DataFromEngine!BH109,9))/Scale","v":0}]

{"sheet":"O&M, WC","index":2,"n_rows":21,"n_cols":54,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"ReportAssumptions!C2","v":"San Diego Gas & Electric"}]
[null,{"$f":"ReportAssumptions!C3","v":"EV-HP"}]
[null,{"$f":"\"O&M and Working Capital ($ in \"&ReportAssumptions!C9& \")\"","v":"O&M and Working Capital ($ in Dollars)"}]
[]
[]
[null,null,"Total",{"$f":"DataFromEngine!J12","v":2018},{"$f":"DataFromEngine!K12","v":2019},{"$f":"DataFromEngine!L12","v":2020},{"$f":"DataFromEngine!M12","v":2021},{"$f":"DataFromEngine!N12","v":2022},{"$f":"DataFromEngine!O12","v":2023},{"$f":"DataFromEngine!P12","v":2024},{"$f":"DataFromEngine!Q12","v":2025},{"$f":"DataFromEngine!R12","v":2026},{"$f":"DataFromEngine!S12","v":2027},{"$f":"DataFromEngine!T12","v":2028},{"$f":"DataFromEngine!U12","v":2029},{"$f":"DataFromEngine!V12","v":2030},{"$f":"DataFromEngine!W12","v":2031},{"$f":"DataFromEngine!X12","v":2032},{"$f":"DataFromEngine!Y12","v":2033},{"$f":"DataFromEngine!Z12","v":2034},{"$f":"DataFromEngine!AA12","v":2035},{"$f":"DataFromEngine!AB12","v":2036},{"$f":"DataFromEngine!AC12","v":2037},{"$f":"DataFromEngine!AD12","v":2038},{"$f":"DataFromEngine!AE12","v":2039},{"$f":"DataFromEngine!AF12","v":2040},{"$f":"DataFromEngine!AG12","v":2041},{"$f":"DataFromEngine!AH12","v":2042},{"$f":"DataFromEngine!AI12","v":2043},{"$f":"DataFromEngine!AJ12","v":2044},{"$f":"DataFromEngine!AK12","v":2045},{"$f":"DataFromEngine!AL12","v":2046},{"$f":"DataFromEngine!AM12","v":2047},{"$f":"DataFromEngine!AN12","v":2048},{"$f":"DataFromEngine!AO12","v":2049},{"$f":"DataFromEngine!AP12","v":2050},{"$f":"DataFromEngine!AQ12","v":2051},{"$f":"DataFromEngine!AR12","v":2052},{"$f":"DataFromEngine!AS12","v":2053},{"$f":"DataFromEngine!AT12","v":2054},{"$f":"DataFromEngine!AU12","v":2055},{"$f":"DataFromEngine!AV12","v":2056},{"$f":"DataFromEngine!AW12","v":2057},{"$f":"DataFromEngine!AX12","v":2058},{"$f":"DataFromEngine!AY12","v":2059},{"$f":"DataFromEngine!AZ12","v":2060},{"$f":"DataFromEngine!BA12","v":2061},{"$f":"DataFromEngine!BB12","v":2062},{"$f":"DataFromEngine!BC12","v":2063},{"$f":"DataFromEngine!BD12","v":2064},{"$f":"DataFromEngine!BE12","v":2065},{"$f":"DataFromEngine!BF12","v":2066},{"$f":"DataFromEngine!BG12","v":2067},{"$f":"DataFromEngine!BH12","v":2068}]
[null,"O&M All In ",{"$f":"SUM(D7:BB7)","v":1053312.4835842031},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J171:$WL171),8)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J171:$WL171),9)/Scale","v":783945.97675502801},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J171:$WL171),9)/Scale","v":269366.50682917499},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0}]
[]
[null,"Working Capital",{"$f":"C6","v":"Total"},{"$f":"D6","v":2018},{"$f":"E6","v":2019},{"$f":"F6","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[null,"O&M",{"$f":"SUM(D10:BB10)","v":1053312.4835842031},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J171:$WL171),9)/Scale","v":783945.97675502801},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J171:$WL171),9)/Scale","v":269366.50682917499},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J171:$WL171),9)/Scale","v":0}]
[null,"Average Monthly O&M"," ",{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J261:$WL261),9)/Scale","v":65328.831396251997},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J261:$WL261),9)/Scale","v":22447.208902431001},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J261:$WL261),9)/Scale","v":0}]
[null,"WC Requirement",{"$f":"SUM(D12:BB12)","v":1579968.7253763031},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J262:$WL262),9)/Scale","v":1175918.9651325401},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J262:$WL262),9)/Scale","v":404049.76024376298},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J262:$WL262),9)/Scale","v":0}]
[null,"Average WC Reqiurement"," ",{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J263:$WL263),9)/Scale","v":95480.218292028003},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J263:$WL263),9)/Scale","v":33885.921123138003},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0},{"$f":"ROUND(AVERAGEIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J263:$WL263),9)/Scale","v":0}]
[null,"Return on Debt for WC",{"$f":"SUM(D14:BB14)","v":2686.9023741179999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J264:$WL264),9)/Scale","v":1983.1002638709999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J264:$WL264),9)/Scale","v":703.80211024699997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J264:$WL264),9)/Scale","v":0}]
[null,"Return on Preferred for WC",{"$f":"SUM(D15:BB15)","v":221.28078146999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J265:$WL265),9)/Scale","v":163.31891338899999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J265:$WL265),9)/Scale","v":57.961868080999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J265:$WL265),9)/Scale","v":0}]
[null,"Return on Common WC",{"$f":"SUM(D16:BB16)","v":6861.5800345799998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J266:$WL266),9)/Scale","v":5064.2707782090001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J266:$WL266),9)/Scale","v":1797.3092563709999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J266:$WL266),9)/Scale","v":0}]
[null,"Book Income Pre-tax"," ",{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J267:$WL267),9)/Scale","v":9434.0547843919994},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J267:$WL267),9)/Scale","v":3150.9965297650001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J267:$WL267),9)/Scale","v":-64.751592365999997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J267:$WL267),9)/Scale","v":1.713296124},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J267:$WL267),9)/Scale","v":-4.5332995000000001E-2},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J267:$WL267),9)/Scale","v":1.199489E-3},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J267:$WL267),9)/Scale","v":-3.1738E-5},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J267:$WL267),9)/Scale","v":8.4E-7},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J267:$WL267),9)/Scale","v":-2.1999999999999998E-8},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J267:$WL267),9)/Scale","v":1.0000000000000001E-9},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J267:$WL267),9)/Scale","v":0}]
[null,"Federal income tax for WC",{"$f":"SUM(D18:BB18)","v":1882.7857865460001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J268:$WL268),9)/Scale","v":1564.7004493090001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J268:$WL268),9)/Scale","v":375.59130837999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J268:$WL268),9)/Scale","v":-59.027551600999999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J268:$WL268),9)/Scale","v":1.561840747},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J268:$WL268),9)/Scale","v":-4.1325557999999998E-2},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J268:$WL268),9)/Scale","v":1.093454E-3},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J268:$WL268),9)/Scale","v":-2.8932E-5},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J268:$WL268),9)/Scale","v":7.6599999999999995E-7},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J268:$WL268),9)/Scale","v":-2E-8},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J268:$WL268),9)/Scale","v":1.0000000000000001E-9},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J268:$WL268),9)/Scale","v":0}]
[null,"State Income tax for WC",{"$f":"SUM(D19:BB19)","v":869.41987677500015},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J269:$WL269),9)/Scale","v":658.66437961400004},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J269:$WL269),9)/Scale","v":216.331986685},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J269:$WL269),9)/Scale","v":-5.7240407649999998},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0.151455377},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J269:$WL269),9)/Scale","v":-4.007437E-3},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J269:$WL269),9)/Scale","v":1.06035E-4},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J269:$WL269),9)/Scale","v":-2.8059999999999999E-6},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J269:$WL269),9)/Scale","v":7.4000000000000001E-8},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J269:$WL269),9)/Scale","v":-2.0000000000000001E-9},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J269:$WL269),9)/Scale","v":0}]
[null,"Property taxes for WC",{"$f":"SUM(D20:BB20)","v":2065.8091084299999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J270:$WL270),9)/Scale","v":1537.5140469109999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J270:$WL270),9)/Scale","v":528.295061519},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J270:$WL270),9)/Scale","v":0}]
[null,"Total Rev Req of Working Cash",{"$f":"SUM(D21:BB21)","v":14587.777961919001},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J271:$WL271),9)/Scale","v":10971.568831303},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J271:$WL271),9)/Scale","v":3679.2915912829999},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J271:$WL271),9)/Scale","v":-64.751592365999997},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J271:$WL271),9)/Scale","v":1.713296124},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J271:$WL271),9)/Scale","v":-4.5332995000000001E-2},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J271:$WL271),9)/Scale","v":1.199489E-3},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J271:$WL271),9)/Scale","v":-3.1738E-5},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J271:$WL271),9)/Scale","v":8.4E-7},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J271:$WL271),9)/Scale","v":-2.1999999999999998E-8},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J271:$WL271),9)/Scale","v":1.0000000000000001E-9},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J271:$WL271),9)/Scale","v":0}]

{"sheet":"Rate Base, Return","index":3,"n_rows":15,"n_cols":54,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"ReportAssumptions!C2","v":"San Diego Gas & Electric"}]
[null,{"$f":"ReportAssumptions!C3","v":"EV-HP"}]
[null,{"$f":"\"Rate Base and Return ($ in \"&ReportAssumptions!C9& \")\"","v":"Rate Base and Return ($ in Dollars)"}]
[]
[]
[null,null,"Total",{"$f":"DataFromEngine!J12","v":2018},{"$f":"DataFromEngine!K12","v":2019},{"$f":"DataFromEngine!L12","v":2020},{"$f":"DataFromEngine!M12","v":2021},{"$f":"DataFromEngine!N12","v":2022},{"$f":"DataFromEngine!O12","v":2023},{"$f":"DataFromEngine!P12","v":2024},{"$f":"DataFromEngine!Q12","v":2025},{"$f":"DataFromEngine!R12","v":2026},{"$f":"DataFromEngine!S12","v":2027},{"$f":"DataFromEngine!T12","v":2028},{"$f":"DataFromEngine!U12","v":2029},{"$f":"DataFromEngine!V12","v":2030},{"$f":"DataFromEngine!W12","v":2031},{"$f":"DataFromEngine!X12","v":2032},{"$f":"DataFromEngine!Y12","v":2033},{"$f":"DataFromEngine!Z12","v":2034},{"$f":"DataFromEngine!AA12","v":2035},{"$f":"DataFromEngine!AB12","v":2036},{"$f":"DataFromEngine!AC12","v":2037},{"$f":"DataFromEngine!AD12","v":2038},{"$f":"DataFromEngine!AE12","v":2039},{"$f":"DataFromEngine!AF12","v":2040},{"$f":"DataFromEngine!AG12","v":2041},{"$f":"DataFromEngine!AH12","v":2042},{"$f":"DataFromEngine!AI12","v":2043},{"$f":"DataFromEngine!AJ12","v":2044},{"$f":"DataFromEngine!AK12","v":2045},{"$f":"DataFromEngine!AL12","v":2046},{"$f":"DataFromEngine!AM12","v":2047},{"$f":"DataFromEngine!AN12","v":2048},{"$f":"DataFromEngine!AO12","v":2049},{"$f":"DataFromEngine!AP12","v":2050},{"$f":"DataFromEngine!AQ12","v":2051},{"$f":"DataFromEngine!AR12","v":2052},{"$f":"DataFromEngine!AS12","v":2053},{"$f":"DataFromEngine!AT12","v":2054},{"$f":"DataFromEngine!AU12","v":2055},{"$f":"DataFromEngine!AV12","v":2056},{"$f":"DataFromEngine!AW12","v":2057},{"$f":"DataFromEngine!AX12","v":2058},{"$f":"DataFromEngine!AY12","v":2059},{"$f":"DataFromEngine!AZ12","v":2060},{"$f":"DataFromEngine!BA12","v":2061},{"$f":"DataFromEngine!BB12","v":2062},{"$f":"DataFromEngine!BC12","v":2063},{"$f":"DataFromEngine!BD12","v":2064},{"$f":"DataFromEngine!BE12","v":2065},{"$f":"DataFromEngine!BF12","v":2066},{"$f":"DataFromEngine!BG12","v":2067},{"$f":"DataFromEngine!BH12","v":2068}]
[null,"Average Monthly Rate Base",null,0]
[null,"Return on Equity ($)",{"$f":"SUM(D8:BB8)","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J259:$WL259),3)/Scale","v":0}]
[null,"Weighted Return on Equity (%)",null,{"$f":"IF(ISERROR(D8/D7),\"-\",(D8/D7))","v":"-"},{"$f":"IF(ISERROR(E8/E7),\"-\",(E8/E7))","v":"-"},{"$f":"IF(ISERROR(F8/F7),\"-\",(F8/F7))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"Return on Preferred ($)",{"$f":"SUM(D10:BB10)","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J258:$WL258),3)/Scale","v":0}]
[null,"Weighted Return on Preferred (%)",null,{"$f":"IF(ISERROR(D10/D7),\"-\",(D10/D7))","v":"-"},{"$f":"IF(ISERROR(E10/E7),\"-\",(E10/E7))","v":"-"},{"$f":"IF(ISERROR(F10/F7),\"-\",(F10/F7))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"Return on Debt ($)",{"$f":"SUM(D12:BB12)","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0},{"$f":"ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J257:$WL257),3)/Scale","v":0}]
[null,"Weighted Return on Debt (%)",null,{"$f":"IF(ISERROR(D12/D7),\"-\",(D12/D7))","v":"-"},{"$f":"IF(ISERROR(E12/E7),\"-\",(E12/E7))","v":"-"},{"$f":"IF(ISERROR(F12/F7),\"-\",(F12/F7))","v":"-"},{"$f":"IF(ISERROR(G12/G7),\"-\",(G12/G7))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"Total Return",{"$f":"SUM(C8,C10,C12)","v":0},{"$f":"SUM(D8,D10,D12)","v":0},{"$f":"SUM(E8,E10,E12)","v":0},{"$f":"SUM(F8,F10,F12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Rate of Return",null,{"$f":"IF(ISERROR(D14/D7), \"-\",(D14/D7))","v":"-"},{"$f":"IF(ISERROR(E14/E7), \"-\",(E14/E7))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IF(ISERROR(AJ14/AJ7), \"-\",(AJ14/AJ7))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",0,"-","-"]

{"sheet":"Property Taxes","index":4,"n_rows":18,"n_cols":54,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"ReportAssumptions!C2","v":"San Diego Gas & Electric"}]
[null,{"$f":"ReportAssumptions!C3","v":"EV-HP"}]
[null,{"$f":"\"Property Taxes ($ in \"&ReportAssumptions!C9& \")\"","v":"Property Taxes ($ in Dollars)"}]
[null,null,null,null,{"$f":"COUNTIFS(DataFromEngine!$J$13:$WL$13,'Property Taxes'!E6,DataFromEngine!$J$201:$WL$201,\">0\")","v":0}]
[]
[null,null,"Total",{"$f":"DataFromEngine!J12","v":2018},{"$f":"DataFromEngine!K12","v":2019},{"$f":"DataFromEngine!L12","v":2020},{"$f":"DataFromEngine!M12","v":2021},{"$f":"DataFromEngine!N12","v":2022},{"$f":"DataFromEngine!O12","v":2023},{"$f":"DataFromEngine!P12","v":2024},{"$f":"DataFromEngine!Q12","v":2025},{"$f":"DataFromEngine!R12","v":2026},{"$f":"DataFromEngine!S12","v":2027},{"$f":"DataFromEngine!T12","v":2028},{"$f":"DataFromEngine!U12","v":2029},{"$f":"DataFromEngine!V12","v":2030},{"$f":"DataFromEngine!W12","v":2031},{"$f":"DataFromEngine!X12","v":2032},{"$f":"DataFromEngine!Y12","v":2033},{"$f":"DataFromEngine!Z12","v":2034},{"$f":"DataFromEngine!AA12","v":2035},{"$f":"DataFromEngine!AB12","v":2036},{"$f":"DataFromEngine!AC12","v":2037},{"$f":"DataFromEngine!AD12","v":2038},{"$f":"DataFromEngine!AE12","v":2039},{"$f":"DataFromEngine!AF12","v":2040},{"$f":"DataFromEngine!AG12","v":2041},{"$f":"DataFromEngine!AH12","v":2042},{"$f":"DataFromEngine!AI12","v":2043},{"$f":"DataFromEngine!AJ12","v":2044},{"$f":"DataFromEngine!AK12","v":2045},{"$f":"DataFromEngine!AL12","v":2046},{"$f":"DataFromEngine!AM12","v":2047},{"$f":"DataFromEngine!AN12","v":2048},{"$f":"DataFromEngine!AO12","v":2049},{"$f":"DataFromEngine!AP12","v":2050},{"$f":"DataFromEngine!AQ12","v":2051},{"$f":"DataFromEngine!AR12","v":2052},{"$f":"DataFromEngine!AS12","v":2053},{"$f":"DataFromEngine!AT12","v":2054},{"$f":"DataFromEngine!AU12","v":2055},{"$f":"DataFromEngine!AV12","v":2056},{"$f":"DataFromEngine!AW12","v":2057},{"$f":"DataFromEngine!AX12","v":2058},{"$f":"DataFromEngine!AY12","v":2059},{"$f":"DataFromEngine!AZ12","v":2060},{"$f":"DataFromEngine!BA12","v":2061},{"$f":"DataFromEngine!BB12","v":2062},{"$f":"DataFromEngine!BC12","v":2063},{"$f":"DataFromEngine!BD12","v":2064},{"$f":"DataFromEngine!BE12","v":2065},{"$f":"DataFromEngine!BF12","v":2066},{"$f":"DataFromEngine!BG12","v":2067},{"$f":"DataFromEngine!BH12","v":2068}]
[null,"Average of Month-End Rate Base",null,0]
[null," Property Tax Rate",{"$f":"AVERAGE(D8:BB8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,D$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,E$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,F$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,G$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,H$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,I$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,J$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,K$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,L$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,M$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,N$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,O$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,P$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Q$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,R$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,S$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,T$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,U$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,V$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,W$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,X$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Y$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,Z$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AA$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AB$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AC$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AD$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AE$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AF$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AG$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AH$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AI$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AJ$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AK$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AL$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AM$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AN$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AO$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AP$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AQ$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AR$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AS$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AT$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AU$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AV$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AW$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AX$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AY$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,AZ$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BA$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"},{"$f":"IF(ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J246:$WL246),3)=0,\"-\",ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J232:$WL232),3)/ROUND(SUMIF(DataFromEngine!$J$13:$WL$13,BB$6,DataFromEngine!$J246:$WL246),3)*12)","v":"-"}]
[null,"Property Tax",{"$f":"SUM(D9:BB9)","v":0},{"$f":"IF(ISERROR(D7*D8),0,D7*D8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(AJ7*AJ8),0,AJ7*AJ8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"ReportAssumptions","index":5,"n_rows":13,"n_cols":7,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Company","San Diego Gas & Electric",null,null,"January",1]
[null,"Project Heading","EV-HP",null,null,"February",2]
[null,null,{"$f":"CONCATENATE(\"Revenue Requirement \",PlanBaseYear,\"-\",PlanBaseYear+49)","v":"Revenue Requirement 2019-2068"},null,null,"March",3]
[null,null,{"$f":"CONCATENATE(\"(Dollars in \",C9,\")\")","v":"(Dollars in Dollars)"},null,null,"April",4]
[null,null,null,null,null,"May",5]
[null,"Start Year",{"$f":"'Rev Req'!D6+1","v":2019},null,null,"June",6]
[null,null,null,null,null,"July",7]
[null,"Scale","Dollars",null,null,"August",8]
[null,"Scale",{"$f":"IF(C9=\"Thousands of Dollars\",1000,IF(C9=\"Millions of Dollars\",1000000,IF(C9=\"Billions of Dollars\",1000000000,1)))","v":1},null,null,"September",9]
[null,null,null,null,null,"October",10]
[null,null,null,null,null,"November",11]
[null,null,null,null,null,"December",12]

{"sheet":"DataFromEngine","index":6,"n_rows":289,"n_cols":610,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Monthly","Period Number:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600]
[null,null,null,null,null,null,null,null,"Year:",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[null,null,null,null,null,null,null,null,"Month relates to year:",2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068]
[null,null,null,null,null,null,1,null,"Month:","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01","2067-10-01","2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01"]
[null,null,null,null,null,null,2]
[null,null,null,null,null,null,3]
[null,null,null,null,null,null,4,"Capital Non-Labor Direct (Annual):",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,5,"Capital Non-Labor Direct (Monthly):",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,6,"Cost Type"]
[null,null,null,null,null,null,7,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,8,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,9,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,10,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,11,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,12,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,13,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,14,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,15]
[null,null,null,null,null,null,16]
[null,null,null,null,null,null,17]
[null,null,null,null,null,null,18]
[null,null,null,null,null,null,19,"Capital Labor Direct (Annual):",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,20,"Capital Labor Direct (Monthly):",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,21,"Cost Type"]
[null,null,null,null,null,null,22,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,23,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,24,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,25,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,26,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,27]
[null,null,null,null,null,null,28]
[null,null,null,null,null,null,29,"Total Capital Direct (Annual):",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,30,"Total Capital Direct (Monthly):",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,31,"Total Capital In-Service (Annual):",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,32,"Total Capital In-Service (Monthly):",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,33]
[null,null,null,null,null,null,34]
[null,null,null,null,null,null,35]
[null,null,null,null,null,null,36,"O&M Non-Labor Direct (Annual):",1053312.4835842033,0,0,783945.97675502789,269366.5068291754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,37,"O&M Non-Labor Direct (Monthly):",1053312.4835842033,0,0,0,0,0,0,0,0,0,0,0,0,0,32140.974523571589,62912.552487987967,69203.807736786766,69203.807736786766,66058.180112387374,69203.807736786766,72349.435361186173,66058.180112387374,69203.807736786766,69203.807736786766,66058.180112387374,72349.435361186173,65775.542365263755,62643.373681203579,72039.879733384121,68907.711049323931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,38,"Cost Type"]
[null,null,null,null,null,null,39,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,40,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,41,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,42,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,43,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,32140.974523571589,62912.552487987967,69203.807736786766,69203.807736786766,66058.180112387374,69203.807736786766,72349.435361186173,66058.180112387374,69203.807736786766,69203.807736786766,66058.180112387374,72349.435361186173,65775.542365263755,62643.373681203579,72039.879733384121,68907.711049323931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,44,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,45,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,46,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,47]
[null,null,null,null,null,null,48]
[null,null,null,null,null,null,49]
[null,null,null,null,null,null,50]
[null,null,null,null,null,null,54,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,59]
[null,null,null,null,null,null,62,"Total O&M Direct (Monthly):",1053312.4835842033,0,0,0,0,0,0,0,0,0,0,0,0,0,32140.974523571589,62912.552487987967,69203.807736786766,69203.807736786766,66058.180112387374,69203.807736786766,72349.435361186173,66058.180112387374,69203.807736786766,69203.807736786766,66058.180112387374,72349.435361186173,65775.542365263755,62643.373681203579,72039.879733384121,68907.711049323931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,64,null,null,43435,43466,43497,43525,43556,43586,43617,43647,43678,43709,43739,43770,43800,43831,43862,43891,43922,43952,43983,44013,44044,44075,44105,44136,44166,44197,44228,44256,44287,44317,44348,44378,44409,44440,44470,44501,44531,44562,44593,44621,44652,44682,44713,44743,44774,44805,44835,44866,44896,44927,44958,44986,45017,45047,45078,45108,45139,45170,45200,45231,45261,45292,45323,45352,45383,45413,45444,45474,45505,45536,45566,45597,45627,45658,45689,45717,45748,45778,45809,45839,45870,45901,45931,45962,45992,46023,46054,46082,46113,46143,46174,46204,46235,46266,46296,46327,46357,46388,46419,46447,46478,46508,46539,46569,46600,46631,46661,46692,46722,46753,46784,46813,46844,46874,46905,46935,46966,46997,47027,47058,47088,47119,47150,47178,47209,47239,47270,47300,47331,47362,47392,47423,47453,47484,47515,47543,47574,47604,47635,47665,47696,47727,47757,47788,47818,47849,47880,47908,47939,47969,48000,48030,48061,48092,48122,48153,48183,48214,48245,48274,48305,48335,48366,48396,48427,48458,48488,48519,48549,48580,48611,48639,48670,48700,48731,48761,48792,48823,48853,48884,48914,48945,48976,49004,49035,49065,49096,49126,49157,49188,49218,49249,49279,49310,49341,49369,49400,49430,49461,49491,49522,49553,49583,49614,49644,49675,49706,49735,49766,49796,49827,49857,49888,49919,49949,49980,50010,50041,50072,50100,50131,50161,50192,50222,50253,50284,50314,50345,50375,50406,50437,50465,50496,50526,50557,50587,50618,50649,50679,50710,50740,50771,50802,50830,50861,50891,50922,50952,50983,51014,51044,51075,51105,51136,51167,51196,51227,51257,51288,51318,51349,51380,51410,51441,51471,51502,51533,51561,51592,51622,51653,51683,51714,51745,51775,51806,51836,51867,51898,51926,51957,51987,52018,52048,52079,52110,52140,52171,52201,52232,52263,52291,52322,52352,52383,52413,52444,52475,52505,52536,52566,52597,52628,52657,52688,52718,52749,52779,52810,52841,52871,52902,52932,52963,52994,53022,53053,53083,53114,53144,53175,53206,53236,53267,53297,53328,53359,53387,53418,53448,53479,53509,53540,53571,53601,53632,53662,53693,53724,53752,53783,53813,53844,53874,53905,53936,53966,53997,54027,54058,54089,54118,54149,54179,54210,54240,54271,54302,54332,54363,54393,54424,54455,54483,54514,54544,54575,54605,54636,54667,54697,54728,54758,54789,54820,54848,54879,54909,54940,54970,55001,55032,55062,55093,55123,55154,55185,55213,55244,55274,55305,55335,55366,55397,55427,55458,55488,55519,55550,55579,55610,55640,55671,55701,55732,55763,55793,55824,55854,55885,55916,55944,55975,56005,56036,56066,56097,56128,56158,56189,56219,56250,56281,56309,56340,56370,56401,56431,56462,56493,56523,56554,56584,56615,56646,56674,56705,56735,56766,56796,56827,56858,56888,56919,56949,56980,57011,57040,57071,57101,57132,57162,57193,57224,57254,57285,57315,57346,57377,57405,57436,57466,57497,57527,57558,57589,57619,57650,57680,57711,57742,57770,57801,57831,57862,57892,57923,57954,57984,58015,58045,58076,58107,58135,58166,58196,58227,58257,58288,58319,58349,58380,58410,58441,58472,58501,58532,58562,58593,58623,58654,58685,58715,58746,58776,58807,58838,58866,58897,58927,58958,58988,59019,59050,59080,59111,59141,59172,59203,59231,59262,59292,59323,59353,59384,59415,59445,59476,59506,59537,59568,59596,59627,59657,59688,59718,59749,59780,59810,59841,59871,59902,59933,59962,59993,60023,60054,60084,60115,60146,60176,60207,60237,60268,60299,60327,60358,60388,60419,60449,60480,60511,60541,60572,60602,60633,60664,60692,60723,60753,60784,60814,60845,60876,60906,60937,60967,60998,61029,61057,61088,61118,61149,61179,61210,61241,61271,61302,61332,61363,61394,61423,61454,61484,61515,61545,61576,61607,61637,61668,61698]
[null,null,null,null,null,null,69,"Levelized Monthly Capital Costs (20 years):",0]
[null,null,null,null,null,null,70,"FF&U:",39826.504725892904,0,0,0,0,0,0,0,0,0,0,0,0,0,1215.8279554658122,2372.7675136746693,2616.3909365031236,2617.8398545246341,2499.5715928751783,2617.1153955138784,2736.1081161740894,2500.2960518859331,2617.1153955138784,2617.8398545246341,2499.5715928751783,2735.3836571633346,2489.3601526827515,2369.9358055390667,2722.3227791417094,2606.6943413923805,-0.65099517860476841,-0.65099517860476841,-0.68127402412126936,-0.66613460136301872,-0.65099517860476841,-0.6661346013630185,-0.65099517860476841,-0.66613460136301872,-0.656588285124027,-0.60595587514681759,-0.63138537984838938,-0.66073350998664782,1.7225020660802337E-2,1.7225020660802337E-2,1.8026184412467568E-2,1.7625602536634952E-2,1.7225020660802337E-2,1.7625602536634942E-2,1.7225020660802337E-2,1.7625602536634952E-2,1.737301158073324E-2,1.603330226086876E-2,1.6706154776946269E-2,1.7482692245427783E-2,-4.5576579753012344E-4,-4.5576579753012344E-4,-4.7696420671757125E-4,-4.6636500212384732E-4,-4.5576579753012344E-4,-4.6636500212384716E-4,-4.5576579753012344E-4,-4.6636500212384732E-4,-4.5968156639785042E-4,-4.2423349938820932E-4,-4.4203685473094421E-4,-4.6258366425901002E-4,1.2059344733964098E-5,1.2059344733964098E-5,1.2620244489032201E-5,1.2339794611498154E-5,1.2059344733964098E-5,1.2339794611498144E-5,1.2059344733964098E-5,1.2339794611498154E-5,1.216295410292146E-5,1.1225015226115619E-5,1.16960834823621E-5,1.2239742222497521E-5,-3.190844863758688E-7,-3.190844863758688E-7,-3.3392562527707219E-7,-3.2650505582647052E-7,-3.190844863758688E-7,-3.2650505582647036E-7,-3.190844863758688E-7,-3.2650505582647052E-7,-3.2182594065939853E-7,-2.9700852716307066E-7,-3.0947276762624011E-7,-3.2385771752913907E-7,8.4428226982349335E-9,8.4428226982349335E-9,8.8355121260598195E-9,8.6391674121473748E-9,8.4428226982349335E-9,8.6391674121473715E-9,8.4428226982349335E-9,8.6391674121473748E-9,8.5153602656799798E-9,7.8587033897594701E-9,8.1885012232233765E-9,8.5691201086244869E-9,-2.2339304528225957E-10,-2.2339304528225957E-10,-2.3378341948143461E-10,-2.2858823238184707E-10,-2.2339304528225957E-10,-2.2858823238184691E-10,-2.2339304528225957E-10,-2.2858823238184707E-10,-2.2531235457822574E-10,-2.0793752811786605E-10,-2.1666382084937112E-10,-2.2673481427666048E-10,5.9108729940420002E-12,5.9108729940420002E-12,6.1857973193462809E-12,6.0483351566941413E-12,5.9108729940420002E-12,6.0483351566941373E-12,5.9108729940420002E-12,6.0483351566941413E-12,5.9616569988457573E-12,5.501927411602145E-12,5.7328209382094152E-12,5.9992946012427672E-12,-1.5639886867359701E-13,-1.5639886867359701E-13,-1.6367323465841561E-13,-1.6003605166600634E-13,-1.5639886867359701E-13,-1.6003605166600624E-13,-1.5639886867359701E-13,-1.6003605166600634E-13,-1.5774258911997241E-13,-1.4557836440846951E-13,-1.5168769654635062E-13,-1.587384620545478E-13,4.1382391648469998E-15,4.1382391648469998E-15,4.3307154050724454E-15,4.2344772849597245E-15,4.1382391648469998E-15,4.2344772849597206E-15,4.1382391648469998E-15,4.2344772849597245E-15,4.1737933643431697E-15,3.8519338039892084E-15,4.0135838065656398E-15,4.2001436852631488E-15,-1.0949582647693801E-16,-1.0949582647693801E-16,-1.1458865561540035E-16,-1.1204224104616922E-16,-1.0949582647693801E-16,-1.1204224104616912E-16,-1.0949582647693801E-16,-1.1204224104616922E-16,-1.1043657356850999E-16,-1.0192032374181254E-16,-1.0619750539493235E-16,-1.1113379044074273E-16,2.897207130441672E-18,2.897207130441672E-18,3.0319609504622186E-18,2.9645840404519457E-18,2.897207130441672E-18,2.9645840404519438E-18,2.897207130441672E-18,2.9645840404519457E-18,2.9220988479558433E-18,2.6967629560191099E-18,2.8099351341954457E-18,2.9405468724942248E-18,-7.6658713183465227E-20,-7.6658713183465227E-20,-8.0224234726882306E-20,-7.8441473955173767E-20,-7.6658713183465227E-20,-7.8441473955173719E-20,-7.6658713183465227E-20,-7.8441473955173767E-20,-7.7317336108113284E-20,-7.1355056322033575E-20,-7.434953795781677E-20,-7.7805462002541042E-20,2.028352838565919E-21,2.028352838565919E-21,2.1226948310573591E-21,2.0755238348116392E-21,2.028352838565919E-21,2.0755238348116373E-21,2.028352838565919E-21,2.0755238348116392E-21,2.045779685734058E-21,1.8880206179621312E-21,1.967253167971652E-21,2.0586952631345102E-21,-5.3669244719409528E-23,-5.3669244719409528E-23,-5.6165488659847232E-23,-5.491736668962838E-23,-5.3669244719409528E-23,-5.4917366689628344E-23,-5.3669244719409528E-23,-5.491736668962838E-23,-5.4130350749667968E-23,-4.9956121368085834E-23,-5.2052576696444911E-23,-5.4472090742344705E-23,1.4200625127866567E-24,1.4200625127866567E-24,1.4861119319860381E-24,1.4530872223863474E-24,1.4200625127866567E-24,1.4530872223863465E-24,1.4200625127866567E-24,1.4530872223863474E-24,1.4322631575211462E-24,1.3218150471453041E-24,1.3772862511299935E-24,1.4413054340662587E-24,-3.7574174012787196E-26,-3.7574174012787196E-26,-3.9321810013382006E-26,-3.8447992013084595E-26,-3.7574174012787196E-26,-3.8447992013084584E-26,-3.7574174012787196E-26,-3.8447992013084595E-26,-3.7896997229507641E-26,-3.4974593123154828E-26,-3.6442334615132846E-26,-3.8136251536496625E-26,9.9419464990504795E-28,9.9419464990504795E-28,1.04043626152854E-27,1.0173154557167937E-27,9.9419464990504795E-28,1.0173154557167933E-27,9.9419464990504795E-28,1.0173154557167937E-27,1.0027363976177023E-27,9.2541098451859526E-28,9.642467214870668E-28,1.0090669520004608E-27,-2.630591431134167E-29,-2.630591431134167E-29,-2.7529445209543643E-29,-2.6917679760442645E-29,-2.630591431134167E-29,-2.6917679760442645E-29,-2.630591431134167E-29,-2.6917679760442645E-29,-2.6531924865129738E-29,-2.4485931466082101E-29,-2.5513506467625304E-29,-2.6699428302361114E-29,6.9604189463475874E-31,6.9604189463475874E-31,7.2841593624567861E-31,7.1222891544021846E-31,6.9604189463475874E-31,7.1222891544021837E-31,6.9604189463475874E-31,7.1222891544021846E-31,7.0202202565032567E-31,6.4788602014872883E-31,6.7507516257838676E-31,7.0645408638117429E-31,-1.8416935193842166E-32,-1.8416935193842166E-32,-1.9273536830765081E-32,-1.8845236012303617E-32,-1.8416935193842166E-32,-1.8845236012303614E-32,-1.8416935193842166E-32,-1.8845236012303617E-32,-1.8575166596597277E-32,-1.7142753817048182E-32,-1.7862165504710909E-32,-1.8692436800997892E-32,4.8730328526009969E-34,4.8730328526009969E-34,5.0996855434196542E-34,4.9863591980103238E-34,4.8730328526009969E-34,4.9863591980103238E-34,4.8730328526009969E-34,4.9863591980103238E-34,4.9149001239913324E-34,4.5358905624242088E-34,4.7262434496786393E-34,4.9459292584624411E-34,-1.2893811555827385E-35,-1.2893811555827385E-35,-1.349352372121472E-35,-1.3193667638521047E-35,-1.2893811555827385E-35,-1.3193667638521047E-35,-1.2893811555827385E-35,-1.3193667638521047E-35,-1.3004590350880144E-35,-1.2001749201944556E-35,-1.2505413825517997E-35,-1.3086691954688824E-35,3.4116407885173831E-37,3.4116407885173831E-37,3.5703217554251725E-37,3.4909812719712759E-37,3.4116407885173831E-37,3.4909812719712755E-37,3.4116407885173831E-37,3.4909812719712759E-37,3.4409523271627576E-37,3.1756053618144063E-37,3.3088726091350657E-37,3.4626760183415521E-37,-9.0270381411112741E-39,-9.0270381411112741E-39,-9.44690038023274E-39,-9.2369692606720025E-39,-9.0270381411112741E-39,-9.2369692606720025E-39,-9.0270381411112741E-39,-9.2369692606720025E-39,-9.1045950686216422E-39,-8.4024997059182783E-39,-8.7551184600888486E-39,-9.162074915121517E-39,2.3885110611686106E-40,2.3885110611686106E-40,2.4996045988973858E-40,2.4440578300329972E-40,2.3885110611686106E-40,2.4440578300329972E-40,2.3885110611686106E-40,2.4440578300329972E-40,2.4090322527635714E-40,2.2232611821645802E-40,2.3165624158080017E-40,2.4242411448733737E-40,-6.3198858807773785E-42,-6.3198858807773785E-42,-6.6138340612786588E-42,-6.4668599710280155E-42,-6.3198858807773785E-42,-6.4668599710280155E-42,-6.3198858807773785E-42,-6.4668599710280155E-42,-6.3741839709667821E-42,-5.8826426148379791E-42,-6.1295132108123927E-42,-6.4144259711273239E-42,1.6722115377815175E-43,1.6722115377815175E-43,1.7499888186085665E-43,1.7111001781950409E-43,1.6722115377815175E-43,1.7111001781950409E-43,1.6722115377815175E-43,1.7111001781950409E-43,1.6865785524091699E-43,1.5565190635953856E-43,1.621839841013701E-43,1.6972263929305539E-43,-4.4245916458631841E-45,-4.4245916458631841E-45,-4.6303866061358946E-45,-4.5274891259995369E-45,-4.4245916458631841E-45,-4.5274891259995369E-45,-4.4245916458631841E-45,-4.5274891259995369E-45,-4.4626060785239206E-45,-4.1184748997412691E-45,-4.2913105485430932E-45,-4.4907797546127141E-45,1.1707257598888847E-46,1.1707257598888847E-46,1.2251781208139504E-46,1.1979519403514167E-46,1.1707257598888847E-46,1.1979519403514167E-46,1.1707257598888847E-46,1.1979519403514167E-46,1.1807841967177605E-46,1.0897287348745286E-46,1.1354602198283068E-46,1.1882388164856106E-46,-3.0976842939819352E-48,-3.0976842939819352E-48,-3.2417626332369125E-48,-3.1697234636094215E-48,-3.0976842939819352E-48,-3.1697234636094215E-48,-3.0976842939819352E-48,-3.1697234636094215E-48,-3.1242984361272106E-48,-2.8833700447848849E-48,-3.0043733638672586E-48,-3.1440230030272057E-48,8.1963242921152583E-50,8.1963242921152583E-50,8.5775486777950466E-50,8.3869364849551487E-50,8.1963242921152583E-50,8.3869364849551487E-50,8.1963242921152583E-50,8.3869364849551487E-50,8.2667440376661273E-50,7.6292590523641123E-50,7.9494280397422724E-50,8.3189342970634338E-50,-2.1687081550574073E-51,-2.1687081550574073E-51,-2.2695783018042656E-51,-2.2191432284308353E-51,-2.1687081550574073E-51,-2.2191432284308353E-51,-2.1687081550574073E-51,-2.2191432284308353E-51,-2.1873408824862315E-51,-2.018665408325077E-51,-2.1033805890788985E-51,-2.2011501751808095E-51,5.7382979176861036E-53,5.7382979176861036E-53,6.0051954952529072E-53,5.8717467064695012E-53,5.7382979176861036E-53,5.8717467064695012E-53,5.7382979176861036E-53,5.8717467064695012E-53,5.7875992221314715E-53,5.3412919954599094E-53,5.5654443066791165E-53,5.8241379492668973E-53,-1.51832614800349E-54,-1.51832614800349E-54,-1.5889459688408631E-54,-1.5536360584221757E-54,-1.51832614800349E-54,-1.5536360584221757E-54,-1.51832614800349E-54,-1.5536360584221757E-54,-1.5313710370531449E-54,-1.4132802822650767E-54,-1.4725899103362475E-54,-1.5410390092672563E-54,4.0174182741643082E-56,4.0174182741643082E-56,4.2042749380789322E-56,4.1108466061216186E-56,4.0174182741643082E-56,4.1108466061216186E-56,4.0174182741643082E-56,4.1108466061216186E-56,4.0519344258629679E-56,3.7394719441232738E-56,3.8964023796297175E-56,4.0775154173371363E-56,-1.0629896357124604E-57,-1.0629896357124604E-57,-1.1124310141176924E-57,-1.087710324915076E-57,-1.0629896357124604E-57,-1.087710324915076E-57,-1.0629896357124604E-57,-1.087710324915076E-57,-1.0721224441522257E-57,-9.8944636788347302E-58,-1.0309694095702121E-57,-1.0788910519875513E-57,2.8126196689518417E-59,2.8126196689518417E-59,2.9434391884379775E-59,2.878029428694908E-59,2.8126196689518417E-59,2.878029428694908E-59,2.8126196689518417E-59,2.878029428694908E-59,2.8367846427083691E-59,2.6180277043028493E-59,2.7278956840452419E-59,2.8546940548883845E-59,-7.4420569461832937E-61,-7.4420569461832937E-61,-7.7881991297267112E-61,-7.615128037954997E-61,-7.4420569461832937E-61,-7.615128037954997E-61,-7.4420569461832937E-61,-7.615128037954997E-61,-7.505996309469521E-61,-6.9271759268355337E-61,-7.2178813395974741E-61,-7.5533837564064939E-61,1.9691326275505513E-62,1.9691326275505513E-62,2.0607201916226727E-62,2.0149264095866107E-62,1.9691326275505513E-62,2.0149264095866107E-62,1.9691326275505513E-62,2.0149264095866107E-62,1.9860506768670501E-62,1.8328975756239286E-62,1.909816835636937E-62,1.9985891683855503E-62,-5.2102306296819321E-64,-5.2102306296819321E-64,-5.4525669380392387E-64,-5.3313987838605831E-64,-5.2102306296819321E-64,-5.3313987838605831E-64,-5.2102306296819321E-64,-5.3313987838605831E-64,-5.2549949779589404E-64,-4.8497592066537363E-64,-5.0532838849435728E-64,-5.2881712260418123E-64,1.3786020725401286E-65,1.3786020725401286E-65,1.4427230991699039E-65,1.4106625858550154E-65,1.3786020725401286E-65,1.4106625858550154E-65,1.3786020725401286E-65,1.4106625858550154E-65,1.3904465047153615E-65,1.2832230603238308E-65,1.3370747155087295E-65,1.3992247810752595E-65,-3.6477150619491091E-67,-3.6477150619491091E-67,-3.8173762276211655E-67,-3.7325456447851343E-67,-3.6477150619491091E-67,-3.7325456447851343E-67,-3.6477150619491091E-67,-3.7325456447851343E-67,-3.6790548622485701E-67,-3.3953467633767954E-67,-3.5378356640114109E-67,-3.702281761100502E-67,9.6516793628881495E-69,9.6516793628881495E-69,1.0100594682092264E-68,9.8761370224902025E-69,9.6516793628881495E-69,9.8761370224902025E-69,9.6516793628881495E-69,9.8761370224902025E-69,9.7346029736006918E-69,8.9839249309188768E-69,9.3609437381282568E-69,9.7960602356142698E-69,-2.5537881370104854E-70,-2.5537881370104854E-70,-2.6725689805923714E-70,-2.6131785588014274E-70,-2.5537881370104854E-70,-2.6131785588014274E-70,-2.5537881370104854E-70,-2.6131785588014274E-70,-2.5757293272794077E-70,-2.3771035122231762E-70,-2.4768608830475046E-70,-2.5919906244860794E-70,6.7572011082472411E-72,6.7572011082472411E-72,7.0714895318866572E-72,6.9143453200669467E-72,6.7572011082472411E-72,6.9143453200669467E-72,6.7572011082472411E-72,6.9143453200669467E-72,6.8152564469234521E-72,6.2897020525813922E-72,6.5536552783486153E-72,6.858283060570066E-72,-1.7879230526439826E-73,-1.7879230526439826E-73,-1.8710822643948676E-73,-1.8295026585194242E-73,-1.7879230526439826E-73,-1.8295026585194242E-73,-1.7879230526439826E-73,-1.8295026585194242E-73,-1.8032842172275792E-73,-1.6642250413928305E-73,-1.7340658008446933E-73,-1.8146688531417148E-73,4.7307587727028082E-75,4.7307587727028082E-75,4.9507940644564317E-75,4.8407764185796175E-75,4.7307587727028082E-75,4.8407764185796175E-75,4.7307587727028082E-75,4.8407764185796175E-75]
[null,null,null,null,null,null,73,"Depreciation:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,78,"State Taxes:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,82,"Total Rev Req:",1107726.7662720156,0,0,824563.37350302504,283228.82784067217,-67.166452341349043,1.7771921625781129,-4.702365351496593E-2,1.2442233521263216E-3,-3.2921554032031114E-5,8.7108855337888545E-7,-2.3048585953428782E-8,6.09854546236391E-10,-1.6136459230804387E-11,4.2696298341028025E-13,-1.129723606617509E-14,2.9891945600409695E-16,-7.9092656517389627E-18,2.0927538135530518E-19,-5.5373263675596997E-21,1.4651500383035677E-22,-3.8767168345307044E-24,1.0257607086121441E-25,-2.7141137107576742E-27,7.1814148983046542E-29,-1.9001679899105982E-30,5.0277535012400757E-32,-1.3303194982471605E-33,3.5199616826482743E-35,-9.313650039435941E-37,2.464347196865576E-38,-6.5205446639983683E-40,1.725304890856124E-41,-4.5650741154294616E-43,1.2078967485580469E-44,-3.1960369498619695E-46,8.4565607094124283E-48,-2.2375654647880887E-49,5.920491061620024E-51,-1.566533581355675E-52,4.1449728341343709E-54,-1.0967399614149158E-55,2.9019214144393517E-57,-7.6783450880347962E-59,2.031653338287884E-60,-5.3756574361425756E-62,1.4223732132917721E-63,-3.7635314041545701E-65,9.9581238578570993E-67,-2.6348718828001597E-68,6.9717448164626834E-70,-1.8446902903764709E-71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,85,"Present Value of Capital Costs of Rev Req:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,87,"FF&U:",39826.504725892948,0,0,29645.827916694347,10183.029420213279,-2.4148599754403004,6.3896038460766441E-2,-1.6906585775166309E-3,4.4734016295636738E-5,-1.1836406478224067E-6,3.1318564689531304E-8,-8.2867422305652653E-10,2.1926323085549267E-11,-5.8016000821000065E-13,1.5350755975499512E-14,-4.0617365155241292E-16,1.0747160301338358E-17,-2.843647147007487E-19,7.524154167195982E-21,-1.9908551590625175E-22,5.267707407758918E-24,-1.3938101527599287E-25,3.6879549138875852E-27,-9.7581520840092892E-29,2.5819603091155709E-30,-6.8317433264568783E-32,1.8076465665955737E-33,-4.7829462460490654E-35,1.2655446709186844E-36,-3.3485705916383206E-38,8.8601574206348088E-40,-2.3443552217312492E-41,6.2030516442729392E-43,-1.6412977583278621E-44,4.3427952659062774E-46,-1.1490828294795348E-47,3.0404181366103305E-49,-8.0448007822169589E-51,2.1286157599925265E-52,-5.6322153603907168E-54,1.4902572113781819E-55,-3.9431492120901617E-57,1.0433383975661595E-58,-2.7606234339250543E-60,7.3044773984299792E-62,-1.932729738090852E-63,5.1139103275254489E-65,-1.3531161818726118E-66,3.5802806157758232E-68,-9.4732510477854037E-70,2.5065768593370616E-71,-6.6322823284967511E-73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,93,"Return On Debt:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,96,"Property Taxes:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,100,"Other Direct Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,101,"Total Equity Flows:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,105,"Debt Principal Payment:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,109,"Return on Preferred:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,112,"Preferred IRR",{"$error":"#NUM!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,114,"Return on Capital:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,120,"Capital (Non-Labor) Escalator % (Applied):"]
[null,null,null,null,null,null,123,"Capital Loader (Non-Labor):",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,125,"Cap Ex (Non-Labor) Loaded/Escalated:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,128,"Capital (Labor) Escalator % (Applied):"]
[null,null,null,null,null,null,133,"Cap Ex (Labor) Loaded/Escalated:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,136,"Cap Ex loaded, Escalated, Sales Taxed:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,141,"O&M (Non-Labor) Escalator % (Override):"]
[null,null,null,null,null,null,144,"O&M (Non-Labor) Escalated:",1053312.4835842033,0,0,0,0,0,0,0,0,0,0,0,0,0,32140.974523571589,62912.552487987967,69203.807736786766,69203.807736786766,66058.180112387374,69203.807736786766,72349.435361186173,66058.180112387374,69203.807736786766,69203.807736786766,66058.180112387374,72349.435361186173,65775.542365263755,62643.373681203579,72039.879733384121,68907.711049323931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,146,"O&M (Non-Labor) Loader %:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,149,"O&M (Labor) Escalator % (Override):"]
[null,null,null,null,null,null,155,"O&M (Labor) Loaded/Escalated:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,156,"O&M Loaded, Escalated:",1053312.4835842033,0,0,0,0,0,0,0,0,0,0,0,0,0,32140.974523571589,62912.552487987967,69203.807736786766,69203.807736786766,66058.180112387374,69203.807736786766,72349.435361186173,66058.180112387374,69203.807736786766,69203.807736786766,66058.180112387374,72349.435361186173,65775.542365263755,62643.373681203579,72039.879733384121,68907.711049323931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,160,"CWIP Average Balance (for AFUDC and Property Tax calcs)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,164,"AFUDC Debt:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,167,"AFUDC Preferred Equity Cumulative:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,169,"AFUDC Common Equity Cumulative:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,175,"Difference Between BLM and Book:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,176,"Property Taxes to be Capitalized:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,182,"Percent in Service:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,183,"Book CAP EX Into Service:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,187,"CAP EX Expired (end of period):",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,191,"Book Value (end of period):",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,196,"Fed-Depreciation Expense:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,199,"State-Depreciation Expense:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,202,"BLM Depreciation Expense:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,205,"Book - Fed Depreciation Difference:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,207,"Fed Salvage:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,210,"EBIT:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,215,"State Interest:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,218,"State Taxes:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,223,"Cumulative State Def Taxes:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,226,"Deferred Tax Impact on Rate Base:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,228,"Federal Tax Credit:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,231,"New Investment:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,237,"Common Issued:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,239,"Debt Principal Payment:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,242,"Period End Common Equity:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,246,"Return on Common:",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,250,"Average WC Requirement:",1552393.672981991,0,0,0,0,0,0,0,0,0,0,0,0,0,48211.461785357387,71290.145258669669,99087.270168581046,103805.71160518014,101446.49088688061,101446.49088688061,106164.9323234797,103805.71160518017,101446.49088688061,103805.71160518014,101446.49088688061,103805.71160518017,103593.73329483745,96314.187034850504,101012.44006094077,105710.69308703105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,251,"Return on Debt for WC:",null,0,0,0,0,0,0,0,0,0,0,0,0,0,83.445000701368897,123.38987454052122,171.50148579865723,179.6682232176409,175.58485450814908,175.58485450814908,183.75159192713275,179.66822321764096,175.58485450814908,179.6682232176409,175.58485450814908,179.66822321764096,179.30132850837089,166.70179884725721,174.83359391297708,182.96538897869695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,257,"Property taxes for WC:",2065.8091084295183,0,0,0,0,0,0,0,0,0,0,0,0,0,63.03648628435478,123.38724356706639,135.72596792377303,135.72596792377303,129.55660574541972,135.72596792377303,141.89533010212637,129.55660574541972,135.72596792377303,135.72596792377303,129.55660574541972,141.89533010212637,129.00228246387354,122.8593166322605,141.28821412709959,135.14524829548654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,"Calculations / Notes : "]
[null,null,null,null,null,null,null,null,"Month relates to year:",2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068]
[null,null,null,null,null,null,null,null,"Month:","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01","2067-10-01","2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01"]
[null,null,null,null,null,null,234,"Average Rate Base:",null,{"$f":"J247","v":0},{"$f":"K247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,248,"Average Monthly O&M:",null,{"$f":"J261","v":0},{"$f":"K261","v":0},0,0,0,0,0,0,0,0,0,0,0,32140.974523571589,62912.552487987967,69203.807736786766,69203.807736786766,66058.180112387374,69203.807736786766,72349.435361186173,66058.180112387374,69203.807736786766,69203.807736786766,66058.180112387374,72349.435361186173,65775.542365263755,62643.373681203579,72039.879733384121,68907.711049323931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,250,"Average WC Requirement:",null,{"$f":"J263","v":0},{"$f":"K263","v":0},0,0,0,0,0,0,0,0,0,0,0,48211.461785357387,71290.145258669669,99087.270168581046,103805.71160518014,101446.49088688061,101446.49088688061,106164.9323234797,103805.71160518017,101446.49088688061,103805.71160518014,101446.49088688061,103805.71160518017,103593.73329483745,96314.187034850504,101012.44006094077,105710.69308703105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Annual",null,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068]
[null,null,null,null,null,null,null,"Average Rate Base:",null,null,{"$f":"AVERAGEIF($J$278:$WL$282,K286,$J$280:$WL$280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"*"]
[null,null,null,null,null,null,null,"Average Monthly O&M:",null,null,{"$f":"AVERAGEIF($J$278:$WL$282,K286,$J281:$WL281)","v":0},65328.831396252324,22447.208902431285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"*"]
[null,null,null,null,null,null,null,"Average WC Requirement:",null,null,{"$f":"AVERAGEIF($J$278:$WL$282,K286,$J282:$WL282)","v":0},95480.218292027595,33885.921123138309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"*"]